{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Control","Input","Output","Output by Measure","Calcs","GasCalcs","1stStart","1stEnd","2ndStart","2ndEnd","Loads","Export","CostG","CostE","Rates","PolicyManual","Notes"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":23,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control","index":0,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Overwrite OUTPUTs",true]
[null,null,"SDG&E_EUL",true]
[null,null,"PGE_Quarterly",true]
[null,null,"InRows",800]
[null,null,"MasterRows",800]
[null,null,"File Suffix",-1]
[]
[]
[]
[null,null,"# of Files",3,"NumFiles"]
[null,null,"Export Directory Path"]
[null,null,null,"FileNames"]
[null,null,"Directory Path to Use for Import Files\nInclude the \"\\\" at the end of the string.  Do not include quotation marks.  e.g: D:\\June 1 Folder\\Spreadsheets\\","Enter file names below.   Maximum of 80.  Do not include the directory path or quotation marks.  e.g.: PG&E Mass1.xls",null,"ErrorLog"]
[null,null,null,null,"NameStart"]

{"sheet":"Input","index":1,"n_rows":1193,"n_cols":107,"rows_kept":69,"cut":true,"hidden":false,"merged":[[5,3,5,4]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"SDG&E 2013 v1c4-Draft.xls",null,null,null,"Program Budget ($)",null,null,null,null,null,null,null,null,null,null,"Import file format 5"]
[null,null,null,null,null,"a.  Administrative Costs",{"$f":"StartYr","v":2013},{"$f":"G2+1","v":2014},{"$f":"H2+1","v":2015},"NPV",null,null,null,"Nominal","Nominal","Nominal"]
[null,"Proposer General Information",null,null,null,"        a.i.   Overhead and G&A",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H3:I3)+G3","v":0},"d.  Incentives and Rebates ($)",null,null,{"$f":"StartYr","v":2013},{"$f":"N3+1","v":2014},{"$f":"O3+1","v":2015},"NPV",null,"Market Effects Adjustments"]
[null,"Proposer Name",null,null,null,"        a.ii.  Other Admin costs",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H4:I4)+G4","v":0},"d.i.   User Input Incentive (treated like admin)",null,null,null,null,null,{"$f":"NPV(Calcs!$C$3,Input!O4:P4)+N4","v":0},null,"Adjustment type"]
[null,"Program Name",null,null,null,"b. Marketing/Outreach",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H5:I5)+G5","v":0},"d.ii.   Rebate",null,null,{"$f":"SUMPRODUCT($M17:$M816,AX$17:AX$816)","v":0},{"$f":"SUMPRODUCT($M17:$M816,AY$17:AY$816)","v":0},{"$f":"SUMPRODUCT($M17:$M816,AZ$17:AZ$816)","v":0},null,null,"Enter Custom values in columns AO through AT"]
[null,"Service Territory",null,"SDG&E",null,"c. Direct Implementation (non incentive)",null,null,null,null,"d.iii.  Direct Install Labor",null,null,{"$f":"SUMPRODUCT($O$17:$O$816,AX$17:AX$816)","v":0},{"$f":"SUMPRODUCT($O$17:$O$816,AY$17:AY$816)","v":0},{"$f":"SUMPRODUCT($O$17:$O$816,AZ$17:AZ$816)","v":0},null,null,"Uniform Factors to apply to all measures"]
[null,"First Year of Program Implementation",null,null,2013,"        c.i.   Activity",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H7:I7)+G7","v":0},"d.iv.  Direct Install Materials",null,null,{"$f":"SUMPRODUCT($P$17:$P$816,AX$17:AX$816)","v":0},{"$f":"SUMPRODUCT($P$17:$P$816,AY$17:AY$816)","v":0},{"$f":"SUMPRODUCT($P$17:$P$816,AZ$17:AZ$816)","v":0},null,null,null,"Benefit Adj","Cost Adj"]
[null,"Contact Information",null,null,null,"        c.ii.  Installation",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H8:I8)+G8","v":0},"d.v.   Upstream payments",null,null,{"$f":"SUMPRODUCT($N$17:$N$816,AX$17:AX$816)","v":0},{"$f":"SUMPRODUCT($N$17:$N$816,AY$17:AY$816)","v":0},{"$f":"SUMPRODUCT($N$17:$N$816,AZ$17:AZ$816)","v":0},null,null,"Participant Inside"]
[null,"Name",null,null,null,"        c.iii.  Hardware & Materials",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H9:I9)+G9","v":0},"Subtotal Incentives and Rebates",null,null,{"$f":"SUM(N4:N8)","v":0},{"$f":"SUM(O4:O8)","v":0},{"$f":"SUM(P4:P8)","v":0},{"$f":"Calcs!FZ818+Q4","v":0},null,"Participant Outside"]
[null,"Address",null,null,null,"        c.iv.  Rebate Processing and Inspection",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H10:I10)+G10","v":0},null,null,null,null,null,null,null,null,"Non-participant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formulas for spreading annual installations to quarters"]
[null,"ZIP code",null,null,null,"d. Total Incentives and Rebates",{"$f":"N9","v":0},{"$f":"O9","v":0},{"$f":"P9","v":0},{"$f":"Q9","v":0},null,null,null,null,null,null,null,null,"Total Factor",{"$f":"SUM(T8:T10)","v":0},{"$f":"SUM(U8:U10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BH11/4","v":0},{"$f":"$BH11/4","v":0},{"$f":"$BH11/4","v":0},{"$f":"$BH11/4","v":0}]
[null,"Telephone",null,null,null,"e. EM&V",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H12:I12)+G12","v":0},"f.  Costs recovered from other sources",null,null,null,null,null,{"$f":"NPV(Calcs!$C$3,Input!N12:P12)","v":0}]
[null,"Email",null,null,null,"Total",{"$f":"SUM(G3:G12)","v":0},{"$f":"SUM(H3:H12)","v":0},{"$f":"SUM(I3:I12)","v":0},{"$f":"SUM(J3:J12)","v":0},"Program Budget w/ Other Costs (a to f)",null,null,{"$f":"N12+G13","v":0},{"$f":"O12+H13","v":0},{"$f":"P12+I13","v":0},{"$f":"J13+Q12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of measures that have negative participant cost:",{"$f":"COUNTIF(Q17:Q816,\"<0\")","v":0},null,null,"Total Excess incentive:",{"$f":"Calcs!FV818","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarterly Installation Schedule"]
[null,"Program Inputs",null,null,null,null,null,null,null,null,null,null,"Transfer","Admin","Admin","Admin","Participant",null,null,null,null,null,null,null,null,"Second Baseline (For savings after the RUL)",null,null,null,null,null,null,null,"Table Lookup Values",null,null,null,null,"Benefits Adj Factors",null,"Market Effects Adjustments",null,null,null,null,null,null,null,null,"Annual Installation Schedule (enter quarterly values to the right)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"BJ15+1","v":2014},null,null,null,{"$f":"BN15+1","v":2015},null,null,null,{"$f":"BR15+1","v":2016},null,null,null,{"$f":"BV15+1","v":2017},null,null,null,{"$f":"BZ15+1","v":2018},null,null,null,{"$f":"CD15+1","v":2019},null,null,null,{"$f":"CH15+1","v":2020},null,null,null,{"$f":"CL15+1","v":2021},null,null,null,{"$f":"CP15+1","v":2022},null,null,null,{"$f":"CT15+1","v":2023}]
[null,"Measure Name","DEER RunID","Climate Zone","Target sector","Measure Electric End Use Shape","CZ, Sector, Measure combination found?","Expected Useful Life for New/ROB, RUL for retrofit. (yrs)","Program Type \n(To look up Net-to-gross Ratio)","Unit Definition (e.g. homes)","Program Type (NEW/ROB or Early Repl(RET))","Gross Measure Cost (Total Cost for Retrofit, Incr Cost for New/ROB) ($/unit)","Rebate to end use customer or its assignee ($/unit)","Incentives to entities other than the end use customer or its assignee($/unit)","Direct Install Labor ($/unit)","Direct Install Material ($/unit)","Gross Participant Cost ($/unit)","Gross Unit Annual Electricity Savings (kwh/unit)","Electric Rate Schedule","Demand Scaler","User Entered kW Savings per unit (kW/unit)","Gross Unit Annual Gas Savings (therm/unit)","Gas Sector","Gas Rate Schedule","Gas Savings Profile","Total Life.  Can be left blank for single baseline measures (Yrs)","Incremental Cost (relative to standard efficiency default device) ($/unit)","Measure Cost Inflation (%/year escalation)","Early retrofit incremental kWh savings (kWh/unit)","Early retrofit incremental kW savings (kW/unit)","Early retrofit incremental Th savings (Th/unit)","Combustion Type","Expected Useful Life for New/ROB, RUL for retrofit. (yrs)","Net-to-Gross Ratio - kWh","Net-to-Gross Ratio -Therms","Net-to-Gross Ratio - kW","Net-to-Gross Ratio - Therms (overides lookup value)","Net-to-Gross Ratio - Costs","Installation Rate (Blank gets 100%) (IR)","Gross Realization Rate (Blank gets 100%) (GRR)","Benefits - Participants Inside","Benefits - Participants Outside","Benefits- Non-participants","Costs - Participants Inside","Costs - Participants Outside","Costs- Non-participants","Total Benefits Factor","Total Cost Factor","% Eligible for TOU AC adjustment",{"$f":"StartYr","v":2013},{"$f":"AX16+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BJ16","v":"Qtr 1"},{"$f":"BK16","v":"Qtr 2"},"Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BZ16","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Total Number of Units","Comments"]
[{"$f":"$D$5","v":0},null,null,null,null,null,{"$f":"IF(ISBLANK(F17),\"\",NOT(ISERROR(Calcs!Z17*Calcs!AA17*Calcs!AB17)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,L17-N17-O17-P17)-M17","v":0},null,null,{"$f":"Calcs!Q17","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I17),\"\",IF(ISNUMBER(I17),I17,OFFSET(PolicyManual!$S$9,MATCH(I17,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I17),\"\",IF(ISNUMBER(I17),I17,OFFSET(PolicyManual!$T$9,MATCH(I17,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO17+AP17+AQ17","v":0},{"$f":"AR17+AS17+AT17","v":0},null,{"$f":"SUM(BJ17:BM17)","v":0},{"$f":"SUM(BN17:BQ17)","v":0},{"$f":"SUM(BR17:BU17)","v":0},{"$f":"SUM(BV17:BY17)","v":0},{"$f":"SUM(BZ17:CC17)","v":0},{"$f":"SUM(CD17:CG17)","v":0},{"$f":"SUM(CH17:CK17)","v":0},{"$f":"SUM(CL17:CO17)","v":0},{"$f":"SUM(CP17:CS17)","v":0},{"$f":"SUM(CT17:CW17)","v":0},{"$f":"SUM(CX17:DA17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ17:DA17)","v":0}]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F18),\"\",NOT(ISERROR(Calcs!Z18*Calcs!AA18*Calcs!AB18)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,L18-N18-O18-P18)-M18","v":0},null,null,{"$f":"Calcs!Q18","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I18),\"\",IF(ISNUMBER(I18),I18,OFFSET(PolicyManual!$S$9,MATCH(I18,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I18),\"\",IF(ISNUMBER(I18),I18,OFFSET(PolicyManual!$T$9,MATCH(I18,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO18+AP18+AQ18","v":0},{"$f":"AR18+AS18+AT18","v":0},null,0,0,0,0,0,0,0,0,{"$f":"SUM(CP18:CS18)","v":0},{"$f":"SUM(CT18:CW18)","v":0},{"$f":"SUM(CX18:DA18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F19),\"\",NOT(ISERROR(Calcs!Z19*Calcs!AA19*Calcs!AB19)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q19","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I19),\"\",IF(ISNUMBER(I19),I19,OFFSET(PolicyManual!$S$9,MATCH(I19,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I19),\"\",IF(ISNUMBER(I19),I19,OFFSET(PolicyManual!$T$9,MATCH(I19,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F20),\"\",NOT(ISERROR(Calcs!Z20*Calcs!AA20*Calcs!AB20)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q20","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I20),\"\",IF(ISNUMBER(I20),I20,OFFSET(PolicyManual!$S$9,MATCH(I20,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I20),\"\",IF(ISNUMBER(I20),I20,OFFSET(PolicyManual!$T$9,MATCH(I20,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(BJ20:BM20)","v":0},{"$f":"SUM(BN20:BQ20)","v":0},{"$f":"SUM(BR20:BU20)","v":0},{"$f":"SUM(BV20:BY20)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F21),\"\",NOT(ISERROR(Calcs!Z21*Calcs!AA21*Calcs!AB21)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I21),\"\",IF(ISNUMBER(I21),I21,OFFSET(PolicyManual!$S$9,MATCH(I21,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I21),\"\",IF(ISNUMBER(I21),I21,OFFSET(PolicyManual!$T$9,MATCH(I21,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F22),\"\",NOT(ISERROR(Calcs!Z22*Calcs!AA22*Calcs!AB22)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I22),\"\",IF(ISNUMBER(I22),I22,OFFSET(PolicyManual!$S$9,MATCH(I22,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I22),\"\",IF(ISNUMBER(I22),I22,OFFSET(PolicyManual!$T$9,MATCH(I22,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F23),\"\",NOT(ISERROR(Calcs!Z23*Calcs!AA23*Calcs!AB23)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q23","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I23),\"\",IF(ISNUMBER(I23),I23,OFFSET(PolicyManual!$S$9,MATCH(I23,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I23),\"\",IF(ISNUMBER(I23),I23,OFFSET(PolicyManual!$T$9,MATCH(I23,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F24),\"\",NOT(ISERROR(Calcs!Z24*Calcs!AA24*Calcs!AB24)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q24","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I24),\"\",IF(ISNUMBER(I24),I24,OFFSET(PolicyManual!$S$9,MATCH(I24,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I24),\"\",IF(ISNUMBER(I24),I24,OFFSET(PolicyManual!$T$9,MATCH(I24,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F25),\"\",NOT(ISERROR(Calcs!Z25*Calcs!AA25*Calcs!AB25)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q25","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I25),\"\",IF(ISNUMBER(I25),I25,OFFSET(PolicyManual!$S$9,MATCH(I25,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I25),\"\",IF(ISNUMBER(I25),I25,OFFSET(PolicyManual!$T$9,MATCH(I25,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,0.5,{"$f":"SUM(BJ25:BM25)","v":0},{"$f":"SUM(BN25:BQ25)","v":0},{"$f":"SUM(BR25:BU25)","v":0},{"$f":"SUM(BV25:BY25)","v":0},{"$f":"SUM(BZ25:CC25)","v":0},{"$f":"SUM(CD25:CG25)","v":0},{"$f":"SUM(CH25:CK25)","v":0},{"$f":"SUM(CL25:CO25)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ25:DA25)","v":0}]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F26),\"\",NOT(ISERROR(Calcs!Z26*Calcs!AA26*Calcs!AB26)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q26","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I26),\"\",IF(ISNUMBER(I26),I26,OFFSET(PolicyManual!$S$9,MATCH(I26,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I26),\"\",IF(ISNUMBER(I26),I26,OFFSET(PolicyManual!$T$9,MATCH(I26,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F27),\"\",NOT(ISERROR(Calcs!Z27*Calcs!AA27*Calcs!AB27)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I27),\"\",IF(ISNUMBER(I27),I27,OFFSET(PolicyManual!$S$9,MATCH(I27,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I27),\"\",IF(ISNUMBER(I27),I27,OFFSET(PolicyManual!$T$9,MATCH(I27,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F28),\"\",NOT(ISERROR(Calcs!Z28*Calcs!AA28*Calcs!AB28)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q28","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I28),\"\",IF(ISNUMBER(I28),I28,OFFSET(PolicyManual!$S$9,MATCH(I28,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I28),\"\",IF(ISNUMBER(I28),I28,OFFSET(PolicyManual!$T$9,MATCH(I28,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F29),\"\",NOT(ISERROR(Calcs!Z29*Calcs!AA29*Calcs!AB29)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q29","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I29),\"\",IF(ISNUMBER(I29),I29,OFFSET(PolicyManual!$S$9,MATCH(I29,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I29),\"\",IF(ISNUMBER(I29),I29,OFFSET(PolicyManual!$T$9,MATCH(I29,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F30),\"\",NOT(ISERROR(Calcs!Z30*Calcs!AA30*Calcs!AB30)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I30),\"\",IF(ISNUMBER(I30),I30,OFFSET(PolicyManual!$S$9,MATCH(I30,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I30),\"\",IF(ISNUMBER(I30),I30,OFFSET(PolicyManual!$T$9,MATCH(I30,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F31),\"\",NOT(ISERROR(Calcs!Z31*Calcs!AA31*Calcs!AB31)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I31),\"\",IF(ISNUMBER(I31),I31,OFFSET(PolicyManual!$S$9,MATCH(I31,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I31),\"\",IF(ISNUMBER(I31),I31,OFFSET(PolicyManual!$T$9,MATCH(I31,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F56),\"\",NOT(ISERROR(Calcs!Z56*Calcs!AA56*Calcs!AB56)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q56","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I56),\"\",IF(ISNUMBER(I56),I56,OFFSET(PolicyManual!$S$9,MATCH(I56,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I56),\"\",IF(ISNUMBER(I56),I56,OFFSET(PolicyManual!$T$9,MATCH(I56,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F95),\"\",NOT(ISERROR(Calcs!Z95*Calcs!AA95*Calcs!AB95)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q95","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I95),\"\",IF(ISNUMBER(I95),I95,OFFSET(PolicyManual!$S$9,MATCH(I95,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I95),\"\",IF(ISNUMBER(I95),I95,OFFSET(PolicyManual!$T$9,MATCH(I95,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F127),\"\",NOT(ISERROR(Calcs!Z127*Calcs!AA127*Calcs!AB127)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q127","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I127),\"\",IF(ISNUMBER(I127),I127,OFFSET(PolicyManual!$S$9,MATCH(I127,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I127),\"\",IF(ISNUMBER(I127),I127,OFFSET(PolicyManual!$T$9,MATCH(I127,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F169),\"\",NOT(ISERROR(Calcs!Z169*Calcs!AA169*Calcs!AB169)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q169","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I169),\"\",IF(ISNUMBER(I169),I169,OFFSET(PolicyManual!$S$9,MATCH(I169,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I169),\"\",IF(ISNUMBER(I169),I169,OFFSET(PolicyManual!$T$9,MATCH(I169,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F199),\"\",NOT(ISERROR(Calcs!Z199*Calcs!AA199*Calcs!AB199)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q199","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I199),\"\",IF(ISNUMBER(I199),I199,OFFSET(PolicyManual!$S$9,MATCH(I199,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I199),\"\",IF(ISNUMBER(I199),I199,OFFSET(PolicyManual!$T$9,MATCH(I199,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F231),\"\",NOT(ISERROR(Calcs!Z231*Calcs!AA231*Calcs!AB231)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q231","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I231),\"\",IF(ISNUMBER(I231),I231,OFFSET(PolicyManual!$S$9,MATCH(I231,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I231),\"\",IF(ISNUMBER(I231),I231,OFFSET(PolicyManual!$T$9,MATCH(I231,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F270),\"\",NOT(ISERROR(Calcs!Z270*Calcs!AA270*Calcs!AB270)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q270","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I270),\"\",IF(ISNUMBER(I270),I270,OFFSET(PolicyManual!$S$9,MATCH(I270,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I270),\"\",IF(ISNUMBER(I270),I270,OFFSET(PolicyManual!$T$9,MATCH(I270,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F324),\"\",NOT(ISERROR(Calcs!Z324*Calcs!AA324*Calcs!AB324)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q324","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I324),\"\",IF(ISNUMBER(I324),I324,OFFSET(PolicyManual!$S$9,MATCH(I324,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I324),\"\",IF(ISNUMBER(I324),I324,OFFSET(PolicyManual!$T$9,MATCH(I324,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F342),\"\",NOT(ISERROR(Calcs!Z342*Calcs!AA342*Calcs!AB342)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q342","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I342),\"\",IF(ISNUMBER(I342),I342,OFFSET(PolicyManual!$S$9,MATCH(I342,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I342),\"\",IF(ISNUMBER(I342),I342,OFFSET(PolicyManual!$T$9,MATCH(I342,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F374),\"\",NOT(ISERROR(Calcs!Z374*Calcs!AA374*Calcs!AB374)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q374","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I374),\"\",IF(ISNUMBER(I374),I374,OFFSET(PolicyManual!$S$9,MATCH(I374,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I374),\"\",IF(ISNUMBER(I374),I374,OFFSET(PolicyManual!$T$9,MATCH(I374,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F406),\"\",NOT(ISERROR(Calcs!Z406*Calcs!AA406*Calcs!AB406)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q406","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I406),\"\",IF(ISNUMBER(I406),I406,OFFSET(PolicyManual!$S$9,MATCH(I406,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I406),\"\",IF(ISNUMBER(I406),I406,OFFSET(PolicyManual!$T$9,MATCH(I406,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F447),\"\",NOT(ISERROR(Calcs!Z447*Calcs!AA447*Calcs!AB447)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q447","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I447),\"\",IF(ISNUMBER(I447),I447,OFFSET(PolicyManual!$S$9,MATCH(I447,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I447),\"\",IF(ISNUMBER(I447),I447,OFFSET(PolicyManual!$T$9,MATCH(I447,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F515),\"\",NOT(ISERROR(Calcs!Z515*Calcs!AA515*Calcs!AB515)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q515","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I515),\"\",IF(ISNUMBER(I515),I515,OFFSET(PolicyManual!$S$9,MATCH(I515,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I515),\"\",IF(ISNUMBER(I515),I515,OFFSET(PolicyManual!$T$9,MATCH(I515,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F547),\"\",NOT(ISERROR(Calcs!Z547*Calcs!AA547*Calcs!AB547)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q547","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I547),\"\",IF(ISNUMBER(I547),I547,OFFSET(PolicyManual!$S$9,MATCH(I547,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I547),\"\",IF(ISNUMBER(I547),I547,OFFSET(PolicyManual!$T$9,MATCH(I547,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F586),\"\",NOT(ISERROR(Calcs!Z586*Calcs!AA586*Calcs!AB586)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q586","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I586),\"\",IF(ISNUMBER(I586),I586,OFFSET(PolicyManual!$S$9,MATCH(I586,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I586),\"\",IF(ISNUMBER(I586),I586,OFFSET(PolicyManual!$T$9,MATCH(I586,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F602),\"\",NOT(ISERROR(Calcs!Z602*Calcs!AA602*Calcs!AB602)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q602","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I602),\"\",IF(ISNUMBER(I602),I602,OFFSET(PolicyManual!$S$9,MATCH(I602,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I602),\"\",IF(ISNUMBER(I602),I602,OFFSET(PolicyManual!$T$9,MATCH(I602,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F658),\"\",NOT(ISERROR(Calcs!Z658*Calcs!AA658*Calcs!AB658)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,L658-N658-O658-P658)-M658","v":0},null,null,{"$f":"Calcs!Q658","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I658),\"\",IF(ISNUMBER(I658),I658,OFFSET(PolicyManual!$S$9,MATCH(I658,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I658),\"\",IF(ISNUMBER(I658),I658,OFFSET(PolicyManual!$T$9,MATCH(I658,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO658+AP658+AQ658","v":0},{"$f":"AR658+AS658+AT658","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F690),\"\",NOT(ISERROR(Calcs!Z690*Calcs!AA690*Calcs!AB690)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q690","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I690),\"\",IF(ISNUMBER(I690),I690,OFFSET(PolicyManual!$S$9,MATCH(I690,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I690),\"\",IF(ISNUMBER(I690),I690,OFFSET(PolicyManual!$T$9,MATCH(I690,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F722),\"\",NOT(ISERROR(Calcs!Z722*Calcs!AA722*Calcs!AB722)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,L722-N722-O722-P722)-M722","v":0},null,null,{"$f":"Calcs!Q722","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I722),\"\",IF(ISNUMBER(I722),I722,OFFSET(PolicyManual!$S$9,MATCH(I722,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I722),\"\",IF(ISNUMBER(I722),I722,OFFSET(PolicyManual!$T$9,MATCH(I722,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO722+AP722+AQ722","v":0},{"$f":"AR722+AS722+AT722","v":0},null,0,0,0,0,0,0,0,0,{"$f":"SUM(CP722:CS722)","v":0},{"$f":"SUM(CT722:CW722)","v":0},{"$f":"SUM(CX722:DA722)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F763),\"\",NOT(ISERROR(Calcs!Z763*Calcs!AA763*Calcs!AB763)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q763","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I763),\"\",IF(ISNUMBER(I763),I763,OFFSET(PolicyManual!$S$9,MATCH(I763,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I763),\"\",IF(ISNUMBER(I763),I763,OFFSET(PolicyManual!$T$9,MATCH(I763,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F794),\"\",NOT(ISERROR(Calcs!Z794*Calcs!AA794*Calcs!AB794)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q794","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I794),\"\",IF(ISNUMBER(I794),I794,OFFSET(PolicyManual!$S$9,MATCH(I794,$I$832:$I$890,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK(I794),\"\",IF(ISNUMBER(I794),I794,OFFSET(PolicyManual!$T$9,MATCH(I794,$I$832:$I$890,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,10,"NON_RES","res:DEER:Indoor_CFL_Ltg",null,{"$f":"IF(ISBLANK(PolicyManual!Y10),\"\",PolicyManual!Y10)","v":"****************************************************************"},{"$f":"PolicyManual!B10","v":"NonRes-sAll-mCFL-dn"},"Commercial","Winter Only",{"$f":"CostG!D38","v":"Large Boilers (>100 MMBtu/hr Heat Input):Controlled Low NOx Burner"}]
[null,null,null,null,null,"res:DEER:HVAC_Duct_Sealing",null,{"$f":"IF(ISBLANK(PolicyManual!Y42),\"\",PolicyManual!Y42)","v":"Screw-in CFL: Lodging - Hotel: NR - 0.9"},{"$f":"PolicyManual!B42","v":"NonRes-sGHS-mIRF-ci"}]
[null,null,null,null,null,"res:DEER:Res_BldgShell_Ins",null,{"$f":"IF(ISBLANK(PolicyManual!Y95),\"\",PolicyManual!Y95)","v":"Domestic Hot Water Boiler (Gas): NR - 20"}]
[null,null,null,null,null,"04-DMO-ResidentialMobileHome–DoubleWide-DSH_WASH",null,{"$f":"IF(ISBLANK(PolicyManual!Y114),\"\",PolicyManual!Y114)","v":"Walk-in Refrigerator or Freezer: Evaporative Fan Controller: NR - 5"}]
[null,null,null,null,null,"09-GRO-Grocery-COOL",null,{"$f":"IF(ISBLANK(PolicyManual!Y146),\"\",PolicyManual!Y146)","v":"A/C with Integrated Water Heating: Res - 10"}]
[null,null,null,null,null,"13-MFM-ResidentialMulti-family-SP_HEAT",null,{"$f":"IF(ISBLANK(PolicyManual!Y178),\"\",PolicyManual!Y178)","v":1.8}]
[null,null,null,null,null,"19-RES-AllResidential-SP_HEAT",null,{"$f":"IF(ISBLANK(PolicyManual!Y218),\"\",PolicyManual!Y218)","v":5.8}]
[null,null,null,null,null,"31-S26-SIC26Paper&AlliedProducts-COOL",null,{"$f":"IF(ISBLANK(PolicyManual!Y287),\"\",PolicyManual!Y287)","v":12.7}]
[null,null,null,null,null,"31-S26-SIC26Paper&AlliedProducts-MOTOR",null,{"$f":"IF(ISBLANK(PolicyManual!Y289),\"\",PolicyManual!Y289)","v":12.9}]
[null,null,null,null,null,null,null,19.5]
[null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,30]

{"sheet":"Output","index":2,"n_rows":306,"n_cols":19,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Program Summary",null,"Nominal",null,null,"Present Value",null,null,null,"Avoided Cost Version"]
[null,"Proposer Name",null,{"$f":"Input!D4","v":0},null,null,null,null,null,null,{"$f":"CostE!B1","v":"2011-08-04"}]
[null,"Program Name",null,{"$f":"Input!D5","v":0},null,null,null,null,null,null,{"$f":"CostE!B2","v":"2012-02-17"}]
[null,"Total Program Budget ($)",null,{"$f":"SUM(Input!N13:P13)","v":0},null,null,{"$f":"Input!Q13","v":0},null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CostE!G3","v":2013}]
[null,"Net Participant Cost ($)",null,null,null,null,{"$f":"Calcs!GC818","v":0},null,null,null,{"$f":"Input!B1","v":"SDG&E 2013 v1c4-Draft.xls"}]
[]
[null,"Program Impacts",null,null,null,null,null,null,null,null,null,null,"Program Impacts (Gross)"]
[null,null,"Wtd Annual Net kWh","Lifecycle Net kWh","Wtd Annual Net Therms","Lifecycle Net Therms","Wtd Net Jul-Sept Pk** (kW)","Wtd Net Dec-Feb Pk** (kW)",null,"Wtd User Entered kW",null,null,null,"Wtd Annual Gross kWh","Lifecycle Gross kWh","Wtd Annual Gross Therms","Lifecycle Gross Therms","Wtd User Entered kW"]
[null,2013,{"$f":"C67","v":0},{"$f":"D67","v":0},0,0,0,0,null,0,null,null,{"$f":"B10","v":2013},{"$f":"N67","v":0},0,0,{"$f":"Q67","v":0},0]
[null,2014,{"$f":"C68","v":0},0,0,0,0,0,null,0,null,null,{"$f":"B11","v":2014},0,0,0,0,0]
[null,"2013-2014",{"$f":"C10+C11","v":0},{"$f":"D10+D11","v":0},0,0,0,0,null,0,null,null,{"$f":"B12","v":"2013-2014"},{"$f":"N10+N11","v":0},{"$f":"O10+O11","v":0},0,0,0]
[]
[null,"Cost Effectiveness (Lifecycle Present Value Dollars)"]
[null,null,null,"Benefits",null,null,"Benefit - Cost"]
[null,null,"Cost","Electric","Gas","Incentives","NPV","B/C Ratio","Notes"]
[null,"Program TRC ($)",{"$f":"G4+G6","v":0},{"$f":"Calcs!DY818","v":0},{"$f":"Calcs!DZ818","v":0},"NA",{"$f":"SUM(D17:E17)-C17","v":0},{"$f":"SUM(D17:E17)/C17","v":{"$error":"#DIV/0!"}},"*1"]
[null,"Program PAC ($)",{"$f":"G4","v":0},{"$f":"D17","v":0},{"$f":"E17","v":0},"NA",{"$f":"SUM(D18:F18)-C18","v":0},{"$f":"SUM(D18:F18)/C18","v":{"$error":"#DIV/0!"}},"*1,2"]
[null,"Program RIM ($)",{"$f":"SUM(Calcs!EY818:FT818)+G4","v":0},{"$f":"D17","v":0},{"$f":"E17","v":0},"NA",{"$f":"D19+E19-C19","v":0},{"$f":"(D19+E19)/C19","v":{"$error":"#DIV/0!"}},"*1"]
[null,"*1  B/C Ratio is an approximation because any supply cost increases are treated as negative benefits rather than as a cost as in the Standard Practice Manual"]
[null,"*2  PAC benefits include environmental costs.  This is to be consistent with the TRC benefits, but is not strictly consistent with the Standard Practice Manual."]
[]
[null,{"$f":"\"Levelized Cost and Benefit (All Measures Installed through \"&B47&\")\"","v":"Levelized Cost and Benefit (All Measures Installed through 2023)"}]
[null,null,"Discounted Savings",null,null,null,"Benefit - Cost"]
[null,null,"kWh","Therms","Cost","Benefits","NPV"]
[null,"TRC ($/kWh )",{"$f":"Calcs!GF818","v":0},null,{"$f":"F26-G26","v":{"$error":"#DIV/0!"}},{"$f":"D17/C26","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GO818","v":{"$error":"#DIV/0!"}}]
[null,"PAC ($/kWh)",{"$f":"C26","v":0},null,{"$f":"F27-G27","v":{"$error":"#DIV/0!"}},{"$f":"D18/C27","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GS818","v":{"$error":"#DIV/0!"}}]
[null,"RIM ($/kWh)",{"$f":"C26","v":0},null,{"$f":"C19*D19/SUM(D19:E19)/C28","v":{"$error":"#DIV/0!"}},{"$f":"D19/C28","v":{"$error":"#DIV/0!"}},{"$f":"F28-E28","v":{"$error":"#DIV/0!"}}]
[]
[null,"TRC ($/therm)",null,{"$f":"Calcs!GG818","v":0},{"$f":"F30-G30","v":{"$error":"#DIV/0!"}},{"$f":"E17/D30","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GP818","v":{"$error":"#DIV/0!"}}]
[null,"PAC ($/therm)",null,{"$f":"D30","v":0},{"$f":"F31-G31","v":{"$error":"#DIV/0!"}},{"$f":"E18/D31","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GT818","v":{"$error":"#DIV/0!"}}]
[]
[null,2020,{"$f":"SUM(Calcs!HG$17:HG$816*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$816*Calcs!$G$17:$G$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HH$17:HH$816*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$816*Calcs!$G$17:$G$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HI$17:HI$816*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$816*Calcs!$G$17:$G$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HJ$17:HJ$816*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$816*Calcs!$I$17:$I$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HK$17:HK$816*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$816*Calcs!$I$17:$I$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},null,null,null,null,null,2020,{"$f":"SUM(Calcs!HG$17:HG$816*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HH$17:HH$816*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HI$17:HI$816*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HJ$17:HJ$816*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(Calcs!HK$17:HK$816*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0}]
[null,2014,{"$f":"SUMPRODUCT(Calcs!HG$17:HG$816,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$G$17:$G$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HH$17:HH$816,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$G$17:$G$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HI$17:HI$816,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$G$17:$G$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HJ$17:HJ$816,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$816,Calcs!$I$17:$I$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HK$17:HK$816,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$816,Calcs!$I$17:$I$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},null,null,null,null,null,2014,{"$f":"SUMPRODUCT(Calcs!HG$17:HG$816,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HH$17:HH$816,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HI$17:HI$816,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HJ$17:HJ$816,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(Calcs!HK$17:HK$816,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0}]
[null,"Total Lifecycle",{"$f":"SUM(C51:C61)","v":0},{"$f":"SUM(D51:D61)","v":0},{"$f":"SUM(E51:E61)","v":0},{"$f":"SUM(F51:F61)","v":0},{"$f":"SUM(G51:G61)","v":0},null,null,null,null,null,"Total Lifecycle",{"$f":"SUM(N51:N61)","v":0},{"$f":"SUM(O51:O61)","v":0},{"$f":"SUM(P51:P61)","v":0},{"$f":"SUM(Q51:Q61)","v":0},{"$f":"SUM(R51:R61)","v":0}]
[null,2020,{"$f":"SUM(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1)*Calcs!$O$17:$O$816*Calcs!$G$17:$G$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$G$17:$G$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1)*GasCalcs!$G$17:$G$816*Calcs!$I$17:$I$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),GasCalcs!$G$17:$G$816,Calcs!$I$17:$I$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$R$17:$R$816,Loads!$AY$17:$AY$816,Calcs!$H$17:$H$816,Calcs!$P$17:$P$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$R$17:$R$816,Loads!$AZ$17:$AZ$816,Calcs!$H$17:$H$816,Calcs!$P$17:$P$816,Calcs!$L$17:$L$816)","v":0},null,{"$f":"SUM(OFFSET(Input!$AX$17,0,(B74-StartYr),MaxMeasures,1)*Calcs!$HF$17:$HF$816*IF(Input!$DB$17:$DB$816<>0,(1/Input!$DB$17:$DB$816),1))","v":0},{"$f":"MAX(OFFSET($E$175,(B74-$C$173)*12,0,12,1))-SUM($K$67:K73)","v":0},null,2020,{"$f":"SUM(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1)*Calcs!$O$17:$O$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1),Calcs!$O$17:$O$816,Calcs!$F$17:$F$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1)*GasCalcs!$G$17:$G$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816)*Calcs!$L$17:$L$816)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1),GasCalcs!$G$17:$G$816,Calcs!$E$17:$E$816,Calcs!$L$17:$L$816)","v":0},{"$f":"SUM(OFFSET(Input!$AX$17,0,(B74-StartYr),MaxMeasures,1)*Calcs!$HF$17:$HF$816*IF(Input!$DB$17:$DB$816<>0,(1/Input!$DB$17:$DB$816),1)*IF(Calcs!$H$17:$H$816<>0,1/Calcs!$H$17:$H$816,0))","v":0}]
[null,{"$f":"\"Wtd Average Net Impacts by Sector (All Measures Installed through \"&B77&\")\"","v":"Wtd Average Net Impacts by Sector (All Measures Installed through 2023)"},null,null,null,null,null,null,null,null,null,null,"Gross Savings for Goal Attainment - kWh"]
[null,"Total",{"$f":"SUM(C84:C107)","v":0},0,0,0,0,0,null,0,{"$error":"#DIV/0!"},null,null,"kWh","kWh","kWh","kWh","kWh","kWh"]
[null,{"$f":"Input!E843","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B95,Calcs!GY$17:GY$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B95,Calcs!GZ$17:GZ$816)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B95,Calcs!HA$17:HA$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B95,Calcs!HB$17:HB$816)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B95,Calcs!HC$17:HC$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B95,Calcs!HD$17:HD$816*Calcs!$P$17:$P$816,0))","v":0},null,{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B95,Calcs!HF$17:HF$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B95,Calcs!GL$17:GL$816)","v":0},null,"Gross Savings for Goal Attainment - kW"]
[null,{"$f":"Input!E850","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B102,Calcs!GY$17:GY$816)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B102,Calcs!GZ$17:GZ$816)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B102,Calcs!HA$17:HA$816)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B102,Calcs!HB$17:HB$816)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B102,Calcs!HC$17:HC$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B102,Calcs!HD$17:HD$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B102,Calcs!HE$17:HE$816)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$816=$B102,Calcs!HF$17:HF$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$816,$B102,Calcs!GL$17:GL$816)","v":0},null,2016,{"$f":"SUM(OFFSET(Input!AX$17,0,0,MaxMeasures,$M102-StartYr+1)*Input!$U$17:$U$816*Calcs!$L$17:$L$816*Calcs!$HM$17:$HM$816)","v":0},{"$f":"SUM(OFFSET('1stEnd'!$F$17,0,4*(Output!$M102-StartYr),MaxMeasures,4)/4*Input!$U$17:$U$816*Calcs!$L$17:$L$816*Calcs!$HM$17:$HM$816)","v":0},{"$f":"SUM(OFFSET('2ndStart'!$F$17,0,4*(Output!$M102-StartYr),MaxMeasures,4)/4*Input!$AD$17:$AD$816*Calcs!$L$17:$L$816*Calcs!$HN$17:$HN$816)","v":0},{"$f":"SUM(OFFSET('2ndEnd'!$F$17,0,4*(Output!$M102-StartYr),MaxMeasures,4)/4*Input!$AD$17:$AD$816*Calcs!$L$17:$L$816*Calcs!$HN$17:$HN$816)","v":0},0,0]
[null,"Clothes Dryer",{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B113,Calcs!GY$17:GY$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B113,Calcs!GZ$17:GZ$816)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B113,Calcs!HA$17:HA$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B113,Calcs!HB$17:HB$816)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B113,Calcs!HC$17:HC$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B113,Calcs!HD$17:HD$816*Calcs!$P$17:$P$816))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B113,Calcs!HF$17:HF$816,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B113,Calcs!GL$17:GL$816)","v":0},null,{"$f":"M99","v":2013},{"$f":"SUM(OFFSET(Input!AX$17,0,0,MaxMeasures,$M113-StartYr+1)*GasCalcs!$E$17:$E$816*Calcs!$L$17:$L$816*Calcs!$HM$17:$HM$816)","v":0},null,{"$f":"SUM(OFFSET('2ndStart'!$F$17,0,4*(Output!$M113-StartYr),MaxMeasures,4)/4*GasCalcs!$F$17:$F$816*Calcs!$L$17:$L$816*Calcs!$HN$17:$HN$816)","v":0},{"$f":"SUM(OFFSET('2ndEnd'!$F$17,0,4*(Output!$M113-StartYr),MaxMeasures,4)/4*GasCalcs!$F$17:$F$816*Calcs!$L$17:$L$816*Calcs!$HN$17:$HN$816)","v":0},{"$f":"N113+O113+P113+Q113","v":0},{"$f":"R113","v":0}]
[null,"Exterior Lighting",{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B125,Calcs!GY$17:GY$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B125,Calcs!GZ$17:GZ$816)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B125,Calcs!HA$17:HA$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B125,Calcs!HB$17:HB$816)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B125,Calcs!HC$17:HC$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B125,Calcs!HD$17:HD$816*Calcs!$P$17:$P$816))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B125,Calcs!HF$17:HF$816,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B125,Calcs!GL$17:GL$816)","v":0}]
[null,"Refrigeration",{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B131,Calcs!GY$17:GY$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B131,Calcs!GZ$17:GZ$816)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B131,Calcs!HA$17:HA$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B131,Calcs!HB$17:HB$816)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B131,Calcs!HC$17:HC$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B131,Calcs!HD$17:HD$816*Calcs!$P$17:$P$816))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$IY$816=$B131,Calcs!HF$17:HF$816,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$816,$B131,Calcs!GL$17:GL$816)","v":0}]
[null,{"$f":"Input!D832","v":7},{"$f":"SUM(IF(Calcs!$B$17:$B$816=Output!$B143,Calcs!GY$17:GY$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$816,Output!$B143,Calcs!GZ$17:GZ$816)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$816=Output!$B143,Calcs!HA$17:HA$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$816,Output!$B143,Calcs!HB$17:HB$816)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$816=$B143,Calcs!$HC$17:$HC$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$816=$B143,Calcs!$HD$17:$HD$816*Calcs!$P$17:$P$816,0))","v":0},null,{"$f":"SUM(IF(Calcs!$B$17:$B$816=$B143,Calcs!$HF$17:$HF$816,0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$816,Output!$B143,Calcs!GL$17:GL$816)","v":0}]
[null,{"$f":"Input!D835","v":15},{"$f":"SUM(IF(Calcs!$B$17:$B$816=Output!$B146,Calcs!GY$17:GY$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$816,Output!$B146,Calcs!GZ$17:GZ$816)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$816=Output!$B146,Calcs!HA$17:HA$816*IF(Calcs!$F$17:$F$816>1,1,Calcs!$F$17:$F$816),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$816,Output!$B146,Calcs!HB$17:HB$816)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$816=$B146,Calcs!$HC$17:$HC$816*Calcs!$P$17:$P$816,0))","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$816=$B146,Calcs!$HD$17:$HD$816*Calcs!$P$17:$P$816,0))","v":0},null,{"$f":"SUM(IF(Calcs!$B$17:$B$816=$B146,Calcs!$HF$17:$HF$816,0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$816,Output!$B146,Calcs!GL$17:GL$816)","v":0}]
[null,2015,{"$f":"SUM(Calcs!$R$17:$R$816*Loads!$AY$17:$AY$816*Calcs!$H$17:$H$816*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Loads!$AZ$17:$AZ$816*Calcs!$H$17:$H$816*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0}]
[null,{"$f":"B163+1","v":2019},{"$f":"SUM(Calcs!$R$17:$R$816*Loads!$AY$17:$AY$816*Calcs!$H$17:$H$816*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Loads!$AZ$17:$AZ$816*Calcs!$H$17:$H$816*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0}]
[]
[null,"2013-08-01",3,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B182))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B182))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B182))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B182))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2014-08-01",7,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B194))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B194))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B194))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B194))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2015-02-01",9,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B200))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B200))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B200))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B200))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2016-02-01",13,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B212))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B212))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B212))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B212))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2016-09-01",15,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B219))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B219))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B219))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B219))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2017-07-01",19,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B229))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B229))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B229))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B229))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2017-11-01",20,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B233))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B233))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B233))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B233))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2018-06-01",22,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B240))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B240))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B240))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B240))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2019-04-01",26,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B250))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B250))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B250))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B250))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2020-05-01",30,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B263))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B263))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B263))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B263))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2020-12-01",32,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B270))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B270))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B270))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B270))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2021-09-01",35,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B279))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B279))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B279))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B279))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2022-06-01",38,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B288))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B288))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B288))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B288))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2022-09-01",39,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B291))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B291))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B291))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B291))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2023-06-01",42,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B300))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B300))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B300))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B300))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2023-07-01",43,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B301))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B301))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B301))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B301))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2023-08-01",43,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B302))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B302))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B302))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B302))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2023-09-01",43,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B303))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B303))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B303))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B303))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2023-10-01",44,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B304))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B304))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B304))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B304))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2023-11-01",44,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B305))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B305))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B305))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B305))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]
[null,"2023-12-01",44,{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$B$17:$M$816,,MONTH($B306))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},{"$f":"SUM(Calcs!$R$17:$R$816*Calcs!$H$17:$H$816*INDEX(Loads!$N$17:$Y$816,,MONTH($B306))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HP$17:$HP$816))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$816*Calcs!$G$17:$G$816*INDEX(Loads!$Z$17:$AK$816,,MONTH($B306))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HO$17:$HO$816))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$816*Calcs!$I$17:$I$816*INDEX(Loads!$AL$17:$AW$816,,MONTH($B306))*Calcs!$L$17:$L$816*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$816))","v":0}]

{"sheet":"Output by Measure","index":3,"n_rows":816,"n_cols":21,"rows_kept":69,"cut":true,"hidden":false,"merged":[[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Input!D4","v":0}]
[{"$f":"Input!D5","v":0}]
[{"$f":"Input!D6","v":"SDG&E"},null,null,null,null,null,null,null,null,"Levelized Benefits less Costs (TRC)",null,null,null,"Levelized Benefits less Costs (PAC)",null,null,null,"Benefit Cost Ratios"]
["Net Impacts by Measure",null,null,null,null,null,null,null,null,"No Allocated Admin",null,"w/ Allocated Admin",null,"No Allocated Admin",null,"w/ Allocated Admin",null,"No Allocated Admin",null,"w/ Allocated Admin"]
[null,"Wtd Avg Net Avg Jul-Sep (kW)","Wtd Avg Net Dec-Feb Pk (kW)",null,"Wtd Avg Net User Entered kW","Wtd Avg Annual kWh adj for Net to gross","Wtd Avg Lifecycle kWh (Annual * Measure Life)","Wtd Avg Annual Therms","Wtd Avg Lifecycle Therms","Electric ($/kWh)","Gas  ($/Th)","Electric ($/kWh)","Gas  ($/Th)","Electric ($/kWh)","Gas  ($/Th)","Electric ($/kWh)","Gas  ($/Th)","TRC","PAC","TRC","PAC"]
["Total or Average",{"$f":"SUM(B17:B816)","v":0},0,null,0,0,0,0,0,{"$f":"Calcs!GM818","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GN818","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GO818","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GP818","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GQ818","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GR818","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GS818","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GT818","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!B17","v":0},{"$f":"Calcs!HC17","v":0},{"$f":"Calcs!HD17","v":0},null,{"$f":"Calcs!HF17","v":0},{"$f":"Calcs!GY17","v":0},{"$f":"Calcs!GZ17","v":0},{"$f":"Calcs!HA17","v":0},{"$f":"Calcs!HB17","v":0},{"$f":"Calcs!GM17","v":0},{"$f":"Calcs!GN17","v":0},{"$f":"Calcs!GO17","v":0},{"$f":"Calcs!GP17","v":0},{"$f":"Calcs!GQ17","v":0},{"$f":"Calcs!GR17","v":0},{"$f":"Calcs!GS17","v":0},{"$f":"Calcs!GT17","v":0},{"$f":"IF(ISERROR(Calcs!GU17),0,Calcs!GU17)","v":0},{"$f":"IF(ISERROR(Calcs!GV17),0,Calcs!GV17)","v":0},{"$f":"IF(ISERROR(Calcs!GW17),0,Calcs!GW17)","v":0},{"$f":"IF(ISERROR(Calcs!GX17),0,Calcs!GX17)","v":0}]
[{"$f":"Input!B18","v":0},{"$f":"Calcs!HC18","v":0},{"$f":"Calcs!HD18","v":0},null,{"$f":"Calcs!HF18","v":0},{"$f":"Calcs!GY18","v":0},{"$f":"Calcs!GZ18","v":0},{"$f":"Calcs!HA18","v":0},{"$f":"Calcs!HB18","v":0},{"$f":"Calcs!GM18","v":0},{"$f":"Calcs!GN18","v":0},{"$f":"Calcs!GO18","v":0},{"$f":"Calcs!GP18","v":0},{"$f":"Calcs!GQ18","v":0},{"$f":"Calcs!GR18","v":0},{"$f":"Calcs!GS18","v":0},{"$f":"Calcs!GT18","v":0},{"$f":"IF(ISERROR(Calcs!GU18),0,Calcs!GU18)","v":0},{"$f":"IF(ISERROR(Calcs!GV18),0,Calcs!GV18)","v":0},{"$f":"IF(ISERROR(Calcs!GW18),0,Calcs!GW18)","v":0},{"$f":"IF(ISERROR(Calcs!GX18),0,Calcs!GX18)","v":0}]
[{"$f":"Input!B19","v":0},{"$f":"Calcs!HC19","v":0},{"$f":"Calcs!HD19","v":0},null,{"$f":"Calcs!HF19","v":0},{"$f":"Calcs!GY19","v":0},{"$f":"Calcs!GZ19","v":0},{"$f":"Calcs!HA19","v":0},{"$f":"Calcs!HB19","v":0},{"$f":"Calcs!GM19","v":0},{"$f":"Calcs!GN19","v":0},{"$f":"Calcs!GO19","v":0},{"$f":"Calcs!GP19","v":0},{"$f":"Calcs!GQ19","v":0},{"$f":"Calcs!GR19","v":0},{"$f":"Calcs!GS19","v":0},{"$f":"Calcs!GT19","v":0},{"$f":"IF(ISERROR(Calcs!GU19),0,Calcs!GU19)","v":0},{"$f":"IF(ISERROR(Calcs!GV19),0,Calcs!GV19)","v":0},{"$f":"IF(ISERROR(Calcs!GW19),0,Calcs!GW19)","v":0},{"$f":"IF(ISERROR(Calcs!GX19),0,Calcs!GX19)","v":0}]
[{"$f":"Input!B20","v":0},{"$f":"Calcs!HC20","v":0},{"$f":"Calcs!HD20","v":0},null,{"$f":"Calcs!HF20","v":0},{"$f":"Calcs!GY20","v":0},{"$f":"Calcs!GZ20","v":0},{"$f":"Calcs!HA20","v":0},{"$f":"Calcs!HB20","v":0},{"$f":"Calcs!GM20","v":0},{"$f":"Calcs!GN20","v":0},{"$f":"Calcs!GO20","v":0},{"$f":"Calcs!GP20","v":0},{"$f":"Calcs!GQ20","v":0},{"$f":"Calcs!GR20","v":0},{"$f":"Calcs!GS20","v":0},{"$f":"Calcs!GT20","v":0},{"$f":"IF(ISERROR(Calcs!GU20),0,Calcs!GU20)","v":0},{"$f":"IF(ISERROR(Calcs!GV20),0,Calcs!GV20)","v":0},{"$f":"IF(ISERROR(Calcs!GW20),0,Calcs!GW20)","v":0},{"$f":"IF(ISERROR(Calcs!GX20),0,Calcs!GX20)","v":0}]
[{"$f":"Input!B21","v":0},{"$f":"Calcs!HC21","v":0},{"$f":"Calcs!HD21","v":0},null,{"$f":"Calcs!HF21","v":0},{"$f":"Calcs!GY21","v":0},{"$f":"Calcs!GZ21","v":0},{"$f":"Calcs!HA21","v":0},{"$f":"Calcs!HB21","v":0},{"$f":"Calcs!GM21","v":0},{"$f":"Calcs!GN21","v":0},{"$f":"Calcs!GO21","v":0},{"$f":"Calcs!GP21","v":0},{"$f":"Calcs!GQ21","v":0},{"$f":"Calcs!GR21","v":0},{"$f":"Calcs!GS21","v":0},{"$f":"Calcs!GT21","v":0},{"$f":"IF(ISERROR(Calcs!GU21),0,Calcs!GU21)","v":0},{"$f":"IF(ISERROR(Calcs!GV21),0,Calcs!GV21)","v":0},{"$f":"IF(ISERROR(Calcs!GW21),0,Calcs!GW21)","v":0},{"$f":"IF(ISERROR(Calcs!GX21),0,Calcs!GX21)","v":0}]
[{"$f":"Input!B22","v":0},{"$f":"Calcs!HC22","v":0},{"$f":"Calcs!HD22","v":0},null,{"$f":"Calcs!HF22","v":0},{"$f":"Calcs!GY22","v":0},{"$f":"Calcs!GZ22","v":0},{"$f":"Calcs!HA22","v":0},{"$f":"Calcs!HB22","v":0},{"$f":"Calcs!GM22","v":0},{"$f":"Calcs!GN22","v":0},{"$f":"Calcs!GO22","v":0},{"$f":"Calcs!GP22","v":0},{"$f":"Calcs!GQ22","v":0},{"$f":"Calcs!GR22","v":0},{"$f":"Calcs!GS22","v":0},{"$f":"Calcs!GT22","v":0},{"$f":"IF(ISERROR(Calcs!GU22),0,Calcs!GU22)","v":0},{"$f":"IF(ISERROR(Calcs!GV22),0,Calcs!GV22)","v":0},{"$f":"IF(ISERROR(Calcs!GW22),0,Calcs!GW22)","v":0},{"$f":"IF(ISERROR(Calcs!GX22),0,Calcs!GX22)","v":0}]
[{"$f":"Input!B23","v":0},{"$f":"Calcs!HC23","v":0},{"$f":"Calcs!HD23","v":0},null,{"$f":"Calcs!HF23","v":0},{"$f":"Calcs!GY23","v":0},{"$f":"Calcs!GZ23","v":0},{"$f":"Calcs!HA23","v":0},{"$f":"Calcs!HB23","v":0},{"$f":"Calcs!GM23","v":0},{"$f":"Calcs!GN23","v":0},{"$f":"Calcs!GO23","v":0},{"$f":"Calcs!GP23","v":0},{"$f":"Calcs!GQ23","v":0},{"$f":"Calcs!GR23","v":0},{"$f":"Calcs!GS23","v":0},{"$f":"Calcs!GT23","v":0},{"$f":"IF(ISERROR(Calcs!GU23),0,Calcs!GU23)","v":0},{"$f":"IF(ISERROR(Calcs!GV23),0,Calcs!GV23)","v":0},{"$f":"IF(ISERROR(Calcs!GW23),0,Calcs!GW23)","v":0},{"$f":"IF(ISERROR(Calcs!GX23),0,Calcs!GX23)","v":0}]
[{"$f":"Input!B24","v":0},{"$f":"Calcs!HC24","v":0},{"$f":"Calcs!HD24","v":0},null,{"$f":"Calcs!HF24","v":0},{"$f":"Calcs!GY24","v":0},{"$f":"Calcs!GZ24","v":0},{"$f":"Calcs!HA24","v":0},{"$f":"Calcs!HB24","v":0},{"$f":"Calcs!GM24","v":0},{"$f":"Calcs!GN24","v":0},{"$f":"Calcs!GO24","v":0},{"$f":"Calcs!GP24","v":0},{"$f":"Calcs!GQ24","v":0},{"$f":"Calcs!GR24","v":0},{"$f":"Calcs!GS24","v":0},{"$f":"Calcs!GT24","v":0},{"$f":"IF(ISERROR(Calcs!GU24),0,Calcs!GU24)","v":0},{"$f":"IF(ISERROR(Calcs!GV24),0,Calcs!GV24)","v":0},{"$f":"IF(ISERROR(Calcs!GW24),0,Calcs!GW24)","v":0},{"$f":"IF(ISERROR(Calcs!GX24),0,Calcs!GX24)","v":0}]
[{"$f":"Input!B25","v":0},{"$f":"Calcs!HC25","v":0},{"$f":"Calcs!HD25","v":0},null,{"$f":"Calcs!HF25","v":0},{"$f":"Calcs!GY25","v":0},{"$f":"Calcs!GZ25","v":0},{"$f":"Calcs!HA25","v":0},{"$f":"Calcs!HB25","v":0},{"$f":"Calcs!GM25","v":0},{"$f":"Calcs!GN25","v":0},{"$f":"Calcs!GO25","v":0},{"$f":"Calcs!GP25","v":0},{"$f":"Calcs!GQ25","v":0},{"$f":"Calcs!GR25","v":0},{"$f":"Calcs!GS25","v":0},{"$f":"Calcs!GT25","v":0},{"$f":"IF(ISERROR(Calcs!GU25),0,Calcs!GU25)","v":0},{"$f":"IF(ISERROR(Calcs!GV25),0,Calcs!GV25)","v":0},{"$f":"IF(ISERROR(Calcs!GW25),0,Calcs!GW25)","v":0},{"$f":"IF(ISERROR(Calcs!GX25),0,Calcs!GX25)","v":0}]
[{"$f":"Input!B26","v":0},{"$f":"Calcs!HC26","v":0},{"$f":"Calcs!HD26","v":0},null,{"$f":"Calcs!HF26","v":0},{"$f":"Calcs!GY26","v":0},{"$f":"Calcs!GZ26","v":0},{"$f":"Calcs!HA26","v":0},{"$f":"Calcs!HB26","v":0},{"$f":"Calcs!GM26","v":0},{"$f":"Calcs!GN26","v":0},{"$f":"Calcs!GO26","v":0},{"$f":"Calcs!GP26","v":0},{"$f":"Calcs!GQ26","v":0},{"$f":"Calcs!GR26","v":0},{"$f":"Calcs!GS26","v":0},{"$f":"Calcs!GT26","v":0},{"$f":"IF(ISERROR(Calcs!GU26),0,Calcs!GU26)","v":0},{"$f":"IF(ISERROR(Calcs!GV26),0,Calcs!GV26)","v":0},{"$f":"IF(ISERROR(Calcs!GW26),0,Calcs!GW26)","v":0},{"$f":"IF(ISERROR(Calcs!GX26),0,Calcs!GX26)","v":0}]
[{"$f":"Input!B27","v":0},{"$f":"Calcs!HC27","v":0},{"$f":"Calcs!HD27","v":0},null,{"$f":"Calcs!HF27","v":0},{"$f":"Calcs!GY27","v":0},{"$f":"Calcs!GZ27","v":0},{"$f":"Calcs!HA27","v":0},{"$f":"Calcs!HB27","v":0},{"$f":"Calcs!GM27","v":0},{"$f":"Calcs!GN27","v":0},{"$f":"Calcs!GO27","v":0},{"$f":"Calcs!GP27","v":0},{"$f":"Calcs!GQ27","v":0},{"$f":"Calcs!GR27","v":0},{"$f":"Calcs!GS27","v":0},{"$f":"Calcs!GT27","v":0},{"$f":"IF(ISERROR(Calcs!GU27),0,Calcs!GU27)","v":0},{"$f":"IF(ISERROR(Calcs!GV27),0,Calcs!GV27)","v":0},{"$f":"IF(ISERROR(Calcs!GW27),0,Calcs!GW27)","v":0},{"$f":"IF(ISERROR(Calcs!GX27),0,Calcs!GX27)","v":0}]
[{"$f":"Input!B28","v":0},{"$f":"Calcs!HC28","v":0},{"$f":"Calcs!HD28","v":0},null,{"$f":"Calcs!HF28","v":0},{"$f":"Calcs!GY28","v":0},{"$f":"Calcs!GZ28","v":0},{"$f":"Calcs!HA28","v":0},{"$f":"Calcs!HB28","v":0},{"$f":"Calcs!GM28","v":0},{"$f":"Calcs!GN28","v":0},{"$f":"Calcs!GO28","v":0},{"$f":"Calcs!GP28","v":0},{"$f":"Calcs!GQ28","v":0},{"$f":"Calcs!GR28","v":0},{"$f":"Calcs!GS28","v":0},{"$f":"Calcs!GT28","v":0},{"$f":"IF(ISERROR(Calcs!GU28),0,Calcs!GU28)","v":0},{"$f":"IF(ISERROR(Calcs!GV28),0,Calcs!GV28)","v":0},{"$f":"IF(ISERROR(Calcs!GW28),0,Calcs!GW28)","v":0},{"$f":"IF(ISERROR(Calcs!GX28),0,Calcs!GX28)","v":0}]
[{"$f":"Input!B29","v":0},{"$f":"Calcs!HC29","v":0},{"$f":"Calcs!HD29","v":0},null,{"$f":"Calcs!HF29","v":0},{"$f":"Calcs!GY29","v":0},{"$f":"Calcs!GZ29","v":0},{"$f":"Calcs!HA29","v":0},{"$f":"Calcs!HB29","v":0},{"$f":"Calcs!GM29","v":0},{"$f":"Calcs!GN29","v":0},{"$f":"Calcs!GO29","v":0},{"$f":"Calcs!GP29","v":0},{"$f":"Calcs!GQ29","v":0},{"$f":"Calcs!GR29","v":0},{"$f":"Calcs!GS29","v":0},{"$f":"Calcs!GT29","v":0},{"$f":"IF(ISERROR(Calcs!GU29),0,Calcs!GU29)","v":0},{"$f":"IF(ISERROR(Calcs!GV29),0,Calcs!GV29)","v":0},{"$f":"IF(ISERROR(Calcs!GW29),0,Calcs!GW29)","v":0},{"$f":"IF(ISERROR(Calcs!GX29),0,Calcs!GX29)","v":0}]
[{"$f":"Input!B30","v":0},{"$f":"Calcs!HC30","v":0},{"$f":"Calcs!HD30","v":0},null,{"$f":"Calcs!HF30","v":0},{"$f":"Calcs!GY30","v":0},{"$f":"Calcs!GZ30","v":0},{"$f":"Calcs!HA30","v":0},{"$f":"Calcs!HB30","v":0},{"$f":"Calcs!GM30","v":0},{"$f":"Calcs!GN30","v":0},{"$f":"Calcs!GO30","v":0},{"$f":"Calcs!GP30","v":0},{"$f":"Calcs!GQ30","v":0},{"$f":"Calcs!GR30","v":0},{"$f":"Calcs!GS30","v":0},{"$f":"Calcs!GT30","v":0},{"$f":"IF(ISERROR(Calcs!GU30),0,Calcs!GU30)","v":0},{"$f":"IF(ISERROR(Calcs!GV30),0,Calcs!GV30)","v":0},{"$f":"IF(ISERROR(Calcs!GW30),0,Calcs!GW30)","v":0},{"$f":"IF(ISERROR(Calcs!GX30),0,Calcs!GX30)","v":0}]
[{"$f":"Input!B31","v":0},{"$f":"Calcs!HC31","v":0},{"$f":"Calcs!HD31","v":0},null,{"$f":"Calcs!HF31","v":0},{"$f":"Calcs!GY31","v":0},{"$f":"Calcs!GZ31","v":0},{"$f":"Calcs!HA31","v":0},{"$f":"Calcs!HB31","v":0},{"$f":"Calcs!GM31","v":0},{"$f":"Calcs!GN31","v":0},{"$f":"Calcs!GO31","v":0},{"$f":"Calcs!GP31","v":0},{"$f":"Calcs!GQ31","v":0},{"$f":"Calcs!GR31","v":0},{"$f":"Calcs!GS31","v":0},{"$f":"Calcs!GT31","v":0},{"$f":"IF(ISERROR(Calcs!GU31),0,Calcs!GU31)","v":0},{"$f":"IF(ISERROR(Calcs!GV31),0,Calcs!GV31)","v":0},{"$f":"IF(ISERROR(Calcs!GW31),0,Calcs!GW31)","v":0},{"$f":"IF(ISERROR(Calcs!GX31),0,Calcs!GX31)","v":0}]
[{"$f":"Input!B52","v":0},{"$f":"Calcs!HC52","v":0},{"$f":"Calcs!HD52","v":0},null,{"$f":"Calcs!HF52","v":0},{"$f":"Calcs!GY52","v":0},{"$f":"Calcs!GZ52","v":0},{"$f":"Calcs!HA52","v":0},{"$f":"Calcs!HB52","v":0},{"$f":"Calcs!GM52","v":0},{"$f":"Calcs!GN52","v":0},{"$f":"Calcs!GO52","v":0},{"$f":"Calcs!GP52","v":0},{"$f":"Calcs!GQ52","v":0},{"$f":"Calcs!GR52","v":0},{"$f":"Calcs!GS52","v":0},{"$f":"Calcs!GT52","v":0},{"$f":"IF(ISERROR(Calcs!GU52),0,Calcs!GU52)","v":0},{"$f":"IF(ISERROR(Calcs!GV52),0,Calcs!GV52)","v":0},{"$f":"IF(ISERROR(Calcs!GW52),0,Calcs!GW52)","v":0},{"$f":"IF(ISERROR(Calcs!GX52),0,Calcs!GX52)","v":0}]
[{"$f":"Input!B63","v":0},{"$f":"Calcs!HC63","v":0},{"$f":"Calcs!HD63","v":0},null,{"$f":"Calcs!HF63","v":0},{"$f":"Calcs!GY63","v":0},{"$f":"Calcs!GZ63","v":0},{"$f":"Calcs!HA63","v":0},{"$f":"Calcs!HB63","v":0},{"$f":"Calcs!GM63","v":0},{"$f":"Calcs!GN63","v":0},{"$f":"Calcs!GO63","v":0},{"$f":"Calcs!GP63","v":0},{"$f":"Calcs!GQ63","v":0},{"$f":"Calcs!GR63","v":0},{"$f":"Calcs!GS63","v":0},{"$f":"Calcs!GT63","v":0},{"$f":"IF(ISERROR(Calcs!GU63),0,Calcs!GU63)","v":0},{"$f":"IF(ISERROR(Calcs!GV63),0,Calcs!GV63)","v":0},{"$f":"IF(ISERROR(Calcs!GW63),0,Calcs!GW63)","v":0},{"$f":"IF(ISERROR(Calcs!GX63),0,Calcs!GX63)","v":0}]
[{"$f":"Input!B103","v":0},{"$f":"Calcs!HC103","v":0},{"$f":"Calcs!HD103","v":0},null,{"$f":"Calcs!HF103","v":0},{"$f":"Calcs!GY103","v":0},{"$f":"Calcs!GZ103","v":0},{"$f":"Calcs!HA103","v":0},{"$f":"Calcs!HB103","v":0},{"$f":"Calcs!GM103","v":0},{"$f":"Calcs!GN103","v":0},{"$f":"Calcs!GO103","v":0},{"$f":"Calcs!GP103","v":0},{"$f":"Calcs!GQ103","v":0},{"$f":"Calcs!GR103","v":0},{"$f":"Calcs!GS103","v":0},{"$f":"Calcs!GT103","v":0},{"$f":"IF(ISERROR(Calcs!GU103),0,Calcs!GU103)","v":0},{"$f":"IF(ISERROR(Calcs!GV103),0,Calcs!GV103)","v":0},{"$f":"IF(ISERROR(Calcs!GW103),0,Calcs!GW103)","v":0},{"$f":"IF(ISERROR(Calcs!GX103),0,Calcs!GX103)","v":0}]
[{"$f":"Input!B114","v":0},{"$f":"Calcs!HC114","v":0},{"$f":"Calcs!HD114","v":0},null,{"$f":"Calcs!HF114","v":0},{"$f":"Calcs!GY114","v":0},{"$f":"Calcs!GZ114","v":0},{"$f":"Calcs!HA114","v":0},{"$f":"Calcs!HB114","v":0},{"$f":"Calcs!GM114","v":0},{"$f":"Calcs!GN114","v":0},{"$f":"Calcs!GO114","v":0},{"$f":"Calcs!GP114","v":0},{"$f":"Calcs!GQ114","v":0},{"$f":"Calcs!GR114","v":0},{"$f":"Calcs!GS114","v":0},{"$f":"Calcs!GT114","v":0},{"$f":"IF(ISERROR(Calcs!GU114),0,Calcs!GU114)","v":0},{"$f":"IF(ISERROR(Calcs!GV114),0,Calcs!GV114)","v":0},{"$f":"IF(ISERROR(Calcs!GW114),0,Calcs!GW114)","v":0},{"$f":"IF(ISERROR(Calcs!GX114),0,Calcs!GX114)","v":0}]
[{"$f":"Input!B154","v":0},{"$f":"Calcs!HC154","v":0},{"$f":"Calcs!HD154","v":0},null,{"$f":"Calcs!HF154","v":0},{"$f":"Calcs!GY154","v":0},{"$f":"Calcs!GZ154","v":0},{"$f":"Calcs!HA154","v":0},{"$f":"Calcs!HB154","v":0},{"$f":"Calcs!GM154","v":0},{"$f":"Calcs!GN154","v":0},{"$f":"Calcs!GO154","v":0},{"$f":"Calcs!GP154","v":0},{"$f":"Calcs!GQ154","v":0},{"$f":"Calcs!GR154","v":0},{"$f":"Calcs!GS154","v":0},{"$f":"Calcs!GT154","v":0},{"$f":"IF(ISERROR(Calcs!GU154),0,Calcs!GU154)","v":0},{"$f":"IF(ISERROR(Calcs!GV154),0,Calcs!GV154)","v":0},{"$f":"IF(ISERROR(Calcs!GW154),0,Calcs!GW154)","v":0},{"$f":"IF(ISERROR(Calcs!GX154),0,Calcs!GX154)","v":0}]
[{"$f":"Input!B169","v":0},{"$f":"Calcs!HC169","v":0},{"$f":"Calcs!HD169","v":0},null,{"$f":"Calcs!HF169","v":0},{"$f":"Calcs!GY169","v":0},{"$f":"Calcs!GZ169","v":0},{"$f":"Calcs!HA169","v":0},{"$f":"Calcs!HB169","v":0},{"$f":"Calcs!GM169","v":0},{"$f":"Calcs!GN169","v":0},{"$f":"Calcs!GO169","v":0},{"$f":"Calcs!GP169","v":0},{"$f":"Calcs!GQ169","v":0},{"$f":"Calcs!GR169","v":0},{"$f":"Calcs!GS169","v":0},{"$f":"Calcs!GT169","v":0},{"$f":"IF(ISERROR(Calcs!GU169),0,Calcs!GU169)","v":0},{"$f":"IF(ISERROR(Calcs!GV169),0,Calcs!GV169)","v":0},{"$f":"IF(ISERROR(Calcs!GW169),0,Calcs!GW169)","v":0},{"$f":"IF(ISERROR(Calcs!GX169),0,Calcs!GX169)","v":0}]
[{"$f":"Input!B205","v":0},{"$f":"Calcs!HC205","v":0},{"$f":"Calcs!HD205","v":0},null,{"$f":"Calcs!HF205","v":0},{"$f":"Calcs!GY205","v":0},{"$f":"Calcs!GZ205","v":0},{"$f":"Calcs!HA205","v":0},{"$f":"Calcs!HB205","v":0},{"$f":"Calcs!GM205","v":0},{"$f":"Calcs!GN205","v":0},{"$f":"Calcs!GO205","v":0},{"$f":"Calcs!GP205","v":0},{"$f":"Calcs!GQ205","v":0},{"$f":"Calcs!GR205","v":0},{"$f":"Calcs!GS205","v":0},{"$f":"Calcs!GT205","v":0},{"$f":"IF(ISERROR(Calcs!GU205),0,Calcs!GU205)","v":0},{"$f":"IF(ISERROR(Calcs!GV205),0,Calcs!GV205)","v":0},{"$f":"IF(ISERROR(Calcs!GW205),0,Calcs!GW205)","v":0},{"$f":"IF(ISERROR(Calcs!GX205),0,Calcs!GX205)","v":0}]
[{"$f":"Input!B220","v":0},{"$f":"Calcs!HC220","v":0},{"$f":"Calcs!HD220","v":0},null,{"$f":"Calcs!HF220","v":0},{"$f":"Calcs!GY220","v":0},{"$f":"Calcs!GZ220","v":0},{"$f":"Calcs!HA220","v":0},{"$f":"Calcs!HB220","v":0},{"$f":"Calcs!GM220","v":0},{"$f":"Calcs!GN220","v":0},{"$f":"Calcs!GO220","v":0},{"$f":"Calcs!GP220","v":0},{"$f":"Calcs!GQ220","v":0},{"$f":"Calcs!GR220","v":0},{"$f":"Calcs!GS220","v":0},{"$f":"Calcs!GT220","v":0},{"$f":"IF(ISERROR(Calcs!GU220),0,Calcs!GU220)","v":0},{"$f":"IF(ISERROR(Calcs!GV220),0,Calcs!GV220)","v":0},{"$f":"IF(ISERROR(Calcs!GW220),0,Calcs!GW220)","v":0},{"$f":"IF(ISERROR(Calcs!GX220),0,Calcs!GX220)","v":0}]
[{"$f":"Input!B256","v":0},{"$f":"Calcs!HC256","v":0},{"$f":"Calcs!HD256","v":0},null,{"$f":"Calcs!HF256","v":0},{"$f":"Calcs!GY256","v":0},{"$f":"Calcs!GZ256","v":0},{"$f":"Calcs!HA256","v":0},{"$f":"Calcs!HB256","v":0},{"$f":"Calcs!GM256","v":0},{"$f":"Calcs!GN256","v":0},{"$f":"Calcs!GO256","v":0},{"$f":"Calcs!GP256","v":0},{"$f":"Calcs!GQ256","v":0},{"$f":"Calcs!GR256","v":0},{"$f":"Calcs!GS256","v":0},{"$f":"Calcs!GT256","v":0},{"$f":"IF(ISERROR(Calcs!GU256),0,Calcs!GU256)","v":0},{"$f":"IF(ISERROR(Calcs!GV256),0,Calcs!GV256)","v":0},{"$f":"IF(ISERROR(Calcs!GW256),0,Calcs!GW256)","v":0},{"$f":"IF(ISERROR(Calcs!GX256),0,Calcs!GX256)","v":0}]
[{"$f":"Input!B271","v":0},{"$f":"Calcs!HC271","v":0},{"$f":"Calcs!HD271","v":0},null,{"$f":"Calcs!HF271","v":0},{"$f":"Calcs!GY271","v":0},{"$f":"Calcs!GZ271","v":0},{"$f":"Calcs!HA271","v":0},{"$f":"Calcs!HB271","v":0},{"$f":"Calcs!GM271","v":0},{"$f":"Calcs!GN271","v":0},{"$f":"Calcs!GO271","v":0},{"$f":"Calcs!GP271","v":0},{"$f":"Calcs!GQ271","v":0},{"$f":"Calcs!GR271","v":0},{"$f":"Calcs!GS271","v":0},{"$f":"Calcs!GT271","v":0},{"$f":"IF(ISERROR(Calcs!GU271),0,Calcs!GU271)","v":0},{"$f":"IF(ISERROR(Calcs!GV271),0,Calcs!GV271)","v":0},{"$f":"IF(ISERROR(Calcs!GW271),0,Calcs!GW271)","v":0},{"$f":"IF(ISERROR(Calcs!GX271),0,Calcs!GX271)","v":0}]
[{"$f":"Input!B305","v":0},{"$f":"Calcs!HC305","v":0},{"$f":"Calcs!HD305","v":0},null,{"$f":"Calcs!HF305","v":0},{"$f":"Calcs!GY305","v":0},{"$f":"Calcs!GZ305","v":0},{"$f":"Calcs!HA305","v":0},{"$f":"Calcs!HB305","v":0},{"$f":"Calcs!GM305","v":0},{"$f":"Calcs!GN305","v":0},{"$f":"Calcs!GO305","v":0},{"$f":"Calcs!GP305","v":0},{"$f":"Calcs!GQ305","v":0},{"$f":"Calcs!GR305","v":0},{"$f":"Calcs!GS305","v":0},{"$f":"Calcs!GT305","v":0},{"$f":"IF(ISERROR(Calcs!GU305),0,Calcs!GU305)","v":0},{"$f":"IF(ISERROR(Calcs!GV305),0,Calcs!GV305)","v":0},{"$f":"IF(ISERROR(Calcs!GW305),0,Calcs!GW305)","v":0},{"$f":"IF(ISERROR(Calcs!GX305),0,Calcs!GX305)","v":0}]
[{"$f":"Input!B323","v":0},{"$f":"Calcs!HC323","v":0},{"$f":"Calcs!HD323","v":0},null,{"$f":"Calcs!HF323","v":0},{"$f":"Calcs!GY323","v":0},{"$f":"Calcs!GZ323","v":0},{"$f":"Calcs!HA323","v":0},{"$f":"Calcs!HB323","v":0},{"$f":"Calcs!GM323","v":0},{"$f":"Calcs!GN323","v":0},{"$f":"Calcs!GO323","v":0},{"$f":"Calcs!GP323","v":0},{"$f":"Calcs!GQ323","v":0},{"$f":"Calcs!GR323","v":0},{"$f":"Calcs!GS323","v":0},{"$f":"Calcs!GT323","v":0},{"$f":"IF(ISERROR(Calcs!GU323),0,Calcs!GU323)","v":0},{"$f":"IF(ISERROR(Calcs!GV323),0,Calcs!GV323)","v":0},{"$f":"IF(ISERROR(Calcs!GW323),0,Calcs!GW323)","v":0},{"$f":"IF(ISERROR(Calcs!GX323),0,Calcs!GX323)","v":0}]
[{"$f":"Input!B338","v":0},{"$f":"Calcs!HC338","v":0},{"$f":"Calcs!HD338","v":0},null,{"$f":"Calcs!HF338","v":0},{"$f":"Calcs!GY338","v":0},{"$f":"Calcs!GZ338","v":0},{"$f":"Calcs!HA338","v":0},{"$f":"Calcs!HB338","v":0},{"$f":"Calcs!GM338","v":0},{"$f":"Calcs!GN338","v":0},{"$f":"Calcs!GO338","v":0},{"$f":"Calcs!GP338","v":0},{"$f":"Calcs!GQ338","v":0},{"$f":"Calcs!GR338","v":0},{"$f":"Calcs!GS338","v":0},{"$f":"Calcs!GT338","v":0},{"$f":"IF(ISERROR(Calcs!GU338),0,Calcs!GU338)","v":0},{"$f":"IF(ISERROR(Calcs!GV338),0,Calcs!GV338)","v":0},{"$f":"IF(ISERROR(Calcs!GW338),0,Calcs!GW338)","v":0},{"$f":"IF(ISERROR(Calcs!GX338),0,Calcs!GX338)","v":0}]
[{"$f":"Input!B378","v":0},{"$f":"Calcs!HC378","v":0},{"$f":"Calcs!HD378","v":0},null,{"$f":"Calcs!HF378","v":0},{"$f":"Calcs!GY378","v":0},{"$f":"Calcs!GZ378","v":0},{"$f":"Calcs!HA378","v":0},{"$f":"Calcs!HB378","v":0},{"$f":"Calcs!GM378","v":0},{"$f":"Calcs!GN378","v":0},{"$f":"Calcs!GO378","v":0},{"$f":"Calcs!GP378","v":0},{"$f":"Calcs!GQ378","v":0},{"$f":"Calcs!GR378","v":0},{"$f":"Calcs!GS378","v":0},{"$f":"Calcs!GT378","v":0},{"$f":"IF(ISERROR(Calcs!GU378),0,Calcs!GU378)","v":0},{"$f":"IF(ISERROR(Calcs!GV378),0,Calcs!GV378)","v":0},{"$f":"IF(ISERROR(Calcs!GW378),0,Calcs!GW378)","v":0},{"$f":"IF(ISERROR(Calcs!GX378),0,Calcs!GX378)","v":0}]
[{"$f":"Input!B389","v":0},{"$f":"Calcs!HC389","v":0},{"$f":"Calcs!HD389","v":0},null,{"$f":"Calcs!HF389","v":0},{"$f":"Calcs!GY389","v":0},{"$f":"Calcs!GZ389","v":0},{"$f":"Calcs!HA389","v":0},{"$f":"Calcs!HB389","v":0},{"$f":"Calcs!GM389","v":0},{"$f":"Calcs!GN389","v":0},{"$f":"Calcs!GO389","v":0},{"$f":"Calcs!GP389","v":0},{"$f":"Calcs!GQ389","v":0},{"$f":"Calcs!GR389","v":0},{"$f":"Calcs!GS389","v":0},{"$f":"Calcs!GT389","v":0},{"$f":"IF(ISERROR(Calcs!GU389),0,Calcs!GU389)","v":0},{"$f":"IF(ISERROR(Calcs!GV389),0,Calcs!GV389)","v":0},{"$f":"IF(ISERROR(Calcs!GW389),0,Calcs!GW389)","v":0},{"$f":"IF(ISERROR(Calcs!GX389),0,Calcs!GX389)","v":0}]
[{"$f":"Input!B429","v":0},{"$f":"Calcs!HC429","v":0},{"$f":"Calcs!HD429","v":0},null,{"$f":"Calcs!HF429","v":0},{"$f":"Calcs!GY429","v":0},{"$f":"Calcs!GZ429","v":0},{"$f":"Calcs!HA429","v":0},{"$f":"Calcs!HB429","v":0},{"$f":"Calcs!GM429","v":0},{"$f":"Calcs!GN429","v":0},{"$f":"Calcs!GO429","v":0},{"$f":"Calcs!GP429","v":0},{"$f":"Calcs!GQ429","v":0},{"$f":"Calcs!GR429","v":0},{"$f":"Calcs!GS429","v":0},{"$f":"Calcs!GT429","v":0},{"$f":"IF(ISERROR(Calcs!GU429),0,Calcs!GU429)","v":0},{"$f":"IF(ISERROR(Calcs!GV429),0,Calcs!GV429)","v":0},{"$f":"IF(ISERROR(Calcs!GW429),0,Calcs!GW429)","v":0},{"$f":"IF(ISERROR(Calcs!GX429),0,Calcs!GX429)","v":0}]
[{"$f":"Input!B440","v":0},{"$f":"Calcs!HC440","v":0},{"$f":"Calcs!HD440","v":0},null,{"$f":"Calcs!HF440","v":0},{"$f":"Calcs!GY440","v":0},{"$f":"Calcs!GZ440","v":0},{"$f":"Calcs!HA440","v":0},{"$f":"Calcs!HB440","v":0},{"$f":"Calcs!GM440","v":0},{"$f":"Calcs!GN440","v":0},{"$f":"Calcs!GO440","v":0},{"$f":"Calcs!GP440","v":0},{"$f":"Calcs!GQ440","v":0},{"$f":"Calcs!GR440","v":0},{"$f":"Calcs!GS440","v":0},{"$f":"Calcs!GT440","v":0},{"$f":"IF(ISERROR(Calcs!GU440),0,Calcs!GU440)","v":0},{"$f":"IF(ISERROR(Calcs!GV440),0,Calcs!GV440)","v":0},{"$f":"IF(ISERROR(Calcs!GW440),0,Calcs!GW440)","v":0},{"$f":"IF(ISERROR(Calcs!GX440),0,Calcs!GX440)","v":0}]
[{"$f":"Input!B480","v":0},{"$f":"Calcs!HC480","v":0},{"$f":"Calcs!HD480","v":0},null,{"$f":"Calcs!HF480","v":0},{"$f":"Calcs!GY480","v":0},{"$f":"Calcs!GZ480","v":0},{"$f":"Calcs!HA480","v":0},{"$f":"Calcs!HB480","v":0},{"$f":"Calcs!GM480","v":0},{"$f":"Calcs!GN480","v":0},{"$f":"Calcs!GO480","v":0},{"$f":"Calcs!GP480","v":0},{"$f":"Calcs!GQ480","v":0},{"$f":"Calcs!GR480","v":0},{"$f":"Calcs!GS480","v":0},{"$f":"Calcs!GT480","v":0},{"$f":"IF(ISERROR(Calcs!GU480),0,Calcs!GU480)","v":0},{"$f":"IF(ISERROR(Calcs!GV480),0,Calcs!GV480)","v":0},{"$f":"IF(ISERROR(Calcs!GW480),0,Calcs!GW480)","v":0},{"$f":"IF(ISERROR(Calcs!GX480),0,Calcs!GX480)","v":0}]
[{"$f":"Input!B495","v":0},{"$f":"Calcs!HC495","v":0},{"$f":"Calcs!HD495","v":0},null,{"$f":"Calcs!HF495","v":0},{"$f":"Calcs!GY495","v":0},{"$f":"Calcs!GZ495","v":0},{"$f":"Calcs!HA495","v":0},{"$f":"Calcs!HB495","v":0},{"$f":"Calcs!GM495","v":0},{"$f":"Calcs!GN495","v":0},{"$f":"Calcs!GO495","v":0},{"$f":"Calcs!GP495","v":0},{"$f":"Calcs!GQ495","v":0},{"$f":"Calcs!GR495","v":0},{"$f":"Calcs!GS495","v":0},{"$f":"Calcs!GT495","v":0},{"$f":"IF(ISERROR(Calcs!GU495),0,Calcs!GU495)","v":0},{"$f":"IF(ISERROR(Calcs!GV495),0,Calcs!GV495)","v":0},{"$f":"IF(ISERROR(Calcs!GW495),0,Calcs!GW495)","v":0},{"$f":"IF(ISERROR(Calcs!GX495),0,Calcs!GX495)","v":0}]
[{"$f":"Input!B531","v":0},{"$f":"Calcs!HC531","v":0},{"$f":"Calcs!HD531","v":0},null,{"$f":"Calcs!HF531","v":0},{"$f":"Calcs!GY531","v":0},{"$f":"Calcs!GZ531","v":0},{"$f":"Calcs!HA531","v":0},{"$f":"Calcs!HB531","v":0},{"$f":"Calcs!GM531","v":0},{"$f":"Calcs!GN531","v":0},{"$f":"Calcs!GO531","v":0},{"$f":"Calcs!GP531","v":0},{"$f":"Calcs!GQ531","v":0},{"$f":"Calcs!GR531","v":0},{"$f":"Calcs!GS531","v":0},{"$f":"Calcs!GT531","v":0},{"$f":"IF(ISERROR(Calcs!GU531),0,Calcs!GU531)","v":0},{"$f":"IF(ISERROR(Calcs!GV531),0,Calcs!GV531)","v":0},{"$f":"IF(ISERROR(Calcs!GW531),0,Calcs!GW531)","v":0},{"$f":"IF(ISERROR(Calcs!GX531),0,Calcs!GX531)","v":0}]
[{"$f":"Input!B558","v":0},{"$f":"Calcs!HC558","v":0},{"$f":"Calcs!HD558","v":0},null,{"$f":"Calcs!HF558","v":0},{"$f":"Calcs!GY558","v":0},{"$f":"Calcs!GZ558","v":0},{"$f":"Calcs!HA558","v":0},{"$f":"Calcs!HB558","v":0},{"$f":"Calcs!GM558","v":0},{"$f":"Calcs!GN558","v":0},{"$f":"Calcs!GO558","v":0},{"$f":"Calcs!GP558","v":0},{"$f":"Calcs!GQ558","v":0},{"$f":"Calcs!GR558","v":0},{"$f":"Calcs!GS558","v":0},{"$f":"Calcs!GT558","v":0},{"$f":"IF(ISERROR(Calcs!GU558),0,Calcs!GU558)","v":0},{"$f":"IF(ISERROR(Calcs!GV558),0,Calcs!GV558)","v":0},{"$f":"IF(ISERROR(Calcs!GW558),0,Calcs!GW558)","v":0},{"$f":"IF(ISERROR(Calcs!GX558),0,Calcs!GX558)","v":0}]
[{"$f":"Input!B583","v":0},{"$f":"Calcs!HC583","v":0},{"$f":"Calcs!HD583","v":0},null,{"$f":"Calcs!HF583","v":0},{"$f":"Calcs!GY583","v":0},{"$f":"Calcs!GZ583","v":0},{"$f":"Calcs!HA583","v":0},{"$f":"Calcs!HB583","v":0},{"$f":"Calcs!GM583","v":0},{"$f":"Calcs!GN583","v":0},{"$f":"Calcs!GO583","v":0},{"$f":"Calcs!GP583","v":0},{"$f":"Calcs!GQ583","v":0},{"$f":"Calcs!GR583","v":0},{"$f":"Calcs!GS583","v":0},{"$f":"Calcs!GT583","v":0},{"$f":"IF(ISERROR(Calcs!GU583),0,Calcs!GU583)","v":0},{"$f":"IF(ISERROR(Calcs!GV583),0,Calcs!GV583)","v":0},{"$f":"IF(ISERROR(Calcs!GW583),0,Calcs!GW583)","v":0},{"$f":"IF(ISERROR(Calcs!GX583),0,Calcs!GX583)","v":0}]
[{"$f":"Input!B598","v":0},{"$f":"Calcs!HC598","v":0},{"$f":"Calcs!HD598","v":0},null,{"$f":"Calcs!HF598","v":0},{"$f":"Calcs!GY598","v":0},{"$f":"Calcs!GZ598","v":0},{"$f":"Calcs!HA598","v":0},{"$f":"Calcs!HB598","v":0},{"$f":"Calcs!GM598","v":0},{"$f":"Calcs!GN598","v":0},{"$f":"Calcs!GO598","v":0},{"$f":"Calcs!GP598","v":0},{"$f":"Calcs!GQ598","v":0},{"$f":"Calcs!GR598","v":0},{"$f":"Calcs!GS598","v":0},{"$f":"Calcs!GT598","v":0},{"$f":"IF(ISERROR(Calcs!GU598),0,Calcs!GU598)","v":0},{"$f":"IF(ISERROR(Calcs!GV598),0,Calcs!GV598)","v":0},{"$f":"IF(ISERROR(Calcs!GW598),0,Calcs!GW598)","v":0},{"$f":"IF(ISERROR(Calcs!GX598),0,Calcs!GX598)","v":0}]
[{"$f":"Input!B613","v":0},{"$f":"Calcs!HC613","v":0},{"$f":"Calcs!HD613","v":0},null,{"$f":"Calcs!HF613","v":0},{"$f":"Calcs!GY613","v":0},{"$f":"Calcs!GZ613","v":0},{"$f":"Calcs!HA613","v":0},{"$f":"Calcs!HB613","v":0},{"$f":"Calcs!GM613","v":0},{"$f":"Calcs!GN613","v":0},{"$f":"Calcs!GO613","v":0},{"$f":"Calcs!GP613","v":0},{"$f":"Calcs!GQ613","v":0},{"$f":"Calcs!GR613","v":0},{"$f":"Calcs!GS613","v":0},{"$f":"Calcs!GT613","v":0},{"$f":"IF(ISERROR(Calcs!GU613),0,Calcs!GU613)","v":0},{"$f":"IF(ISERROR(Calcs!GV613),0,Calcs!GV613)","v":0},{"$f":"IF(ISERROR(Calcs!GW613),0,Calcs!GW613)","v":0},{"$f":"IF(ISERROR(Calcs!GX613),0,Calcs!GX613)","v":0}]
[{"$f":"Input!B649","v":0},{"$f":"Calcs!HC649","v":0},{"$f":"Calcs!HD649","v":0},null,{"$f":"Calcs!HF649","v":0},{"$f":"Calcs!GY649","v":0},{"$f":"Calcs!GZ649","v":0},{"$f":"Calcs!HA649","v":0},{"$f":"Calcs!HB649","v":0},{"$f":"Calcs!GM649","v":0},{"$f":"Calcs!GN649","v":0},{"$f":"Calcs!GO649","v":0},{"$f":"Calcs!GP649","v":0},{"$f":"Calcs!GQ649","v":0},{"$f":"Calcs!GR649","v":0},{"$f":"Calcs!GS649","v":0},{"$f":"Calcs!GT649","v":0},{"$f":"IF(ISERROR(Calcs!GU649),0,Calcs!GU649)","v":0},{"$f":"IF(ISERROR(Calcs!GV649),0,Calcs!GV649)","v":0},{"$f":"IF(ISERROR(Calcs!GW649),0,Calcs!GW649)","v":0},{"$f":"IF(ISERROR(Calcs!GX649),0,Calcs!GX649)","v":0}]
[{"$f":"Input!B664","v":0},{"$f":"Calcs!HC664","v":0},{"$f":"Calcs!HD664","v":0},null,{"$f":"Calcs!HF664","v":0},{"$f":"Calcs!GY664","v":0},{"$f":"Calcs!GZ664","v":0},{"$f":"Calcs!HA664","v":0},{"$f":"Calcs!HB664","v":0},{"$f":"Calcs!GM664","v":0},{"$f":"Calcs!GN664","v":0},{"$f":"Calcs!GO664","v":0},{"$f":"Calcs!GP664","v":0},{"$f":"Calcs!GQ664","v":0},{"$f":"Calcs!GR664","v":0},{"$f":"Calcs!GS664","v":0},{"$f":"Calcs!GT664","v":0},{"$f":"IF(ISERROR(Calcs!GU664),0,Calcs!GU664)","v":0},{"$f":"IF(ISERROR(Calcs!GV664),0,Calcs!GV664)","v":0},{"$f":"IF(ISERROR(Calcs!GW664),0,Calcs!GW664)","v":0},{"$f":"IF(ISERROR(Calcs!GX664),0,Calcs!GX664)","v":0}]
[{"$f":"Input!B704","v":0},{"$f":"Calcs!HC704","v":0},{"$f":"Calcs!HD704","v":0},null,{"$f":"Calcs!HF704","v":0},{"$f":"Calcs!GY704","v":0},{"$f":"Calcs!GZ704","v":0},{"$f":"Calcs!HA704","v":0},{"$f":"Calcs!HB704","v":0},{"$f":"Calcs!GM704","v":0},{"$f":"Calcs!GN704","v":0},{"$f":"Calcs!GO704","v":0},{"$f":"Calcs!GP704","v":0},{"$f":"Calcs!GQ704","v":0},{"$f":"Calcs!GR704","v":0},{"$f":"Calcs!GS704","v":0},{"$f":"Calcs!GT704","v":0},{"$f":"IF(ISERROR(Calcs!GU704),0,Calcs!GU704)","v":0},{"$f":"IF(ISERROR(Calcs!GV704),0,Calcs!GV704)","v":0},{"$f":"IF(ISERROR(Calcs!GW704),0,Calcs!GW704)","v":0},{"$f":"IF(ISERROR(Calcs!GX704),0,Calcs!GX704)","v":0}]
[{"$f":"Input!B715","v":0},{"$f":"Calcs!HC715","v":0},{"$f":"Calcs!HD715","v":0},null,{"$f":"Calcs!HF715","v":0},{"$f":"Calcs!GY715","v":0},{"$f":"Calcs!GZ715","v":0},{"$f":"Calcs!HA715","v":0},{"$f":"Calcs!HB715","v":0},{"$f":"Calcs!GM715","v":0},{"$f":"Calcs!GN715","v":0},{"$f":"Calcs!GO715","v":0},{"$f":"Calcs!GP715","v":0},{"$f":"Calcs!GQ715","v":0},{"$f":"Calcs!GR715","v":0},{"$f":"Calcs!GS715","v":0},{"$f":"Calcs!GT715","v":0},{"$f":"IF(ISERROR(Calcs!GU715),0,Calcs!GU715)","v":0},{"$f":"IF(ISERROR(Calcs!GV715),0,Calcs!GV715)","v":0},{"$f":"IF(ISERROR(Calcs!GW715),0,Calcs!GW715)","v":0},{"$f":"IF(ISERROR(Calcs!GX715),0,Calcs!GX715)","v":0}]
[{"$f":"Input!B755","v":0},{"$f":"Calcs!HC755","v":0},{"$f":"Calcs!HD755","v":0},null,{"$f":"Calcs!HF755","v":0},{"$f":"Calcs!GY755","v":0},{"$f":"Calcs!GZ755","v":0},{"$f":"Calcs!HA755","v":0},{"$f":"Calcs!HB755","v":0},{"$f":"Calcs!GM755","v":0},{"$f":"Calcs!GN755","v":0},{"$f":"Calcs!GO755","v":0},{"$f":"Calcs!GP755","v":0},{"$f":"Calcs!GQ755","v":0},{"$f":"Calcs!GR755","v":0},{"$f":"Calcs!GS755","v":0},{"$f":"Calcs!GT755","v":0},{"$f":"IF(ISERROR(Calcs!GU755),0,Calcs!GU755)","v":0},{"$f":"IF(ISERROR(Calcs!GV755),0,Calcs!GV755)","v":0},{"$f":"IF(ISERROR(Calcs!GW755),0,Calcs!GW755)","v":0},{"$f":"IF(ISERROR(Calcs!GX755),0,Calcs!GX755)","v":0}]
[{"$f":"Input!B766","v":0},{"$f":"Calcs!HC766","v":0},{"$f":"Calcs!HD766","v":0},null,{"$f":"Calcs!HF766","v":0},{"$f":"Calcs!GY766","v":0},{"$f":"Calcs!GZ766","v":0},{"$f":"Calcs!HA766","v":0},{"$f":"Calcs!HB766","v":0},{"$f":"Calcs!GM766","v":0},{"$f":"Calcs!GN766","v":0},{"$f":"Calcs!GO766","v":0},{"$f":"Calcs!GP766","v":0},{"$f":"Calcs!GQ766","v":0},{"$f":"Calcs!GR766","v":0},{"$f":"Calcs!GS766","v":0},{"$f":"Calcs!GT766","v":0},{"$f":"IF(ISERROR(Calcs!GU766),0,Calcs!GU766)","v":0},{"$f":"IF(ISERROR(Calcs!GV766),0,Calcs!GV766)","v":0},{"$f":"IF(ISERROR(Calcs!GW766),0,Calcs!GW766)","v":0},{"$f":"IF(ISERROR(Calcs!GX766),0,Calcs!GX766)","v":0}]
[{"$f":"Input!B785","v":0},{"$f":"Calcs!HC785","v":0},{"$f":"Calcs!HD785","v":0},null,{"$f":"Calcs!HF785","v":0},{"$f":"Calcs!GY785","v":0},{"$f":"Calcs!GZ785","v":0},{"$f":"Calcs!HA785","v":0},{"$f":"Calcs!HB785","v":0},{"$f":"Calcs!GM785","v":0},{"$f":"Calcs!GN785","v":0},{"$f":"Calcs!GO785","v":0},{"$f":"Calcs!GP785","v":0},{"$f":"Calcs!GQ785","v":0},{"$f":"Calcs!GR785","v":0},{"$f":"Calcs!GS785","v":0},{"$f":"Calcs!GT785","v":0},{"$f":"IF(ISERROR(Calcs!GU785),0,Calcs!GU785)","v":0},{"$f":"IF(ISERROR(Calcs!GV785),0,Calcs!GV785)","v":0},{"$f":"IF(ISERROR(Calcs!GW785),0,Calcs!GW785)","v":0},{"$f":"IF(ISERROR(Calcs!GX785),0,Calcs!GX785)","v":0}]
[{"$f":"Input!B810","v":0},{"$f":"Calcs!HC810","v":0},{"$f":"Calcs!HD810","v":0},null,{"$f":"Calcs!HF810","v":0},{"$f":"Calcs!GY810","v":0},{"$f":"Calcs!GZ810","v":0},{"$f":"Calcs!HA810","v":0},{"$f":"Calcs!HB810","v":0},{"$f":"Calcs!GM810","v":0},{"$f":"Calcs!GN810","v":0},{"$f":"Calcs!GO810","v":0},{"$f":"Calcs!GP810","v":0},{"$f":"Calcs!GQ810","v":0},{"$f":"Calcs!GR810","v":0},{"$f":"Calcs!GS810","v":0},{"$f":"Calcs!GT810","v":0},{"$f":"IF(ISERROR(Calcs!GU810),0,Calcs!GU810)","v":0},{"$f":"IF(ISERROR(Calcs!GV810),0,Calcs!GV810)","v":0},{"$f":"IF(ISERROR(Calcs!GW810),0,Calcs!GW810)","v":0},{"$f":"IF(ISERROR(Calcs!GX810),0,Calcs!GX810)","v":0}]
[{"$f":"Input!B811","v":0},{"$f":"Calcs!HC811","v":0},{"$f":"Calcs!HD811","v":0},null,{"$f":"Calcs!HF811","v":0},{"$f":"Calcs!GY811","v":0},{"$f":"Calcs!GZ811","v":0},{"$f":"Calcs!HA811","v":0},{"$f":"Calcs!HB811","v":0},{"$f":"Calcs!GM811","v":0},{"$f":"Calcs!GN811","v":0},{"$f":"Calcs!GO811","v":0},{"$f":"Calcs!GP811","v":0},{"$f":"Calcs!GQ811","v":0},{"$f":"Calcs!GR811","v":0},{"$f":"Calcs!GS811","v":0},{"$f":"Calcs!GT811","v":0},{"$f":"IF(ISERROR(Calcs!GU811),0,Calcs!GU811)","v":0},{"$f":"IF(ISERROR(Calcs!GV811),0,Calcs!GV811)","v":0},{"$f":"IF(ISERROR(Calcs!GW811),0,Calcs!GW811)","v":0},{"$f":"IF(ISERROR(Calcs!GX811),0,Calcs!GX811)","v":0}]
[{"$f":"Input!B812","v":0},{"$f":"Calcs!HC812","v":0},{"$f":"Calcs!HD812","v":0},null,{"$f":"Calcs!HF812","v":0},{"$f":"Calcs!GY812","v":0},{"$f":"Calcs!GZ812","v":0},{"$f":"Calcs!HA812","v":0},{"$f":"Calcs!HB812","v":0},{"$f":"Calcs!GM812","v":0},{"$f":"Calcs!GN812","v":0},{"$f":"Calcs!GO812","v":0},{"$f":"Calcs!GP812","v":0},{"$f":"Calcs!GQ812","v":0},{"$f":"Calcs!GR812","v":0},{"$f":"Calcs!GS812","v":0},{"$f":"Calcs!GT812","v":0},{"$f":"IF(ISERROR(Calcs!GU812),0,Calcs!GU812)","v":0},{"$f":"IF(ISERROR(Calcs!GV812),0,Calcs!GV812)","v":0},{"$f":"IF(ISERROR(Calcs!GW812),0,Calcs!GW812)","v":0},{"$f":"IF(ISERROR(Calcs!GX812),0,Calcs!GX812)","v":0}]
[{"$f":"Input!B813","v":0},{"$f":"Calcs!HC813","v":0},{"$f":"Calcs!HD813","v":0},null,{"$f":"Calcs!HF813","v":0},{"$f":"Calcs!GY813","v":0},{"$f":"Calcs!GZ813","v":0},{"$f":"Calcs!HA813","v":0},{"$f":"Calcs!HB813","v":0},{"$f":"Calcs!GM813","v":0},{"$f":"Calcs!GN813","v":0},{"$f":"Calcs!GO813","v":0},{"$f":"Calcs!GP813","v":0},{"$f":"Calcs!GQ813","v":0},{"$f":"Calcs!GR813","v":0},{"$f":"Calcs!GS813","v":0},{"$f":"Calcs!GT813","v":0},{"$f":"IF(ISERROR(Calcs!GU813),0,Calcs!GU813)","v":0},{"$f":"IF(ISERROR(Calcs!GV813),0,Calcs!GV813)","v":0},{"$f":"IF(ISERROR(Calcs!GW813),0,Calcs!GW813)","v":0},{"$f":"IF(ISERROR(Calcs!GX813),0,Calcs!GX813)","v":0}]
[{"$f":"Input!B814","v":0},{"$f":"Calcs!HC814","v":0},{"$f":"Calcs!HD814","v":0},null,{"$f":"Calcs!HF814","v":0},{"$f":"Calcs!GY814","v":0},{"$f":"Calcs!GZ814","v":0},{"$f":"Calcs!HA814","v":0},{"$f":"Calcs!HB814","v":0},{"$f":"Calcs!GM814","v":0},{"$f":"Calcs!GN814","v":0},{"$f":"Calcs!GO814","v":0},{"$f":"Calcs!GP814","v":0},{"$f":"Calcs!GQ814","v":0},{"$f":"Calcs!GR814","v":0},{"$f":"Calcs!GS814","v":0},{"$f":"Calcs!GT814","v":0},{"$f":"IF(ISERROR(Calcs!GU814),0,Calcs!GU814)","v":0},{"$f":"IF(ISERROR(Calcs!GV814),0,Calcs!GV814)","v":0},{"$f":"IF(ISERROR(Calcs!GW814),0,Calcs!GW814)","v":0},{"$f":"IF(ISERROR(Calcs!GX814),0,Calcs!GX814)","v":0}]
[{"$f":"Input!B815","v":0},{"$f":"Calcs!HC815","v":0},{"$f":"Calcs!HD815","v":0},null,{"$f":"Calcs!HF815","v":0},{"$f":"Calcs!GY815","v":0},{"$f":"Calcs!GZ815","v":0},{"$f":"Calcs!HA815","v":0},{"$f":"Calcs!HB815","v":0},{"$f":"Calcs!GM815","v":0},{"$f":"Calcs!GN815","v":0},{"$f":"Calcs!GO815","v":0},{"$f":"Calcs!GP815","v":0},{"$f":"Calcs!GQ815","v":0},{"$f":"Calcs!GR815","v":0},{"$f":"Calcs!GS815","v":0},{"$f":"Calcs!GT815","v":0},{"$f":"IF(ISERROR(Calcs!GU815),0,Calcs!GU815)","v":0},{"$f":"IF(ISERROR(Calcs!GV815),0,Calcs!GV815)","v":0},{"$f":"IF(ISERROR(Calcs!GW815),0,Calcs!GW815)","v":0},{"$f":"IF(ISERROR(Calcs!GX815),0,Calcs!GX815)","v":0}]
[{"$f":"Input!B816","v":0},{"$f":"Calcs!HC816","v":0},{"$f":"Calcs!HD816","v":0},null,{"$f":"Calcs!HF816","v":0},{"$f":"Calcs!GY816","v":0},{"$f":"Calcs!GZ816","v":0},{"$f":"Calcs!HA816","v":0},{"$f":"Calcs!HB816","v":0},{"$f":"Calcs!GM816","v":0},{"$f":"Calcs!GN816","v":0},{"$f":"Calcs!GO816","v":0},{"$f":"Calcs!GP816","v":0},{"$f":"Calcs!GQ816","v":0},{"$f":"Calcs!GR816","v":0},{"$f":"Calcs!GS816","v":0},{"$f":"Calcs!GT816","v":0},{"$f":"IF(ISERROR(Calcs!GU816),0,Calcs!GU816)","v":0},{"$f":"IF(ISERROR(Calcs!GV816),0,Calcs!GV816)","v":0},{"$f":"IF(ISERROR(Calcs!GW816),0,Calcs!GW816)","v":0},{"$f":"IF(ISERROR(Calcs!GX816),0,Calcs!GX816)","v":0}]

{"sheet":"Calcs","index":4,"n_rows":820,"n_cols":225,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6122291842982577,111.82314338452515]
["Avoided Cost Version",null,"2011-08-04",null,"Valid AC Shapes for Correction Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500.25787272798357,4181.9678654817426]
["Annual Discount Rate",null,7.3599999999999999E-2,null,"(Not Used for SG&E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360183.19296790456,621236.51359442424]
["Start period Offset Years",null,{"$f":"StartYr-CostE!G3","v":0},"SkipYrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1834.6539495544223,14119.932018301974]
["First Col Label for Impacts:",null,"Load Impacts"]
["CEC Factor (MW/GWh)",null,0.217]
["Max Number of Measures",null,{"$f":"ROWS(R17:R816)","v":800},"MaxMeasures",null,null,null,"Market Adj Factors to Use"]
[null,null,null,null,null,null,null,"Uniform",null,{"$f":"IF(Input!$U$4=\"Uniform\",1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods per Year",null,4,"Periods"]
["TOU Correction Factors",null,null,null,null,null,null,"Custom by Measure",null,{"$f":"IF(Input!$U$4=\"Custom\",1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Discount Rate",null,{"$f":"$C$3/AE8","v":1.84E-2},"Disc",null,null,null,null,null,null,{"$f":"AM17/AM18","v":{"$error":"#N/A"}}]
["Residential",null,1]
["Non-Res",null,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUL and RUL",null,null,null,null,null,null,null,null,"Generation Value (Gross Nominal NPV per measure) for measures implemented at the end of the quarter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TD Gross Nominal NPV Savings per Measure (installed at the end of the quarter )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV  bill reduction per measure.  For units implemented in each year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Present Value Costs (Gross & Net)",null,null,null,null,null,"Discounted Values for levelization",null,null,null,null,null,"Admin Cost",null,"TRC Net Benefit","Levelized Net Benefits (TRC Test)",null,null,null,"Levelized Net Benefits (PAC Test)",null,null,null,"Benefit Cost Ratios",null,null,null,null,null,null,null,"Total Program Impacts",null,null,null,"Annual Emission Rates"]
[null,null,null,null,null,null,"NTG Adj by Market Effects",null,null,"Unadjusted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Term",null,null,"Second Baseline Term",null,null,null,null,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"AM15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"CE15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Lifecycle NPV",null,null,null,null,null,"Electric (EOY) per Measure (unadjusted for IR or GRR)",null,null,null,null,null,null,null,null,null,null,"Gas (EOY) Savings per Measure (unadjusted for IR or GRR)",null,null,null,null,null,null,null,null,null,null,"NPV Electric Bill Reductions - Net",null,null,null,null,null,null,null,null,null,null,"NPV Gas Bill Reductions - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alloc factors",null,"with Admin Costs","Without Admin Costs",null,"With Admin Costs",null,"Without Admin Costs",null,"With Admin Costs",null,"Without Admin Costs",null,"With Admin Costs",null,"Wtd Avg based on RUL and EUL",null,null,null,"(all years of implementation)",null,null,null,"Electric (per annual kWh)",null,null,"Gss Reduction (per therm)"]
["Measure Name","Climate Zone","Target sector","Measure End use","First Baseline Measure Life","Full EUL"," Net-to-gross Ratio:  kWh",{"$f":"Input!AJ16","v":"Net-to-Gross Ratio - kW"},{"$f":"Input!AK16","v":"Net-to-Gross Ratio - Therms (overides lookup value)"},{"$f":"Input!AL16","v":"Net-to-Gross Ratio - Costs"},"Market Effect - Costs","IR and GRR Factor","Gross Unit Electricity Saving (kwh)","Gross Unit Elec Savings (2nd baseline) (kWh)","Gross WtdAvg kWh Savings per unit","Electricity Wtd Avg Factor","Demand scaler type","Demand Scaler - Initial","Demand Scaler - Second","Demand Scaler - Weighted","CEC Peak Savings (NTG Adj) (kW)","Gen lookup string","TD Lookup String","Load Impact lookup String ","Gen Row based on CZ","Gen row to Use","TD Row to Use","Impact row to use","Elec Rate Row to Use","Remaining useful Life (RUL, Yrs)","Full Quarters","Fractional Quarter","Fill in Fractional Quarter","Full Quarters","Residual Fractional Quarter","TOU Correction Factor (add to 1.0)","Valid End Use","TOU Correction Factor adder to Use",{"$f":"StartYr","v":2013},{"$f":"AM16","v":2013},{"$f":"AN16","v":2013},{"$f":"AO16","v":2013},{"$f":"AM16+1","v":2014},2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,{"$f":"AM16","v":2013},2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,"Electric Gross NPV Benefits ($)","Gas Gross NPV Benefits ($)","Electric Net NPV Benefits ($)","Gas Net NPV Benefits ($)","Electric Rate (Use 1 if missing)","Gas Rate ",{"$f":"StartYr","v":2013},{"$f":"EC16+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"EC16","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,"Inc to others and DI in excess of Measure Cost ($/Measure)","Excess Incentives to others and DI  PV ($)","Market Effect Measure + Excess Costs PV($)","Total Rebates PV ($)","Total Incentives to Others and DI PV ($)","Total Rebates and Incentives PV ($)","Gross measure Cost PV ($)","Gross Participant Cost adjusted for excess Incent & DI PV, but no Market Effects($)","Net Participant Cost plus market effects  PV ($)","Gross Discounted kWh reduction (kWh)","Gross Discounted Therms reduction (th)","Net Discounted kWh reduction (kWh)","Net Discounted Therms reduction (th)","Positive Electric Net NPV Benefits ($)","Positive Gas Net NPV Benefits ($)","Elec Allocation - E vs G Benefits","Measure Allocation - Total Benefits","TRC Lifecycle Net Benefit ($)","Levelized Net Benefit Electric - No Admin ($/kWh)","Levelized Net Benefits - Gas - No Admin ($/Therm)","Levelized Net Benefit Electric - With Admin ($/kWh)","Levelized Net Benefits - Gas - With Admin ($/Therm)","Leveilzed Net Benefit Electric - No Admin ($/kWh)","Levelized Net Benefits - Gas - No Admin ($/Therm)","Levelized Net Benefit Electric - With Admin ($/kWh)","Levelized Net Benefits - Gas - With Admin ($/Therm)","TRC B/C Ratio","PAC B/C","TRC B/C Ratio","PAC B/C","Net Wtd Average Annual kWh","Net Wtd Avg Lifecycle kWh","Net Wtd Avg Annual Therms","Net Wtd Avg Lifecycle Therms","Wtd Net Jul-Sept kW","Wtd Net Dec-Feb kW",null,"Wtd Net User Entered kW Impacts","C02","NOX","PM 10","CO2","NOX","CPUC-defined End Use","EUL for reporting of first year annual savings","EUL for first year of second baseline savings","Energy Second Baseline Adjustment Factor","Demand Second Baseline Adjustment Factor","Therms Second Baseline Adjustment Factor"]
[{"$f":"Input!B17","v":0},{"$f":"Input!D17","v":0},{"$f":"TRIM(Input!E17)","v":""},{"$f":"TRIM(Input!F17)","v":""},{"$f":"IF(ISNUMBER(Input!AG17),Input!AG17,1)","v":1},{"$f":"MAX(E17,Input!Z17)","v":1},{"$f":"IF(ISNUMBER(Input!AH17),Input!AH17,1)+($J$8*Input!$T$11+$J$9*Input!$AU17)","v":1},{"$f":"IF(ISNUMBER(Input!AJ17),Input!AJ17+($J$8*Input!$T$11+$J$9*Input!$AU17),$G17)","v":1},{"$f":"IF(ISNUMBER(Input!AK17),Input!AK17+($J$8*Input!$T$11+$J$9*Input!$AU17),IF(ISNUMBER(Input!AI17),Input!AI17+($J$8*Input!$T$11+$J$9*Input!$AU17),$G17))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL17),Input!AL17<>0),Input!AL17,IF(Input!V17=0,G17,IF(Input!R17=0,I17,IF(Input!R17*0.03412>Input!V17,G17,I17)))-($J$8*Input!$T$11+$J$9*Input!AU17))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV17)","v":0},{"$f":"IF(ISBLANK(Input!AM17),100%,Input!AM17)*IF(ISBLANK(Input!AN17),100%,Input!AN17)","v":1},{"$f":"Input!R17","v":0},{"$f":"Input!AC17","v":0},{"$f":"IF($F17<>0,($M17*$E17+N17*($F17-$E17))/$F17,0)","v":0},{"$f":"IF(M17<>0,O17/M17,1)","v":1},{"$f":"OFFSET(CostE!$F$5,Calcs!AB17-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q17=\"kW\",Input!U17,Input!R17)),IF(Q17=\"kW\",Input!U17,Input!R17),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q17=\"kW\",Input!AD17,N17)),IF(Q17=\"kW\",Input!AD17,N17),0)","v":0},{"$f":"IF(F17<>0,(R17*E17+S17*(F17-E17))/F17,0)","v":0},{"$f":"M17*H17*$C$6/1000","v":0},{"$f":"\"Gen:\"&0&\":\"&$D17&\":\"&B17","v":"Gen:0::0"},{"$f":"\"TD:\"&0&\":\"&$D17&\":\"&$B17","v":"TD:0::0"},{"$f":"\"Load:\"&0&\":\"&$D17&\":NA\"","v":"Load:0::NA"},{"$f":"MATCH(V17,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y17),MATCH(\"Gen:\"&0&\":\"&D17&\":All\",CostE!$E$5:$E$1873,0),Y17)","v":{"$error":"#N/A"}},{"$f":"MATCH(W17,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X17,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S17,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z17>Input!AG17,Input!AG17,0)","v":0},{"$f":"TRUNC(E17*Periods)","v":4},{"$f":"E17*Periods-AE17","v":0},{"$f":"IF(AND(F17>E17,AF17>0),MAX(0,1-AF17),0)","v":0},{"$f":"MAX(0,TRUNC(Input!Z17*Periods-(AE17+AF17+AG17)))","v":0},{"$f":"MAX(0,Input!Z17*Periods-AH17-AF17-AE17-AG17)","v":0},{"$f":"IF(OR(Input!E17=\"Residential\",Input!E17=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ17*AK17*Input!AW17","v":0},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV17),0,Input!BJ17:DA17*(AM17:CD17+CE17:DV17)))*L17","v":0},{"$f":"NPV(Disc,GasCalcs!M17:BD17*Input!BJ17:DA17)*L17","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV17),0,Input!BJ17:DA17*(AM17:CD17*$G17+CE17:DV17*$H17)))*$L17","v":0},{"$f":"IF(ISERROR($I17),1,$I17)*IF(ISERROR(DX17),0,DX17)","v":0},{"$f":"IF(ISERROR(MATCH(Input!$S17,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S17,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X17,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC17),0,EC17*Input!AX17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(ED17),0,ED17*Input!AY17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EE17),0,EE17*Input!AZ17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EF17),0,EF17*Input!BA17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EG17),0,EG17*Input!BB17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EH17),0,EH17*Input!BC17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EI17),0,EI17*Input!BD17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EJ17),0,EJ17*Input!BE17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EK17),0,EK17*Input!BF17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EL17),0,EL17*Input!BG17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EM17),0,EM17*Input!BH17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EN17),0,EN17*Input!AX17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EO17),0,EO17*Input!AY17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EP17),0,EP17*Input!AZ17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EQ17),0,EQ17*Input!BA17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ER17),0,ER17*Input!BB17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ES17),0,ES17*Input!BC17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ET17),0,ET17*Input!BD17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EU17),0,EU17*Input!BE17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EV17),0,EV17*Input!BF17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EW17),0,EW17*Input!BG17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EX17),0,EX17*Input!BH17*$I17*$L17)","v":0},{"$f":"MAX(0,SUM(Input!N17:P17)-Input!L17)","v":0},{"$f":"MAX(NPV(Disc,FU17*Input!$BJ17:$DA17),FY17-GA17,0)","v":0},{"$f":"(FV17+GA17)*K17","v":0},{"$f":"NPV(Disc,Input!M17*Input!$BJ17:$DA17)","v":0},{"$f":"NPV(Disc,SUM(Input!N17:P17)*Input!$BJ17:$DA17)","v":0},{"$f":"FX17+FY17","v":0},{"$f":"NPV(Disc,1*Input!BJ17:DA17)*(Input!L17-IF(Calcs!AD17>0,(Input!L17-Input!AA17)*((1+Input!AB17/Periods)/(1+Disc))^(Calcs!AD17*Periods),0))","v":0},{"$f":"GA17-FZ17+FV17","v":0},{"$f":"GB17*J17+FW17","v":0},{"$f":"(NPV(Disc,Input!$BJ17:$DA17*Input!R17)*PV($C$3,$E17,-1,0,1)+ NPV(Disc,Input!$BJ17:$DA17*N17)*PV($C$3,Input!$Z17-$E17,-1,0,1)/(1+$C$3)^$E17)*L17","v":0},{"$f":"(NPV(Disc,Input!$BJ17:$DA17*Input!V17)*PV($C$3,$E17,-1,0,1)+NPV(Disc,Input!$BJ17:$DA17*Input!$AE17)*PV($C$3,Input!$Z17-$E17,-1,0,1)/(1+$C$3)^$E17)*L17","v":0},{"$f":"IF(ISERROR($G17),0,GD17*$G17)","v":0},{"$f":"IF(ISERROR($I17),0,GE17*$I17)","v":0},{"$f":"MAX(0,DY17)","v":0},{"$f":"MAX(0,DZ17)","v":0},{"$f":"IF((GH17+GI17)<>0,GH17/(GH17+GI17),0)","v":0},{"$f":"(GH17+GI17)/($GH$818+$GI$818)","v":{"$error":"#DIV/0!"}},{"$f":"DY17+DZ17-(FZ17+GC17)-(Input!$Q$13-Input!$J$11)*GK17","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF17<>0,(DY17-(GC17+FZ17)*GJ17)/GF17,0)","v":0},{"$f":"IF(GG17<>0,(DZ17-(GC17+FZ17)*(1-GJ17))/GG17,0)","v":0},{"$f":"IF(GF17<>0,GM17-(Input!$Q$13-Input!$J$11)*$GJ17*$GK17/GF17,0)","v":0},{"$f":"IF(GG17<>0,GN17-(Input!$Q$13-Input!$J$11)*(1-$GJ17)*$GK17/GG17,0)","v":0},{"$f":"IF(GF17<>0,(DY17-(+$FZ17)*GJ17)/GF17,0)","v":0},{"$f":"IF(GG17<>0,(DZ17-($FZ17)*(1-GJ17))/GG17,0)","v":0},{"$f":"IF(GF17<>0,GQ17-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ17*$GK17/GF17,0)","v":0},{"$f":"IF(GG17<>0,GR17-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ17)*$GK17/GG17,0)","v":0},{"$f":"(DZ17+DY17)/(GC17+FZ17)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/(FZ17)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/((GC17+FZ17)+$GK17*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/(FZ17+$GK17*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB17*O17*$G17*$L17","v":0},{"$f":"GY17*MAX(Input!$Z17,$E17)","v":0},{"$f":"Input!DB17*$I17*GasCalcs!G17*$L17","v":0},{"$f":"HA17*MAX(Input!$Z17,$E17)","v":0},{"$f":"IF(ISERROR(Loads!AY17*Input!DB17*$T17*$H17),0,Loads!AY17*Input!DB17*$T17*$H17)*$L17","v":0},{"$f":"IF(ISERROR(Loads!AZ17*Input!DB17*$T17*$H17),0,Loads!AZ17*Input!DB17*$T17*$H17)*$L17","v":0},null,{"$f":"IF(Calcs!F17<>0,(Input!U17*H17*$L17*E17+Input!AD17*H17*L17*(F17-E17))/F17*Input!DB17,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB17-1,0)),0,OFFSET(CostE!$AQ$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB17-1,0)),0,OFFSET(CostE!$AR$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB17-1,0)),0,OFFSET(CostE!$AS$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L17)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L17))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L17)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L17))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z17),0,OFFSET(CostE!$F$5,Calcs!Z17-1,0))","v":0},{"$f":"MIN(E17,1)","v":1},{"$f":"MIN(1,F17-E17)","v":0},{"$f":"IF(M17<>0,N17/M17,1)","v":1},{"$f":"IF(R17<>0,S17/R17,1)","v":1},{"$f":"IF(GasCalcs!E17<>0,GasCalcs!F17/GasCalcs!E17,1)","v":1}]
[{"$f":"Input!B18","v":0},{"$f":"Input!D18","v":0},{"$f":"TRIM(Input!E18)","v":""},{"$f":"TRIM(Input!F18)","v":""},{"$f":"IF(ISNUMBER(Input!AG18),Input!AG18,1)","v":1},{"$f":"MAX(E18,Input!Z18)","v":1},{"$f":"IF(ISNUMBER(Input!AH18),Input!AH18,1)+($J$8*Input!$T$11+$J$9*Input!$AU18)","v":1},{"$f":"IF(ISNUMBER(Input!AJ18),Input!AJ18+($J$8*Input!$T$11+$J$9*Input!$AU18),$G18)","v":1},{"$f":"IF(ISNUMBER(Input!AK18),Input!AK18+($J$8*Input!$T$11+$J$9*Input!$AU18),IF(ISNUMBER(Input!AI18),Input!AI18+($J$8*Input!$T$11+$J$9*Input!$AU18),$G18))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL18),Input!AL18<>0),Input!AL18,IF(Input!V18=0,G18,IF(Input!R18=0,I18,IF(Input!R18*0.03412>Input!V18,G18,I18)))-($J$8*Input!$T$11+$J$9*Input!AU18))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV18)","v":0},{"$f":"IF(ISBLANK(Input!AM18),100%,Input!AM18)*IF(ISBLANK(Input!AN18),100%,Input!AN18)","v":1},{"$f":"Input!R18","v":0},{"$f":"Input!AC18","v":0},{"$f":"IF($F18<>0,($M18*$E18+N18*($F18-$E18))/$F18,0)","v":0},1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB18-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q18=\"kW\",Input!U18,Input!R18)),IF(Q18=\"kW\",Input!U18,Input!R18),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q18=\"kW\",Input!AD18,N18)),IF(Q18=\"kW\",Input!AD18,N18),0)","v":0},{"$f":"IF(F18<>0,(R18*E18+S18*(F18-E18))/F18,0)","v":0},0,{"$f":"\"Gen:\"&0&\":\"&$D18&\":\"&B18","v":"Gen:0::0"},{"$f":"\"TD:\"&0&\":\"&$D18&\":\"&$B18","v":"TD:0::0"},{"$f":"\"Load:\"&0&\":\"&$D18&\":NA\"","v":"Load:0::NA"},{"$f":"MATCH(V18,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y18),MATCH(\"Gen:\"&0&\":\"&D18&\":All\",CostE!$E$5:$E$1873,0),Y18)","v":{"$error":"#N/A"}},{"$f":"MATCH(W18,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X18,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S18,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z18>Input!AG18,Input!AG18,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z18*Periods-(AE18+AF18+AG18)))","v":0},{"$f":"MAX(0,Input!Z18*Periods-AH18-AF18-AE18-AG18)","v":0},{"$f":"IF(OR(Input!E18=\"Residential\",Input!E18=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ18*AK18*Input!AW18","v":0},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV18),0,Input!BJ18:DA18*(AM18:CD18+CE18:DV18)))*L18","v":0},{"$f":"NPV(Disc,GasCalcs!M18:BD18*Input!BJ18:DA18)*L18","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV18),0,Input!BJ18:DA18*(AM18:CD18*$G18+CE18:DV18*$H18)))*$L18","v":0},{"$f":"IF(ISERROR($I18),1,$I18)*IF(ISERROR(DX18),0,DX18)","v":0},{"$f":"IF(ISERROR(MATCH(Input!$S18,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S18,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X18,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC18),0,EC18*Input!AX18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(ED18),0,ED18*Input!AY18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EE18),0,EE18*Input!AZ18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EF18),0,EF18*Input!BA18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EG18),0,EG18*Input!BB18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EH18),0,EH18*Input!BC18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EI18),0,EI18*Input!BD18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EJ18),0,EJ18*Input!BE18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EK18),0,EK18*Input!BF18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EL18),0,EL18*Input!BG18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EM18),0,EM18*Input!BH18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EN18),0,EN18*Input!AX18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EO18),0,EO18*Input!AY18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EP18),0,EP18*Input!AZ18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EQ18),0,EQ18*Input!BA18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ER18),0,ER18*Input!BB18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ES18),0,ES18*Input!BC18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ET18),0,ET18*Input!BD18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EU18),0,EU18*Input!BE18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EV18),0,EV18*Input!BF18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EW18),0,EW18*Input!BG18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EX18),0,EX18*Input!BH18*$I18*$L18)","v":0},{"$f":"MAX(0,SUM(Input!N18:P18)-Input!L18)","v":0},{"$f":"MAX(NPV(Disc,FU18*Input!$BJ18:$DA18),FY18-GA18,0)","v":0},{"$f":"(FV18+GA18)*K18","v":0},{"$f":"NPV(Disc,Input!M18*Input!$BJ18:$DA18)","v":0},{"$f":"NPV(Disc,SUM(Input!N18:P18)*Input!$BJ18:$DA18)","v":0},{"$f":"FX18+FY18","v":0},{"$f":"NPV(Disc,1*Input!BJ18:DA18)*(Input!L18-IF(Calcs!AD18>0,(Input!L18-Input!AA18)*((1+Input!AB18/Periods)/(1+Disc))^(Calcs!AD18*Periods),0))","v":0},0,{"$f":"GB18*J18+FW18","v":0},{"$f":"(NPV(Disc,Input!$BJ18:$DA18*Input!R18)*PV($C$3,$E18,-1,0,1)+ NPV(Disc,Input!$BJ18:$DA18*N18)*PV($C$3,Input!$Z18-$E18,-1,0,1)/(1+$C$3)^$E18)*L18","v":0},{"$f":"(NPV(Disc,Input!$BJ18:$DA18*Input!V18)*PV($C$3,$E18,-1,0,1)+NPV(Disc,Input!$BJ18:$DA18*Input!$AE18)*PV($C$3,Input!$Z18-$E18,-1,0,1)/(1+$C$3)^$E18)*L18","v":0},{"$f":"IF(ISERROR($G18),0,GD18*$G18)","v":0},{"$f":"IF(ISERROR($I18),0,GE18*$I18)","v":0},0,0,{"$f":"IF((GH18+GI18)<>0,GH18/(GH18+GI18),0)","v":0},{"$error":"#DIV/0!"},{"$f":"DY18+DZ18-(FZ18+GC18)-(Input!$Q$13-Input!$J$11)*GK18","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF18<>0,(DY18-(GC18+FZ18)*GJ18)/GF18,0)","v":0},{"$f":"IF(GG18<>0,(DZ18-(GC18+FZ18)*(1-GJ18))/GG18,0)","v":0},{"$f":"IF(GF18<>0,GM18-(Input!$Q$13-Input!$J$11)*$GJ18*$GK18/GF18,0)","v":0},{"$f":"IF(GG18<>0,GN18-(Input!$Q$13-Input!$J$11)*(1-$GJ18)*$GK18/GG18,0)","v":0},{"$f":"IF(GF18<>0,(DY18-(+$FZ18)*GJ18)/GF18,0)","v":0},{"$f":"IF(GG18<>0,(DZ18-($FZ18)*(1-GJ18))/GG18,0)","v":0},{"$f":"IF(GF18<>0,GQ18-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ18*$GK18/GF18,0)","v":0},{"$f":"IF(GG18<>0,GR18-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ18)*$GK18/GG18,0)","v":0},{"$f":"(DZ18+DY18)/(GC18+FZ18)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/(FZ18)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/((GC18+FZ18)+$GK18*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/(FZ18+$GK18*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB18*O18*$G18*$L18","v":0},{"$f":"GY18*MAX(Input!$Z18,$E18)","v":0},{"$f":"Input!DB18*$I18*GasCalcs!G18*$L18","v":0},{"$f":"HA18*MAX(Input!$Z18,$E18)","v":0},{"$f":"IF(ISERROR(Loads!AY18*Input!DB18*$T18*$H18),0,Loads!AY18*Input!DB18*$T18*$H18)*$L18","v":0},{"$f":"IF(ISERROR(Loads!AZ18*Input!DB18*$T18*$H18),0,Loads!AZ18*Input!DB18*$T18*$H18)*$L18","v":0},null,{"$f":"IF(Calcs!F18<>0,(Input!U18*H18*$L18*E18+Input!AD18*H18*L18*(F18-E18))/F18*Input!DB18,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB18-1,0)),0,OFFSET(CostE!$AQ$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB18-1,0)),0,OFFSET(CostE!$AR$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB18-1,0)),0,OFFSET(CostE!$AS$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L18)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L18))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L18)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L18))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z18),0,OFFSET(CostE!$F$5,Calcs!Z18-1,0))","v":0},{"$f":"MIN(E18,1)","v":1},{"$f":"MIN(1,F18-E18)","v":0},{"$f":"IF(M18<>0,N18/M18,1)","v":1},{"$f":"IF(R18<>0,S18/R18,1)","v":1},{"$f":"IF(GasCalcs!E18<>0,GasCalcs!F18/GasCalcs!E18,1)","v":1}]
[{"$f":"Input!B19","v":0},{"$f":"Input!D19","v":0},{"$f":"TRIM(Input!E19)","v":""},{"$f":"TRIM(Input!F19)","v":""},{"$f":"IF(ISNUMBER(Input!AG19),Input!AG19,1)","v":1},{"$f":"MAX(E19,Input!Z19)","v":1},{"$f":"IF(ISNUMBER(Input!AH19),Input!AH19,1)+($J$8*Input!$T$11+$J$9*Input!$AU19)","v":1},{"$f":"IF(ISNUMBER(Input!AJ19),Input!AJ19+($J$8*Input!$T$11+$J$9*Input!$AU19),$G19)","v":1},{"$f":"IF(ISNUMBER(Input!AK19),Input!AK19+($J$8*Input!$T$11+$J$9*Input!$AU19),IF(ISNUMBER(Input!AI19),Input!AI19+($J$8*Input!$T$11+$J$9*Input!$AU19),$G19))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL19),Input!AL19<>0),Input!AL19,IF(Input!V19=0,G19,IF(Input!R19=0,I19,IF(Input!R19*0.03412>Input!V19,G19,I19)))-($J$8*Input!$T$11+$J$9*Input!AU19))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV19)","v":0},{"$f":"IF(ISBLANK(Input!AM19),100%,Input!AM19)*IF(ISBLANK(Input!AN19),100%,Input!AN19)","v":1},{"$f":"Input!R19","v":0},{"$f":"Input!AC19","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB19-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q19=\"kW\",Input!U19,Input!R19)),IF(Q19=\"kW\",Input!U19,Input!R19),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q19=\"kW\",Input!AD19,N19)),IF(Q19=\"kW\",Input!AD19,N19),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V19,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y19),MATCH(\"Gen:\"&0&\":\"&D19&\":All\",CostE!$E$5:$E$1873,0),Y19)","v":{"$error":"#N/A"}},{"$f":"MATCH(W19,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X19,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S19,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z19>Input!AG19,Input!AG19,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z19*Periods-(AE19+AF19+AG19)))","v":0},{"$f":"MAX(0,Input!Z19*Periods-AH19-AF19-AE19-AG19)","v":0},{"$f":"IF(OR(Input!E19=\"Residential\",Input!E19=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ19*AK19*Input!AW19","v":0},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV19),0,Input!BJ19:DA19*(AM19:CD19+CE19:DV19)))*L19","v":0},{"$f":"NPV(Disc,GasCalcs!M19:BD19*Input!BJ19:DA19)*L19","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV19),0,Input!BJ19:DA19*(AM19:CD19*$G19+CE19:DV19*$H19)))*$L19","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S19,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S19,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X19,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC19),0,EC19*Input!AX19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(ED19),0,ED19*Input!AY19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EE19),0,EE19*Input!AZ19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EF19),0,EF19*Input!BA19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EG19),0,EG19*Input!BB19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EH19),0,EH19*Input!BC19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EI19),0,EI19*Input!BD19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EJ19),0,EJ19*Input!BE19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EK19),0,EK19*Input!BF19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EL19),0,EL19*Input!BG19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EM19),0,EM19*Input!BH19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EN19),0,EN19*Input!AX19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EO19),0,EO19*Input!AY19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EP19),0,EP19*Input!AZ19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EQ19),0,EQ19*Input!BA19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ER19),0,ER19*Input!BB19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ES19),0,ES19*Input!BC19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ET19),0,ET19*Input!BD19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EU19),0,EU19*Input!BE19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EV19),0,EV19*Input!BF19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EW19),0,EW19*Input!BG19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EX19),0,EX19*Input!BH19*$I19*$L19)","v":0},{"$f":"MAX(0,SUM(Input!N19:P19)-Input!L19)","v":0},{"$f":"MAX(NPV(Disc,FU19*Input!$BJ19:$DA19),FY19-GA19,0)","v":0},0,{"$f":"NPV(Disc,Input!M19*Input!$BJ19:$DA19)","v":0},{"$f":"NPV(Disc,SUM(Input!N19:P19)*Input!$BJ19:$DA19)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ19:DA19)*(Input!L19-IF(Calcs!AD19>0,(Input!L19-Input!AA19)*((1+Input!AB19/Periods)/(1+Disc))^(Calcs!AD19*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ19:$DA19*Input!R19)*PV($C$3,$E19,-1,0,1)+ NPV(Disc,Input!$BJ19:$DA19*N19)*PV($C$3,Input!$Z19-$E19,-1,0,1)/(1+$C$3)^$E19)*L19","v":0},{"$f":"(NPV(Disc,Input!$BJ19:$DA19*Input!V19)*PV($C$3,$E19,-1,0,1)+NPV(Disc,Input!$BJ19:$DA19*Input!$AE19)*PV($C$3,Input!$Z19-$E19,-1,0,1)/(1+$C$3)^$E19)*L19","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY19+DZ19-(FZ19+GC19)-(Input!$Q$13-Input!$J$11)*GK19","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF19<>0,(DY19-(GC19+FZ19)*GJ19)/GF19,0)","v":0},{"$f":"IF(GG19<>0,(DZ19-(GC19+FZ19)*(1-GJ19))/GG19,0)","v":0},{"$f":"IF(GF19<>0,GM19-(Input!$Q$13-Input!$J$11)*$GJ19*$GK19/GF19,0)","v":0},{"$f":"IF(GG19<>0,GN19-(Input!$Q$13-Input!$J$11)*(1-$GJ19)*$GK19/GG19,0)","v":0},{"$f":"IF(GF19<>0,(DY19-(+$FZ19)*GJ19)/GF19,0)","v":0},{"$f":"IF(GG19<>0,(DZ19-($FZ19)*(1-GJ19))/GG19,0)","v":0},{"$f":"IF(GF19<>0,GQ19-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ19*$GK19/GF19,0)","v":0},{"$f":"IF(GG19<>0,GR19-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ19)*$GK19/GG19,0)","v":0},{"$f":"(DZ19+DY19)/(GC19+FZ19)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ19+DY19)/(FZ19)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ19+DY19)/((GC19+FZ19)+$GK19*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ19+DY19)/(FZ19+$GK19*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB19*O19*$G19*$L19","v":0},{"$f":"GY19*MAX(Input!$Z19,$E19)","v":0},{"$f":"Input!DB19*$I19*GasCalcs!G19*$L19","v":0},{"$f":"HA19*MAX(Input!$Z19,$E19)","v":0},{"$f":"IF(ISERROR(Loads!AY19*Input!DB19*$T19*$H19),0,Loads!AY19*Input!DB19*$T19*$H19)*$L19","v":0},{"$f":"IF(ISERROR(Loads!AZ19*Input!DB19*$T19*$H19),0,Loads!AZ19*Input!DB19*$T19*$H19)*$L19","v":0},null,{"$f":"IF(Calcs!F19<>0,(Input!U19*H19*$L19*E19+Input!AD19*H19*L19*(F19-E19))/F19*Input!DB19,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB19-1,0)),0,OFFSET(CostE!$AQ$5,$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB19-1,0)),0,OFFSET(CostE!$AR$5,$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB19-1,0)),0,OFFSET(CostE!$AS$5,$AB19-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L19)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L19))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L19)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L19))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z19),0,OFFSET(CostE!$F$5,Calcs!Z19-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E19<>0,GasCalcs!F19/GasCalcs!E19,1)","v":1}]
[{"$f":"Input!B20","v":0},{"$f":"Input!D20","v":0},{"$f":"TRIM(Input!E20)","v":""},{"$f":"TRIM(Input!F20)","v":""},{"$f":"IF(ISNUMBER(Input!AG20),Input!AG20,1)","v":1},{"$f":"MAX(E20,Input!Z20)","v":1},{"$f":"IF(ISNUMBER(Input!AH20),Input!AH20,1)+($J$8*Input!$T$11+$J$9*Input!$AU20)","v":1},{"$f":"IF(ISNUMBER(Input!AJ20),Input!AJ20+($J$8*Input!$T$11+$J$9*Input!$AU20),$G20)","v":1},{"$f":"IF(ISNUMBER(Input!AK20),Input!AK20+($J$8*Input!$T$11+$J$9*Input!$AU20),IF(ISNUMBER(Input!AI20),Input!AI20+($J$8*Input!$T$11+$J$9*Input!$AU20),$G20))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL20),Input!AL20<>0),Input!AL20,IF(Input!V20=0,G20,IF(Input!R20=0,I20,IF(Input!R20*0.03412>Input!V20,G20,I20)))-($J$8*Input!$T$11+$J$9*Input!AU20))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV20)","v":0},{"$f":"IF(ISBLANK(Input!AM20),100%,Input!AM20)*IF(ISBLANK(Input!AN20),100%,Input!AN20)","v":1},{"$f":"Input!R20","v":0},{"$f":"Input!AC20","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB20-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q20=\"kW\",Input!U20,Input!R20)),IF(Q20=\"kW\",Input!U20,Input!R20),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q20=\"kW\",Input!AD20,N20)),IF(Q20=\"kW\",Input!AD20,N20),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V20,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y20),MATCH(\"Gen:\"&0&\":\"&D20&\":All\",CostE!$E$5:$E$1873,0),Y20)","v":{"$error":"#N/A"}},{"$f":"MATCH(W20,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X20,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S20,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z20>Input!AG20,Input!AG20,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z20*Periods-(AE20+AF20+AG20)))","v":0},{"$f":"MAX(0,Input!Z20*Periods-AH20-AF20-AE20-AG20)","v":0},{"$f":"IF(OR(Input!E20=\"Residential\",Input!E20=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ20*AK20*Input!AW20","v":0},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV20),0,Input!BJ20:DA20*(AM20:CD20+CE20:DV20)))*L20","v":0},{"$f":"NPV(Disc,GasCalcs!M20:BD20*Input!BJ20:DA20)*L20","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV20),0,Input!BJ20:DA20*(AM20:CD20*$G20+CE20:DV20*$H20)))*$L20","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S20,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S20,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X20,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC20),0,EC20*Input!AX20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(ED20),0,ED20*Input!AY20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EE20),0,EE20*Input!AZ20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EF20),0,EF20*Input!BA20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EG20),0,EG20*Input!BB20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EH20),0,EH20*Input!BC20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EI20),0,EI20*Input!BD20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EJ20),0,EJ20*Input!BE20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EK20),0,EK20*Input!BF20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EL20),0,EL20*Input!BG20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EM20),0,EM20*Input!BH20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EN20),0,EN20*Input!AX20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EO20),0,EO20*Input!AY20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EP20),0,EP20*Input!AZ20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EQ20),0,EQ20*Input!BA20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ER20),0,ER20*Input!BB20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ES20),0,ES20*Input!BC20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ET20),0,ET20*Input!BD20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EU20),0,EU20*Input!BE20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EV20),0,EV20*Input!BF20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EW20),0,EW20*Input!BG20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EX20),0,EX20*Input!BH20*$I20*$L20)","v":0},{"$f":"MAX(0,SUM(Input!N20:P20)-Input!L20)","v":0},{"$f":"MAX(NPV(Disc,FU20*Input!$BJ20:$DA20),FY20-GA20,0)","v":0},0,{"$f":"NPV(Disc,Input!M20*Input!$BJ20:$DA20)","v":0},{"$f":"NPV(Disc,SUM(Input!N20:P20)*Input!$BJ20:$DA20)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ20:DA20)*(Input!L20-IF(Calcs!AD20>0,(Input!L20-Input!AA20)*((1+Input!AB20/Periods)/(1+Disc))^(Calcs!AD20*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ20:$DA20*Input!R20)*PV($C$3,$E20,-1,0,1)+ NPV(Disc,Input!$BJ20:$DA20*N20)*PV($C$3,Input!$Z20-$E20,-1,0,1)/(1+$C$3)^$E20)*L20","v":0},{"$f":"(NPV(Disc,Input!$BJ20:$DA20*Input!V20)*PV($C$3,$E20,-1,0,1)+NPV(Disc,Input!$BJ20:$DA20*Input!$AE20)*PV($C$3,Input!$Z20-$E20,-1,0,1)/(1+$C$3)^$E20)*L20","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY20+DZ20-(FZ20+GC20)-(Input!$Q$13-Input!$J$11)*GK20","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF20<>0,(DY20-(GC20+FZ20)*GJ20)/GF20,0)","v":0},{"$f":"IF(GG20<>0,(DZ20-(GC20+FZ20)*(1-GJ20))/GG20,0)","v":0},{"$f":"IF(GF20<>0,GM20-(Input!$Q$13-Input!$J$11)*$GJ20*$GK20/GF20,0)","v":0},{"$f":"IF(GG20<>0,GN20-(Input!$Q$13-Input!$J$11)*(1-$GJ20)*$GK20/GG20,0)","v":0},{"$f":"IF(GF20<>0,(DY20-(+$FZ20)*GJ20)/GF20,0)","v":0},{"$f":"IF(GG20<>0,(DZ20-($FZ20)*(1-GJ20))/GG20,0)","v":0},{"$f":"IF(GF20<>0,GQ20-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ20*$GK20/GF20,0)","v":0},{"$f":"IF(GG20<>0,GR20-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ20)*$GK20/GG20,0)","v":0},{"$f":"(DZ20+DY20)/(GC20+FZ20)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ20+DY20)/(FZ20)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ20+DY20)/((GC20+FZ20)+$GK20*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ20+DY20)/(FZ20+$GK20*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB20*O20*$G20*$L20","v":0},{"$f":"GY20*MAX(Input!$Z20,$E20)","v":0},{"$f":"Input!DB20*$I20*GasCalcs!G20*$L20","v":0},{"$f":"HA20*MAX(Input!$Z20,$E20)","v":0},{"$f":"IF(ISERROR(Loads!AY20*Input!DB20*$T20*$H20),0,Loads!AY20*Input!DB20*$T20*$H20)*$L20","v":0},{"$f":"IF(ISERROR(Loads!AZ20*Input!DB20*$T20*$H20),0,Loads!AZ20*Input!DB20*$T20*$H20)*$L20","v":0},null,{"$f":"IF(Calcs!F20<>0,(Input!U20*H20*$L20*E20+Input!AD20*H20*L20*(F20-E20))/F20*Input!DB20,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB20-1,0)),0,OFFSET(CostE!$AQ$5,$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB20-1,0)),0,OFFSET(CostE!$AR$5,$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB20-1,0)),0,OFFSET(CostE!$AS$5,$AB20-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L20)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L20))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L20)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L20))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z20),0,OFFSET(CostE!$F$5,Calcs!Z20-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E20<>0,GasCalcs!F20/GasCalcs!E20,1)","v":1}]
[{"$f":"Input!B21","v":0},{"$f":"Input!D21","v":0},{"$f":"TRIM(Input!E21)","v":""},{"$f":"TRIM(Input!F21)","v":""},{"$f":"IF(ISNUMBER(Input!AG21),Input!AG21,1)","v":1},{"$f":"MAX(E21,Input!Z21)","v":1},{"$f":"IF(ISNUMBER(Input!AH21),Input!AH21,1)+($J$8*Input!$T$11+$J$9*Input!$AU21)","v":1},{"$f":"IF(ISNUMBER(Input!AJ21),Input!AJ21+($J$8*Input!$T$11+$J$9*Input!$AU21),$G21)","v":1},{"$f":"IF(ISNUMBER(Input!AK21),Input!AK21+($J$8*Input!$T$11+$J$9*Input!$AU21),IF(ISNUMBER(Input!AI21),Input!AI21+($J$8*Input!$T$11+$J$9*Input!$AU21),$G21))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL21),Input!AL21<>0),Input!AL21,IF(Input!V21=0,G21,IF(Input!R21=0,I21,IF(Input!R21*0.03412>Input!V21,G21,I21)))-($J$8*Input!$T$11+$J$9*Input!AU21))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV21)","v":0},{"$f":"IF(ISBLANK(Input!AM21),100%,Input!AM21)*IF(ISBLANK(Input!AN21),100%,Input!AN21)","v":1},{"$f":"Input!R21","v":0},{"$f":"Input!AC21","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB21-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q21=\"kW\",Input!U21,Input!R21)),IF(Q21=\"kW\",Input!U21,Input!R21),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q21=\"kW\",Input!AD21,N21)),IF(Q21=\"kW\",Input!AD21,N21),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V21,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y21),MATCH(\"Gen:\"&0&\":\"&D21&\":All\",CostE!$E$5:$E$1873,0),Y21)","v":{"$error":"#N/A"}},{"$f":"MATCH(W21,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X21,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S21,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z21>Input!AG21,Input!AG21,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z21*Periods-(AE21+AF21+AG21)))","v":0},{"$f":"MAX(0,Input!Z21*Periods-AH21-AF21-AE21-AG21)","v":0},{"$f":"IF(OR(Input!E21=\"Residential\",Input!E21=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ21*AK21*Input!AW21","v":0},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV21),0,Input!BJ21:DA21*(AM21:CD21+CE21:DV21)))*L21","v":0},{"$f":"NPV(Disc,GasCalcs!M21:BD21*Input!BJ21:DA21)*L21","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV21),0,Input!BJ21:DA21*(AM21:CD21*$G21+CE21:DV21*$H21)))*$L21","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S21,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S21,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X21,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC21),0,EC21*Input!AX21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(ED21),0,ED21*Input!AY21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EE21),0,EE21*Input!AZ21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EF21),0,EF21*Input!BA21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EG21),0,EG21*Input!BB21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EH21),0,EH21*Input!BC21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EI21),0,EI21*Input!BD21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EJ21),0,EJ21*Input!BE21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EK21),0,EK21*Input!BF21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EL21),0,EL21*Input!BG21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EM21),0,EM21*Input!BH21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EN21),0,EN21*Input!AX21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EO21),0,EO21*Input!AY21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EP21),0,EP21*Input!AZ21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EQ21),0,EQ21*Input!BA21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ER21),0,ER21*Input!BB21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ES21),0,ES21*Input!BC21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ET21),0,ET21*Input!BD21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EU21),0,EU21*Input!BE21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EV21),0,EV21*Input!BF21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EW21),0,EW21*Input!BG21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EX21),0,EX21*Input!BH21*$I21*$L21)","v":0},{"$f":"MAX(0,SUM(Input!N21:P21)-Input!L21)","v":0},{"$f":"MAX(NPV(Disc,FU21*Input!$BJ21:$DA21),FY21-GA21,0)","v":0},0,{"$f":"NPV(Disc,Input!M21*Input!$BJ21:$DA21)","v":0},{"$f":"NPV(Disc,SUM(Input!N21:P21)*Input!$BJ21:$DA21)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ21:DA21)*(Input!L21-IF(Calcs!AD21>0,(Input!L21-Input!AA21)*((1+Input!AB21/Periods)/(1+Disc))^(Calcs!AD21*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ21:$DA21*Input!R21)*PV($C$3,$E21,-1,0,1)+ NPV(Disc,Input!$BJ21:$DA21*N21)*PV($C$3,Input!$Z21-$E21,-1,0,1)/(1+$C$3)^$E21)*L21","v":0},{"$f":"(NPV(Disc,Input!$BJ21:$DA21*Input!V21)*PV($C$3,$E21,-1,0,1)+NPV(Disc,Input!$BJ21:$DA21*Input!$AE21)*PV($C$3,Input!$Z21-$E21,-1,0,1)/(1+$C$3)^$E21)*L21","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY21+DZ21-(FZ21+GC21)-(Input!$Q$13-Input!$J$11)*GK21","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF21<>0,GM21-(Input!$Q$13-Input!$J$11)*$GJ21*$GK21/GF21,0)","v":0},{"$f":"IF(GG21<>0,GN21-(Input!$Q$13-Input!$J$11)*(1-$GJ21)*$GK21/GG21,0)","v":0},0,0,{"$f":"IF(GF21<>0,GQ21-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ21*$GK21/GF21,0)","v":0},{"$f":"IF(GG21<>0,GR21-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ21)*$GK21/GG21,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ21+DY21)/((GC21+FZ21)+$GK21*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ21+DY21)/(FZ21+$GK21*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB21*O21*$G21*$L21","v":0},{"$f":"GY21*MAX(Input!$Z21,$E21)","v":0},{"$f":"Input!DB21*$I21*GasCalcs!G21*$L21","v":0},{"$f":"HA21*MAX(Input!$Z21,$E21)","v":0},{"$f":"IF(ISERROR(Loads!AY21*Input!DB21*$T21*$H21),0,Loads!AY21*Input!DB21*$T21*$H21)*$L21","v":0},{"$f":"IF(ISERROR(Loads!AZ21*Input!DB21*$T21*$H21),0,Loads!AZ21*Input!DB21*$T21*$H21)*$L21","v":0},null,{"$f":"IF(Calcs!F21<>0,(Input!U21*H21*$L21*E21+Input!AD21*H21*L21*(F21-E21))/F21*Input!DB21,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB21-1,0)),0,OFFSET(CostE!$AQ$5,$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB21-1,0)),0,OFFSET(CostE!$AR$5,$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB21-1,0)),0,OFFSET(CostE!$AS$5,$AB21-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L21)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L21))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L21)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L21))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z21),0,OFFSET(CostE!$F$5,Calcs!Z21-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E21<>0,GasCalcs!F21/GasCalcs!E21,1)","v":1}]
[{"$f":"Input!B22","v":0},{"$f":"Input!D22","v":0},{"$f":"TRIM(Input!E22)","v":""},{"$f":"TRIM(Input!F22)","v":""},{"$f":"IF(ISNUMBER(Input!AG22),Input!AG22,1)","v":1},{"$f":"MAX(E22,Input!Z22)","v":1},{"$f":"IF(ISNUMBER(Input!AH22),Input!AH22,1)+($J$8*Input!$T$11+$J$9*Input!$AU22)","v":1},{"$f":"IF(ISNUMBER(Input!AJ22),Input!AJ22+($J$8*Input!$T$11+$J$9*Input!$AU22),$G22)","v":1},{"$f":"IF(ISNUMBER(Input!AK22),Input!AK22+($J$8*Input!$T$11+$J$9*Input!$AU22),IF(ISNUMBER(Input!AI22),Input!AI22+($J$8*Input!$T$11+$J$9*Input!$AU22),$G22))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL22),Input!AL22<>0),Input!AL22,IF(Input!V22=0,G22,IF(Input!R22=0,I22,IF(Input!R22*0.03412>Input!V22,G22,I22)))-($J$8*Input!$T$11+$J$9*Input!AU22))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV22)","v":0},{"$f":"IF(ISBLANK(Input!AM22),100%,Input!AM22)*IF(ISBLANK(Input!AN22),100%,Input!AN22)","v":1},{"$f":"Input!R22","v":0},{"$f":"Input!AC22","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB22-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q22=\"kW\",Input!U22,Input!R22)),IF(Q22=\"kW\",Input!U22,Input!R22),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q22=\"kW\",Input!AD22,N22)),IF(Q22=\"kW\",Input!AD22,N22),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V22,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y22),MATCH(\"Gen:\"&0&\":\"&D22&\":All\",CostE!$E$5:$E$1873,0),Y22)","v":{"$error":"#N/A"}},{"$f":"MATCH(W22,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X22,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S22,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z22>Input!AG22,Input!AG22,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z22*Periods-(AE22+AF22+AG22)))","v":0},{"$f":"MAX(0,Input!Z22*Periods-AH22-AF22-AE22-AG22)","v":0},{"$f":"IF(OR(Input!E22=\"Residential\",Input!E22=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ22*AK22*Input!AW22","v":0},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV22),0,Input!BJ22:DA22*(AM22:CD22+CE22:DV22)))*L22","v":0},{"$f":"NPV(Disc,GasCalcs!M22:BD22*Input!BJ22:DA22)*L22","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV22),0,Input!BJ22:DA22*(AM22:CD22*$G22+CE22:DV22*$H22)))*$L22","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S22,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S22,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X22,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC22),0,EC22*Input!AX22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(ED22),0,ED22*Input!AY22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EE22),0,EE22*Input!AZ22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EF22),0,EF22*Input!BA22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EG22),0,EG22*Input!BB22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EH22),0,EH22*Input!BC22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EI22),0,EI22*Input!BD22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EJ22),0,EJ22*Input!BE22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EK22),0,EK22*Input!BF22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EL22),0,EL22*Input!BG22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EM22),0,EM22*Input!BH22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EN22),0,EN22*Input!AX22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EO22),0,EO22*Input!AY22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EP22),0,EP22*Input!AZ22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EQ22),0,EQ22*Input!BA22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ER22),0,ER22*Input!BB22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ES22),0,ES22*Input!BC22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ET22),0,ET22*Input!BD22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EU22),0,EU22*Input!BE22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EV22),0,EV22*Input!BF22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EW22),0,EW22*Input!BG22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EX22),0,EX22*Input!BH22*$I22*$L22)","v":0},{"$f":"MAX(0,SUM(Input!N22:P22)-Input!L22)","v":0},{"$f":"MAX(NPV(Disc,FU22*Input!$BJ22:$DA22),FY22-GA22,0)","v":0},0,{"$f":"NPV(Disc,Input!M22*Input!$BJ22:$DA22)","v":0},{"$f":"NPV(Disc,SUM(Input!N22:P22)*Input!$BJ22:$DA22)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ22:DA22)*(Input!L22-IF(Calcs!AD22>0,(Input!L22-Input!AA22)*((1+Input!AB22/Periods)/(1+Disc))^(Calcs!AD22*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ22:$DA22*Input!R22)*PV($C$3,$E22,-1,0,1)+ NPV(Disc,Input!$BJ22:$DA22*N22)*PV($C$3,Input!$Z22-$E22,-1,0,1)/(1+$C$3)^$E22)*L22","v":0},{"$f":"(NPV(Disc,Input!$BJ22:$DA22*Input!V22)*PV($C$3,$E22,-1,0,1)+NPV(Disc,Input!$BJ22:$DA22*Input!$AE22)*PV($C$3,Input!$Z22-$E22,-1,0,1)/(1+$C$3)^$E22)*L22","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY22+DZ22-(FZ22+GC22)-(Input!$Q$13-Input!$J$11)*GK22","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF22<>0,GM22-(Input!$Q$13-Input!$J$11)*$GJ22*$GK22/GF22,0)","v":0},{"$f":"IF(GG22<>0,GN22-(Input!$Q$13-Input!$J$11)*(1-$GJ22)*$GK22/GG22,0)","v":0},0,0,{"$f":"IF(GF22<>0,GQ22-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ22*$GK22/GF22,0)","v":0},{"$f":"IF(GG22<>0,GR22-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ22)*$GK22/GG22,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ22+DY22)/((GC22+FZ22)+$GK22*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ22+DY22)/(FZ22+$GK22*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB22*O22*$G22*$L22","v":0},{"$f":"GY22*MAX(Input!$Z22,$E22)","v":0},{"$f":"Input!DB22*$I22*GasCalcs!G22*$L22","v":0},{"$f":"HA22*MAX(Input!$Z22,$E22)","v":0},{"$f":"IF(ISERROR(Loads!AY22*Input!DB22*$T22*$H22),0,Loads!AY22*Input!DB22*$T22*$H22)*$L22","v":0},{"$f":"IF(ISERROR(Loads!AZ22*Input!DB22*$T22*$H22),0,Loads!AZ22*Input!DB22*$T22*$H22)*$L22","v":0},null,{"$f":"IF(Calcs!F22<>0,(Input!U22*H22*$L22*E22+Input!AD22*H22*L22*(F22-E22))/F22*Input!DB22,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB22-1,0)),0,OFFSET(CostE!$AQ$5,$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB22-1,0)),0,OFFSET(CostE!$AR$5,$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB22-1,0)),0,OFFSET(CostE!$AS$5,$AB22-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L22)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L22))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L22)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L22))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z22),0,OFFSET(CostE!$F$5,Calcs!Z22-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E22<>0,GasCalcs!F22/GasCalcs!E22,1)","v":1}]
[{"$f":"Input!B23","v":0},{"$f":"Input!D23","v":0},{"$f":"TRIM(Input!E23)","v":""},{"$f":"TRIM(Input!F23)","v":""},{"$f":"IF(ISNUMBER(Input!AG23),Input!AG23,1)","v":1},{"$f":"MAX(E23,Input!Z23)","v":1},{"$f":"IF(ISNUMBER(Input!AH23),Input!AH23,1)+($J$8*Input!$T$11+$J$9*Input!$AU23)","v":1},{"$f":"IF(ISNUMBER(Input!AJ23),Input!AJ23+($J$8*Input!$T$11+$J$9*Input!$AU23),$G23)","v":1},{"$f":"IF(ISNUMBER(Input!AK23),Input!AK23+($J$8*Input!$T$11+$J$9*Input!$AU23),IF(ISNUMBER(Input!AI23),Input!AI23+($J$8*Input!$T$11+$J$9*Input!$AU23),$G23))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL23),Input!AL23<>0),Input!AL23,IF(Input!V23=0,G23,IF(Input!R23=0,I23,IF(Input!R23*0.03412>Input!V23,G23,I23)))-($J$8*Input!$T$11+$J$9*Input!AU23))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV23)","v":0},{"$f":"IF(ISBLANK(Input!AM23),100%,Input!AM23)*IF(ISBLANK(Input!AN23),100%,Input!AN23)","v":1},{"$f":"Input!R23","v":0},{"$f":"Input!AC23","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB23-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q23=\"kW\",Input!U23,Input!R23)),IF(Q23=\"kW\",Input!U23,Input!R23),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q23=\"kW\",Input!AD23,N23)),IF(Q23=\"kW\",Input!AD23,N23),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V23,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y23),MATCH(\"Gen:\"&0&\":\"&D23&\":All\",CostE!$E$5:$E$1873,0),Y23)","v":{"$error":"#N/A"}},{"$f":"MATCH(W23,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X23,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S23,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z23>Input!AG23,Input!AG23,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z23*Periods-(AE23+AF23+AG23)))","v":0},{"$f":"MAX(0,Input!Z23*Periods-AH23-AF23-AE23-AG23)","v":0},{"$f":"IF(OR(Input!E23=\"Residential\",Input!E23=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ23*AK23*Input!AW23","v":0},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV23),0,Input!BJ23:DA23*(AM23:CD23+CE23:DV23)))*L23","v":0},{"$f":"NPV(Disc,GasCalcs!M23:BD23*Input!BJ23:DA23)*L23","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV23),0,Input!BJ23:DA23*(AM23:CD23*$G23+CE23:DV23*$H23)))*$L23","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S23,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S23,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X23,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC23),0,EC23*Input!AX23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(ED23),0,ED23*Input!AY23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EE23),0,EE23*Input!AZ23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EF23),0,EF23*Input!BA23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EG23),0,EG23*Input!BB23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EH23),0,EH23*Input!BC23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EI23),0,EI23*Input!BD23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EJ23),0,EJ23*Input!BE23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EK23),0,EK23*Input!BF23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EL23),0,EL23*Input!BG23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EM23),0,EM23*Input!BH23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EN23),0,EN23*Input!AX23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EO23),0,EO23*Input!AY23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EP23),0,EP23*Input!AZ23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EQ23),0,EQ23*Input!BA23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ER23),0,ER23*Input!BB23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ES23),0,ES23*Input!BC23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ET23),0,ET23*Input!BD23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EU23),0,EU23*Input!BE23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EV23),0,EV23*Input!BF23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EW23),0,EW23*Input!BG23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EX23),0,EX23*Input!BH23*$I23*$L23)","v":0},{"$f":"MAX(0,SUM(Input!N23:P23)-Input!L23)","v":0},{"$f":"MAX(NPV(Disc,FU23*Input!$BJ23:$DA23),FY23-GA23,0)","v":0},0,{"$f":"NPV(Disc,Input!M23*Input!$BJ23:$DA23)","v":0},{"$f":"NPV(Disc,SUM(Input!N23:P23)*Input!$BJ23:$DA23)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ23:DA23)*(Input!L23-IF(Calcs!AD23>0,(Input!L23-Input!AA23)*((1+Input!AB23/Periods)/(1+Disc))^(Calcs!AD23*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ23:$DA23*Input!R23)*PV($C$3,$E23,-1,0,1)+ NPV(Disc,Input!$BJ23:$DA23*N23)*PV($C$3,Input!$Z23-$E23,-1,0,1)/(1+$C$3)^$E23)*L23","v":0},{"$f":"(NPV(Disc,Input!$BJ23:$DA23*Input!V23)*PV($C$3,$E23,-1,0,1)+NPV(Disc,Input!$BJ23:$DA23*Input!$AE23)*PV($C$3,Input!$Z23-$E23,-1,0,1)/(1+$C$3)^$E23)*L23","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY23+DZ23-(FZ23+GC23)-(Input!$Q$13-Input!$J$11)*GK23","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF23<>0,GM23-(Input!$Q$13-Input!$J$11)*$GJ23*$GK23/GF23,0)","v":0},{"$f":"IF(GG23<>0,GN23-(Input!$Q$13-Input!$J$11)*(1-$GJ23)*$GK23/GG23,0)","v":0},0,0,{"$f":"IF(GF23<>0,GQ23-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ23*$GK23/GF23,0)","v":0},{"$f":"IF(GG23<>0,GR23-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ23)*$GK23/GG23,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ23+DY23)/((GC23+FZ23)+$GK23*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ23+DY23)/(FZ23+$GK23*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB23*O23*$G23*$L23","v":0},{"$f":"GY23*MAX(Input!$Z23,$E23)","v":0},{"$f":"Input!DB23*$I23*GasCalcs!G23*$L23","v":0},{"$f":"HA23*MAX(Input!$Z23,$E23)","v":0},{"$f":"IF(ISERROR(Loads!AY23*Input!DB23*$T23*$H23),0,Loads!AY23*Input!DB23*$T23*$H23)*$L23","v":0},{"$f":"IF(ISERROR(Loads!AZ23*Input!DB23*$T23*$H23),0,Loads!AZ23*Input!DB23*$T23*$H23)*$L23","v":0},null,{"$f":"IF(Calcs!F23<>0,(Input!U23*H23*$L23*E23+Input!AD23*H23*L23*(F23-E23))/F23*Input!DB23,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB23-1,0)),0,OFFSET(CostE!$AQ$5,$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB23-1,0)),0,OFFSET(CostE!$AR$5,$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB23-1,0)),0,OFFSET(CostE!$AS$5,$AB23-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L23)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L23))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L23)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L23))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z23),0,OFFSET(CostE!$F$5,Calcs!Z23-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E23<>0,GasCalcs!F23/GasCalcs!E23,1)","v":1}]
[{"$f":"Input!B24","v":0},{"$f":"Input!D24","v":0},{"$f":"TRIM(Input!E24)","v":""},{"$f":"TRIM(Input!F24)","v":""},{"$f":"IF(ISNUMBER(Input!AG24),Input!AG24,1)","v":1},{"$f":"MAX(E24,Input!Z24)","v":1},{"$f":"IF(ISNUMBER(Input!AH24),Input!AH24,1)+($J$8*Input!$T$11+$J$9*Input!$AU24)","v":1},{"$f":"IF(ISNUMBER(Input!AJ24),Input!AJ24+($J$8*Input!$T$11+$J$9*Input!$AU24),$G24)","v":1},{"$f":"IF(ISNUMBER(Input!AK24),Input!AK24+($J$8*Input!$T$11+$J$9*Input!$AU24),IF(ISNUMBER(Input!AI24),Input!AI24+($J$8*Input!$T$11+$J$9*Input!$AU24),$G24))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL24),Input!AL24<>0),Input!AL24,IF(Input!V24=0,G24,IF(Input!R24=0,I24,IF(Input!R24*0.03412>Input!V24,G24,I24)))-($J$8*Input!$T$11+$J$9*Input!AU24))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV24)","v":0},{"$f":"IF(ISBLANK(Input!AM24),100%,Input!AM24)*IF(ISBLANK(Input!AN24),100%,Input!AN24)","v":1},{"$f":"Input!R24","v":0},{"$f":"Input!AC24","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB24-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q24=\"kW\",Input!U24,Input!R24)),IF(Q24=\"kW\",Input!U24,Input!R24),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q24=\"kW\",Input!AD24,N24)),IF(Q24=\"kW\",Input!AD24,N24),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V24,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y24),MATCH(\"Gen:\"&0&\":\"&D24&\":All\",CostE!$E$5:$E$1873,0),Y24)","v":{"$error":"#N/A"}},{"$f":"MATCH(W24,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X24,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S24,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z24>Input!AG24,Input!AG24,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z24*Periods-(AE24+AF24+AG24)))","v":0},{"$f":"MAX(0,Input!Z24*Periods-AH24-AF24-AE24-AG24)","v":0},{"$f":"IF(OR(Input!E24=\"Residential\",Input!E24=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ24*AK24*Input!AW24","v":0},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV24),0,Input!BJ24:DA24*(AM24:CD24+CE24:DV24)))*L24","v":0},{"$f":"NPV(Disc,GasCalcs!M24:BD24*Input!BJ24:DA24)*L24","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV24),0,Input!BJ24:DA24*(AM24:CD24*$G24+CE24:DV24*$H24)))*$L24","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S24,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S24,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X24,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC24),0,EC24*Input!AX24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(ED24),0,ED24*Input!AY24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EE24),0,EE24*Input!AZ24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EF24),0,EF24*Input!BA24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EG24),0,EG24*Input!BB24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EH24),0,EH24*Input!BC24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EI24),0,EI24*Input!BD24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EJ24),0,EJ24*Input!BE24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EK24),0,EK24*Input!BF24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EL24),0,EL24*Input!BG24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EM24),0,EM24*Input!BH24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EN24),0,EN24*Input!AX24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EO24),0,EO24*Input!AY24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EP24),0,EP24*Input!AZ24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EQ24),0,EQ24*Input!BA24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ER24),0,ER24*Input!BB24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ES24),0,ES24*Input!BC24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ET24),0,ET24*Input!BD24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EU24),0,EU24*Input!BE24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EV24),0,EV24*Input!BF24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EW24),0,EW24*Input!BG24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EX24),0,EX24*Input!BH24*$I24*$L24)","v":0},{"$f":"MAX(0,SUM(Input!N24:P24)-Input!L24)","v":0},{"$f":"MAX(NPV(Disc,FU24*Input!$BJ24:$DA24),FY24-GA24,0)","v":0},0,{"$f":"NPV(Disc,Input!M24*Input!$BJ24:$DA24)","v":0},{"$f":"NPV(Disc,SUM(Input!N24:P24)*Input!$BJ24:$DA24)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ24:DA24)*(Input!L24-IF(Calcs!AD24>0,(Input!L24-Input!AA24)*((1+Input!AB24/Periods)/(1+Disc))^(Calcs!AD24*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ24:$DA24*Input!R24)*PV($C$3,$E24,-1,0,1)+ NPV(Disc,Input!$BJ24:$DA24*N24)*PV($C$3,Input!$Z24-$E24,-1,0,1)/(1+$C$3)^$E24)*L24","v":0},{"$f":"(NPV(Disc,Input!$BJ24:$DA24*Input!V24)*PV($C$3,$E24,-1,0,1)+NPV(Disc,Input!$BJ24:$DA24*Input!$AE24)*PV($C$3,Input!$Z24-$E24,-1,0,1)/(1+$C$3)^$E24)*L24","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY24+DZ24-(FZ24+GC24)-(Input!$Q$13-Input!$J$11)*GK24","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF24<>0,GM24-(Input!$Q$13-Input!$J$11)*$GJ24*$GK24/GF24,0)","v":0},{"$f":"IF(GG24<>0,GN24-(Input!$Q$13-Input!$J$11)*(1-$GJ24)*$GK24/GG24,0)","v":0},0,0,{"$f":"IF(GF24<>0,GQ24-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ24*$GK24/GF24,0)","v":0},{"$f":"IF(GG24<>0,GR24-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ24)*$GK24/GG24,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ24+DY24)/((GC24+FZ24)+$GK24*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ24+DY24)/(FZ24+$GK24*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB24*O24*$G24*$L24","v":0},{"$f":"GY24*MAX(Input!$Z24,$E24)","v":0},{"$f":"Input!DB24*$I24*GasCalcs!G24*$L24","v":0},{"$f":"HA24*MAX(Input!$Z24,$E24)","v":0},{"$f":"IF(ISERROR(Loads!AY24*Input!DB24*$T24*$H24),0,Loads!AY24*Input!DB24*$T24*$H24)*$L24","v":0},{"$f":"IF(ISERROR(Loads!AZ24*Input!DB24*$T24*$H24),0,Loads!AZ24*Input!DB24*$T24*$H24)*$L24","v":0},null,{"$f":"IF(Calcs!F24<>0,(Input!U24*H24*$L24*E24+Input!AD24*H24*L24*(F24-E24))/F24*Input!DB24,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB24-1,0)),0,OFFSET(CostE!$AQ$5,$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB24-1,0)),0,OFFSET(CostE!$AR$5,$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB24-1,0)),0,OFFSET(CostE!$AS$5,$AB24-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L24)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L24))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L24)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L24))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z24),0,OFFSET(CostE!$F$5,Calcs!Z24-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E24<>0,GasCalcs!F24/GasCalcs!E24,1)","v":1}]
[{"$f":"Input!B25","v":0},{"$f":"Input!D25","v":0},{"$f":"TRIM(Input!E25)","v":""},{"$f":"TRIM(Input!F25)","v":""},{"$f":"IF(ISNUMBER(Input!AG25),Input!AG25,1)","v":1},{"$f":"MAX(E25,Input!Z25)","v":1},{"$f":"IF(ISNUMBER(Input!AH25),Input!AH25,1)+($J$8*Input!$T$11+$J$9*Input!$AU25)","v":1},{"$f":"IF(ISNUMBER(Input!AJ25),Input!AJ25+($J$8*Input!$T$11+$J$9*Input!$AU25),$G25)","v":1},{"$f":"IF(ISNUMBER(Input!AK25),Input!AK25+($J$8*Input!$T$11+$J$9*Input!$AU25),IF(ISNUMBER(Input!AI25),Input!AI25+($J$8*Input!$T$11+$J$9*Input!$AU25),$G25))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL25),Input!AL25<>0),Input!AL25,IF(Input!V25=0,G25,IF(Input!R25=0,I25,IF(Input!R25*0.03412>Input!V25,G25,I25)))-($J$8*Input!$T$11+$J$9*Input!AU25))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV25)","v":0},{"$f":"IF(ISBLANK(Input!AM25),100%,Input!AM25)*IF(ISBLANK(Input!AN25),100%,Input!AN25)","v":1},{"$f":"Input!R25","v":0},{"$f":"Input!AC25","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB25-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q25=\"kW\",Input!U25,Input!R25)),IF(Q25=\"kW\",Input!U25,Input!R25),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q25=\"kW\",Input!AD25,N25)),IF(Q25=\"kW\",Input!AD25,N25),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V25,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y25),MATCH(\"Gen:\"&0&\":\"&D25&\":All\",CostE!$E$5:$E$1873,0),Y25)","v":{"$error":"#N/A"}},{"$f":"MATCH(W25,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X25,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S25,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z25>Input!AG25,Input!AG25,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z25*Periods-(AE25+AF25+AG25)))","v":0},{"$f":"MAX(0,Input!Z25*Periods-AH25-AF25-AE25-AG25)","v":0},{"$f":"IF(OR(Input!E25=\"Residential\",Input!E25=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ25*AK25*Input!AW25","v":0},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV25),0,Input!BJ25:DA25*(AM25:CD25+CE25:DV25)))*L25","v":0},{"$f":"NPV(Disc,GasCalcs!M25:BD25*Input!BJ25:DA25)*L25","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV25),0,Input!BJ25:DA25*(AM25:CD25*$G25+CE25:DV25*$H25)))*$L25","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S25,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S25,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X25,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC25),0,EC25*Input!AX25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(ED25),0,ED25*Input!AY25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EE25),0,EE25*Input!AZ25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EF25),0,EF25*Input!BA25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EG25),0,EG25*Input!BB25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EH25),0,EH25*Input!BC25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EI25),0,EI25*Input!BD25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EJ25),0,EJ25*Input!BE25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EK25),0,EK25*Input!BF25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EL25),0,EL25*Input!BG25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EM25),0,EM25*Input!BH25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EN25),0,EN25*Input!AX25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EO25),0,EO25*Input!AY25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EP25),0,EP25*Input!AZ25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EQ25),0,EQ25*Input!BA25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ER25),0,ER25*Input!BB25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ES25),0,ES25*Input!BC25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ET25),0,ET25*Input!BD25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EU25),0,EU25*Input!BE25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EV25),0,EV25*Input!BF25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EW25),0,EW25*Input!BG25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EX25),0,EX25*Input!BH25*$I25*$L25)","v":0},{"$f":"MAX(0,SUM(Input!N25:P25)-Input!L25)","v":0},{"$f":"MAX(NPV(Disc,FU25*Input!$BJ25:$DA25),FY25-GA25,0)","v":0},0,{"$f":"NPV(Disc,Input!M25*Input!$BJ25:$DA25)","v":0},{"$f":"NPV(Disc,SUM(Input!N25:P25)*Input!$BJ25:$DA25)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ25:DA25)*(Input!L25-IF(Calcs!AD25>0,(Input!L25-Input!AA25)*((1+Input!AB25/Periods)/(1+Disc))^(Calcs!AD25*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ25:$DA25*Input!R25)*PV($C$3,$E25,-1,0,1)+ NPV(Disc,Input!$BJ25:$DA25*N25)*PV($C$3,Input!$Z25-$E25,-1,0,1)/(1+$C$3)^$E25)*L25","v":0},{"$f":"(NPV(Disc,Input!$BJ25:$DA25*Input!V25)*PV($C$3,$E25,-1,0,1)+NPV(Disc,Input!$BJ25:$DA25*Input!$AE25)*PV($C$3,Input!$Z25-$E25,-1,0,1)/(1+$C$3)^$E25)*L25","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY25+DZ25-(FZ25+GC25)-(Input!$Q$13-Input!$J$11)*GK25","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF25<>0,GM25-(Input!$Q$13-Input!$J$11)*$GJ25*$GK25/GF25,0)","v":0},{"$f":"IF(GG25<>0,GN25-(Input!$Q$13-Input!$J$11)*(1-$GJ25)*$GK25/GG25,0)","v":0},0,0,{"$f":"IF(GF25<>0,GQ25-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ25*$GK25/GF25,0)","v":0},{"$f":"IF(GG25<>0,GR25-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ25)*$GK25/GG25,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ25+DY25)/((GC25+FZ25)+$GK25*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ25+DY25)/(FZ25+$GK25*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB25*O25*$G25*$L25","v":0},{"$f":"GY25*MAX(Input!$Z25,$E25)","v":0},{"$f":"Input!DB25*$I25*GasCalcs!G25*$L25","v":0},{"$f":"HA25*MAX(Input!$Z25,$E25)","v":0},{"$f":"IF(ISERROR(Loads!AY25*Input!DB25*$T25*$H25),0,Loads!AY25*Input!DB25*$T25*$H25)*$L25","v":0},{"$f":"IF(ISERROR(Loads!AZ25*Input!DB25*$T25*$H25),0,Loads!AZ25*Input!DB25*$T25*$H25)*$L25","v":0},null,{"$f":"IF(Calcs!F25<>0,(Input!U25*H25*$L25*E25+Input!AD25*H25*L25*(F25-E25))/F25*Input!DB25,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB25-1,0)),0,OFFSET(CostE!$AQ$5,$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB25-1,0)),0,OFFSET(CostE!$AR$5,$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB25-1,0)),0,OFFSET(CostE!$AS$5,$AB25-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L25)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L25))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L25)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L25))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z25),0,OFFSET(CostE!$F$5,Calcs!Z25-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E25<>0,GasCalcs!F25/GasCalcs!E25,1)","v":1}]
[{"$f":"Input!B26","v":0},{"$f":"Input!D26","v":0},{"$f":"TRIM(Input!E26)","v":""},{"$f":"TRIM(Input!F26)","v":""},{"$f":"IF(ISNUMBER(Input!AG26),Input!AG26,1)","v":1},{"$f":"MAX(E26,Input!Z26)","v":1},{"$f":"IF(ISNUMBER(Input!AH26),Input!AH26,1)+($J$8*Input!$T$11+$J$9*Input!$AU26)","v":1},{"$f":"IF(ISNUMBER(Input!AJ26),Input!AJ26+($J$8*Input!$T$11+$J$9*Input!$AU26),$G26)","v":1},{"$f":"IF(ISNUMBER(Input!AK26),Input!AK26+($J$8*Input!$T$11+$J$9*Input!$AU26),IF(ISNUMBER(Input!AI26),Input!AI26+($J$8*Input!$T$11+$J$9*Input!$AU26),$G26))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL26),Input!AL26<>0),Input!AL26,IF(Input!V26=0,G26,IF(Input!R26=0,I26,IF(Input!R26*0.03412>Input!V26,G26,I26)))-($J$8*Input!$T$11+$J$9*Input!AU26))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV26)","v":0},{"$f":"IF(ISBLANK(Input!AM26),100%,Input!AM26)*IF(ISBLANK(Input!AN26),100%,Input!AN26)","v":1},{"$f":"Input!R26","v":0},{"$f":"Input!AC26","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB26-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q26=\"kW\",Input!U26,Input!R26)),IF(Q26=\"kW\",Input!U26,Input!R26),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q26=\"kW\",Input!AD26,N26)),IF(Q26=\"kW\",Input!AD26,N26),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V26,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y26),MATCH(\"Gen:\"&0&\":\"&D26&\":All\",CostE!$E$5:$E$1873,0),Y26)","v":{"$error":"#N/A"}},{"$f":"MATCH(W26,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X26,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S26,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z26>Input!AG26,Input!AG26,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z26*Periods-(AE26+AF26+AG26)))","v":0},{"$f":"MAX(0,Input!Z26*Periods-AH26-AF26-AE26-AG26)","v":0},{"$f":"IF(OR(Input!E26=\"Residential\",Input!E26=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ26*AK26*Input!AW26","v":0},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV26),0,Input!BJ26:DA26*(AM26:CD26+CE26:DV26)))*L26","v":0},{"$f":"NPV(Disc,GasCalcs!M26:BD26*Input!BJ26:DA26)*L26","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV26),0,Input!BJ26:DA26*(AM26:CD26*$G26+CE26:DV26*$H26)))*$L26","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S26,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S26,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X26,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC26),0,EC26*Input!AX26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(ED26),0,ED26*Input!AY26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EE26),0,EE26*Input!AZ26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EF26),0,EF26*Input!BA26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EG26),0,EG26*Input!BB26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EH26),0,EH26*Input!BC26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EI26),0,EI26*Input!BD26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EJ26),0,EJ26*Input!BE26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EK26),0,EK26*Input!BF26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EL26),0,EL26*Input!BG26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EM26),0,EM26*Input!BH26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EN26),0,EN26*Input!AX26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EO26),0,EO26*Input!AY26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EP26),0,EP26*Input!AZ26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EQ26),0,EQ26*Input!BA26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ER26),0,ER26*Input!BB26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ES26),0,ES26*Input!BC26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ET26),0,ET26*Input!BD26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EU26),0,EU26*Input!BE26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EV26),0,EV26*Input!BF26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EW26),0,EW26*Input!BG26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EX26),0,EX26*Input!BH26*$I26*$L26)","v":0},{"$f":"MAX(0,SUM(Input!N26:P26)-Input!L26)","v":0},{"$f":"MAX(NPV(Disc,FU26*Input!$BJ26:$DA26),FY26-GA26,0)","v":0},0,{"$f":"NPV(Disc,Input!M26*Input!$BJ26:$DA26)","v":0},{"$f":"NPV(Disc,SUM(Input!N26:P26)*Input!$BJ26:$DA26)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ26:DA26)*(Input!L26-IF(Calcs!AD26>0,(Input!L26-Input!AA26)*((1+Input!AB26/Periods)/(1+Disc))^(Calcs!AD26*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ26:$DA26*Input!R26)*PV($C$3,$E26,-1,0,1)+ NPV(Disc,Input!$BJ26:$DA26*N26)*PV($C$3,Input!$Z26-$E26,-1,0,1)/(1+$C$3)^$E26)*L26","v":0},{"$f":"(NPV(Disc,Input!$BJ26:$DA26*Input!V26)*PV($C$3,$E26,-1,0,1)+NPV(Disc,Input!$BJ26:$DA26*Input!$AE26)*PV($C$3,Input!$Z26-$E26,-1,0,1)/(1+$C$3)^$E26)*L26","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY26+DZ26-(FZ26+GC26)-(Input!$Q$13-Input!$J$11)*GK26","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF26<>0,GM26-(Input!$Q$13-Input!$J$11)*$GJ26*$GK26/GF26,0)","v":0},{"$f":"IF(GG26<>0,GN26-(Input!$Q$13-Input!$J$11)*(1-$GJ26)*$GK26/GG26,0)","v":0},0,0,{"$f":"IF(GF26<>0,GQ26-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ26*$GK26/GF26,0)","v":0},{"$f":"IF(GG26<>0,GR26-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ26)*$GK26/GG26,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ26+DY26)/((GC26+FZ26)+$GK26*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ26+DY26)/(FZ26+$GK26*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB26*O26*$G26*$L26","v":0},{"$f":"GY26*MAX(Input!$Z26,$E26)","v":0},{"$f":"Input!DB26*$I26*GasCalcs!G26*$L26","v":0},{"$f":"HA26*MAX(Input!$Z26,$E26)","v":0},{"$f":"IF(ISERROR(Loads!AY26*Input!DB26*$T26*$H26),0,Loads!AY26*Input!DB26*$T26*$H26)*$L26","v":0},{"$f":"IF(ISERROR(Loads!AZ26*Input!DB26*$T26*$H26),0,Loads!AZ26*Input!DB26*$T26*$H26)*$L26","v":0},null,{"$f":"IF(Calcs!F26<>0,(Input!U26*H26*$L26*E26+Input!AD26*H26*L26*(F26-E26))/F26*Input!DB26,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB26-1,0)),0,OFFSET(CostE!$AQ$5,$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB26-1,0)),0,OFFSET(CostE!$AR$5,$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB26-1,0)),0,OFFSET(CostE!$AS$5,$AB26-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L26)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L26))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L26)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L26))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z26),0,OFFSET(CostE!$F$5,Calcs!Z26-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E26<>0,GasCalcs!F26/GasCalcs!E26,1)","v":1}]
[{"$f":"Input!B27","v":0},{"$f":"Input!D27","v":0},{"$f":"TRIM(Input!E27)","v":""},{"$f":"TRIM(Input!F27)","v":""},{"$f":"IF(ISNUMBER(Input!AG27),Input!AG27,1)","v":1},{"$f":"MAX(E27,Input!Z27)","v":1},{"$f":"IF(ISNUMBER(Input!AH27),Input!AH27,1)+($J$8*Input!$T$11+$J$9*Input!$AU27)","v":1},{"$f":"IF(ISNUMBER(Input!AJ27),Input!AJ27+($J$8*Input!$T$11+$J$9*Input!$AU27),$G27)","v":1},{"$f":"IF(ISNUMBER(Input!AK27),Input!AK27+($J$8*Input!$T$11+$J$9*Input!$AU27),IF(ISNUMBER(Input!AI27),Input!AI27+($J$8*Input!$T$11+$J$9*Input!$AU27),$G27))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL27),Input!AL27<>0),Input!AL27,IF(Input!V27=0,G27,IF(Input!R27=0,I27,IF(Input!R27*0.03412>Input!V27,G27,I27)))-($J$8*Input!$T$11+$J$9*Input!AU27))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV27)","v":0},{"$f":"IF(ISBLANK(Input!AM27),100%,Input!AM27)*IF(ISBLANK(Input!AN27),100%,Input!AN27)","v":1},{"$f":"Input!R27","v":0},{"$f":"Input!AC27","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB27-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q27=\"kW\",Input!U27,Input!R27)),IF(Q27=\"kW\",Input!U27,Input!R27),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q27=\"kW\",Input!AD27,N27)),IF(Q27=\"kW\",Input!AD27,N27),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V27,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y27),MATCH(\"Gen:\"&0&\":\"&D27&\":All\",CostE!$E$5:$E$1873,0),Y27)","v":{"$error":"#N/A"}},{"$f":"MATCH(W27,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X27,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S27,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z27>Input!AG27,Input!AG27,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z27*Periods-(AE27+AF27+AG27)))","v":0},{"$f":"MAX(0,Input!Z27*Periods-AH27-AF27-AE27-AG27)","v":0},{"$f":"IF(OR(Input!E27=\"Residential\",Input!E27=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ27*AK27*Input!AW27","v":0},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV27),0,Input!BJ27:DA27*(AM27:CD27+CE27:DV27)))*L27","v":0},{"$f":"NPV(Disc,GasCalcs!M27:BD27*Input!BJ27:DA27)*L27","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV27),0,Input!BJ27:DA27*(AM27:CD27*$G27+CE27:DV27*$H27)))*$L27","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S27,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S27,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X27,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC27),0,EC27*Input!AX27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(ED27),0,ED27*Input!AY27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EE27),0,EE27*Input!AZ27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EF27),0,EF27*Input!BA27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EG27),0,EG27*Input!BB27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EH27),0,EH27*Input!BC27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EI27),0,EI27*Input!BD27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EJ27),0,EJ27*Input!BE27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EK27),0,EK27*Input!BF27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EL27),0,EL27*Input!BG27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EM27),0,EM27*Input!BH27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EN27),0,EN27*Input!AX27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EO27),0,EO27*Input!AY27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EP27),0,EP27*Input!AZ27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EQ27),0,EQ27*Input!BA27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ER27),0,ER27*Input!BB27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ES27),0,ES27*Input!BC27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ET27),0,ET27*Input!BD27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EU27),0,EU27*Input!BE27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EV27),0,EV27*Input!BF27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EW27),0,EW27*Input!BG27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EX27),0,EX27*Input!BH27*$I27*$L27)","v":0},{"$f":"MAX(0,SUM(Input!N27:P27)-Input!L27)","v":0},{"$f":"MAX(NPV(Disc,FU27*Input!$BJ27:$DA27),FY27-GA27,0)","v":0},0,{"$f":"NPV(Disc,Input!M27*Input!$BJ27:$DA27)","v":0},{"$f":"NPV(Disc,SUM(Input!N27:P27)*Input!$BJ27:$DA27)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ27:DA27)*(Input!L27-IF(Calcs!AD27>0,(Input!L27-Input!AA27)*((1+Input!AB27/Periods)/(1+Disc))^(Calcs!AD27*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ27:$DA27*Input!R27)*PV($C$3,$E27,-1,0,1)+ NPV(Disc,Input!$BJ27:$DA27*N27)*PV($C$3,Input!$Z27-$E27,-1,0,1)/(1+$C$3)^$E27)*L27","v":0},{"$f":"(NPV(Disc,Input!$BJ27:$DA27*Input!V27)*PV($C$3,$E27,-1,0,1)+NPV(Disc,Input!$BJ27:$DA27*Input!$AE27)*PV($C$3,Input!$Z27-$E27,-1,0,1)/(1+$C$3)^$E27)*L27","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY27+DZ27-(FZ27+GC27)-(Input!$Q$13-Input!$J$11)*GK27","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF27<>0,GM27-(Input!$Q$13-Input!$J$11)*$GJ27*$GK27/GF27,0)","v":0},{"$f":"IF(GG27<>0,GN27-(Input!$Q$13-Input!$J$11)*(1-$GJ27)*$GK27/GG27,0)","v":0},0,0,{"$f":"IF(GF27<>0,GQ27-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ27*$GK27/GF27,0)","v":0},{"$f":"IF(GG27<>0,GR27-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ27)*$GK27/GG27,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ27+DY27)/((GC27+FZ27)+$GK27*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ27+DY27)/(FZ27+$GK27*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB27*O27*$G27*$L27","v":0},{"$f":"GY27*MAX(Input!$Z27,$E27)","v":0},{"$f":"Input!DB27*$I27*GasCalcs!G27*$L27","v":0},{"$f":"HA27*MAX(Input!$Z27,$E27)","v":0},{"$f":"IF(ISERROR(Loads!AY27*Input!DB27*$T27*$H27),0,Loads!AY27*Input!DB27*$T27*$H27)*$L27","v":0},{"$f":"IF(ISERROR(Loads!AZ27*Input!DB27*$T27*$H27),0,Loads!AZ27*Input!DB27*$T27*$H27)*$L27","v":0},null,{"$f":"IF(Calcs!F27<>0,(Input!U27*H27*$L27*E27+Input!AD27*H27*L27*(F27-E27))/F27*Input!DB27,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB27-1,0)),0,OFFSET(CostE!$AQ$5,$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB27-1,0)),0,OFFSET(CostE!$AR$5,$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB27-1,0)),0,OFFSET(CostE!$AS$5,$AB27-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L27)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L27))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L27)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L27))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z27),0,OFFSET(CostE!$F$5,Calcs!Z27-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E27<>0,GasCalcs!F27/GasCalcs!E27,1)","v":1}]
[{"$f":"Input!B28","v":0},{"$f":"Input!D28","v":0},{"$f":"TRIM(Input!E28)","v":""},{"$f":"TRIM(Input!F28)","v":""},{"$f":"IF(ISNUMBER(Input!AG28),Input!AG28,1)","v":1},{"$f":"MAX(E28,Input!Z28)","v":1},{"$f":"IF(ISNUMBER(Input!AH28),Input!AH28,1)+($J$8*Input!$T$11+$J$9*Input!$AU28)","v":1},{"$f":"IF(ISNUMBER(Input!AJ28),Input!AJ28+($J$8*Input!$T$11+$J$9*Input!$AU28),$G28)","v":1},{"$f":"IF(ISNUMBER(Input!AK28),Input!AK28+($J$8*Input!$T$11+$J$9*Input!$AU28),IF(ISNUMBER(Input!AI28),Input!AI28+($J$8*Input!$T$11+$J$9*Input!$AU28),$G28))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL28),Input!AL28<>0),Input!AL28,IF(Input!V28=0,G28,IF(Input!R28=0,I28,IF(Input!R28*0.03412>Input!V28,G28,I28)))-($J$8*Input!$T$11+$J$9*Input!AU28))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV28)","v":0},{"$f":"IF(ISBLANK(Input!AM28),100%,Input!AM28)*IF(ISBLANK(Input!AN28),100%,Input!AN28)","v":1},{"$f":"Input!R28","v":0},{"$f":"Input!AC28","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB28-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q28=\"kW\",Input!U28,Input!R28)),IF(Q28=\"kW\",Input!U28,Input!R28),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q28=\"kW\",Input!AD28,N28)),IF(Q28=\"kW\",Input!AD28,N28),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V28,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y28),MATCH(\"Gen:\"&0&\":\"&D28&\":All\",CostE!$E$5:$E$1873,0),Y28)","v":{"$error":"#N/A"}},{"$f":"MATCH(W28,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X28,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S28,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z28>Input!AG28,Input!AG28,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z28*Periods-(AE28+AF28+AG28)))","v":0},{"$f":"MAX(0,Input!Z28*Periods-AH28-AF28-AE28-AG28)","v":0},{"$f":"IF(OR(Input!E28=\"Residential\",Input!E28=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ28*AK28*Input!AW28","v":0},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV28),0,Input!BJ28:DA28*(AM28:CD28+CE28:DV28)))*L28","v":0},{"$f":"NPV(Disc,GasCalcs!M28:BD28*Input!BJ28:DA28)*L28","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV28),0,Input!BJ28:DA28*(AM28:CD28*$G28+CE28:DV28*$H28)))*$L28","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S28,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S28,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X28,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC28),0,EC28*Input!AX28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(ED28),0,ED28*Input!AY28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EE28),0,EE28*Input!AZ28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EF28),0,EF28*Input!BA28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EG28),0,EG28*Input!BB28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EH28),0,EH28*Input!BC28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EI28),0,EI28*Input!BD28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EJ28),0,EJ28*Input!BE28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EK28),0,EK28*Input!BF28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EL28),0,EL28*Input!BG28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EM28),0,EM28*Input!BH28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EN28),0,EN28*Input!AX28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EO28),0,EO28*Input!AY28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EP28),0,EP28*Input!AZ28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EQ28),0,EQ28*Input!BA28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ER28),0,ER28*Input!BB28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ES28),0,ES28*Input!BC28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ET28),0,ET28*Input!BD28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EU28),0,EU28*Input!BE28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EV28),0,EV28*Input!BF28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EW28),0,EW28*Input!BG28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EX28),0,EX28*Input!BH28*$I28*$L28)","v":0},{"$f":"MAX(0,SUM(Input!N28:P28)-Input!L28)","v":0},{"$f":"MAX(NPV(Disc,FU28*Input!$BJ28:$DA28),FY28-GA28,0)","v":0},0,{"$f":"NPV(Disc,Input!M28*Input!$BJ28:$DA28)","v":0},{"$f":"NPV(Disc,SUM(Input!N28:P28)*Input!$BJ28:$DA28)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ28:DA28)*(Input!L28-IF(Calcs!AD28>0,(Input!L28-Input!AA28)*((1+Input!AB28/Periods)/(1+Disc))^(Calcs!AD28*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ28:$DA28*Input!R28)*PV($C$3,$E28,-1,0,1)+ NPV(Disc,Input!$BJ28:$DA28*N28)*PV($C$3,Input!$Z28-$E28,-1,0,1)/(1+$C$3)^$E28)*L28","v":0},{"$f":"(NPV(Disc,Input!$BJ28:$DA28*Input!V28)*PV($C$3,$E28,-1,0,1)+NPV(Disc,Input!$BJ28:$DA28*Input!$AE28)*PV($C$3,Input!$Z28-$E28,-1,0,1)/(1+$C$3)^$E28)*L28","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY28+DZ28-(FZ28+GC28)-(Input!$Q$13-Input!$J$11)*GK28","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF28<>0,GM28-(Input!$Q$13-Input!$J$11)*$GJ28*$GK28/GF28,0)","v":0},{"$f":"IF(GG28<>0,GN28-(Input!$Q$13-Input!$J$11)*(1-$GJ28)*$GK28/GG28,0)","v":0},0,0,{"$f":"IF(GF28<>0,GQ28-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ28*$GK28/GF28,0)","v":0},{"$f":"IF(GG28<>0,GR28-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ28)*$GK28/GG28,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ28+DY28)/((GC28+FZ28)+$GK28*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ28+DY28)/(FZ28+$GK28*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB28*O28*$G28*$L28","v":0},{"$f":"GY28*MAX(Input!$Z28,$E28)","v":0},{"$f":"Input!DB28*$I28*GasCalcs!G28*$L28","v":0},{"$f":"HA28*MAX(Input!$Z28,$E28)","v":0},{"$f":"IF(ISERROR(Loads!AY28*Input!DB28*$T28*$H28),0,Loads!AY28*Input!DB28*$T28*$H28)*$L28","v":0},{"$f":"IF(ISERROR(Loads!AZ28*Input!DB28*$T28*$H28),0,Loads!AZ28*Input!DB28*$T28*$H28)*$L28","v":0},null,{"$f":"IF(Calcs!F28<>0,(Input!U28*H28*$L28*E28+Input!AD28*H28*L28*(F28-E28))/F28*Input!DB28,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB28-1,0)),0,OFFSET(CostE!$AQ$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB28-1,0)),0,OFFSET(CostE!$AR$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB28-1,0)),0,OFFSET(CostE!$AS$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L28)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L28))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L28)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L28))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z28),0,OFFSET(CostE!$F$5,Calcs!Z28-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E28<>0,GasCalcs!F28/GasCalcs!E28,1)","v":1}]
[{"$f":"Input!B29","v":0},{"$f":"Input!D29","v":0},{"$f":"TRIM(Input!E29)","v":""},{"$f":"TRIM(Input!F29)","v":""},{"$f":"IF(ISNUMBER(Input!AG29),Input!AG29,1)","v":1},{"$f":"MAX(E29,Input!Z29)","v":1},{"$f":"IF(ISNUMBER(Input!AH29),Input!AH29,1)+($J$8*Input!$T$11+$J$9*Input!$AU29)","v":1},{"$f":"IF(ISNUMBER(Input!AJ29),Input!AJ29+($J$8*Input!$T$11+$J$9*Input!$AU29),$G29)","v":1},{"$f":"IF(ISNUMBER(Input!AK29),Input!AK29+($J$8*Input!$T$11+$J$9*Input!$AU29),IF(ISNUMBER(Input!AI29),Input!AI29+($J$8*Input!$T$11+$J$9*Input!$AU29),$G29))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL29),Input!AL29<>0),Input!AL29,IF(Input!V29=0,G29,IF(Input!R29=0,I29,IF(Input!R29*0.03412>Input!V29,G29,I29)))-($J$8*Input!$T$11+$J$9*Input!AU29))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV29)","v":0},{"$f":"IF(ISBLANK(Input!AM29),100%,Input!AM29)*IF(ISBLANK(Input!AN29),100%,Input!AN29)","v":1},{"$f":"Input!R29","v":0},{"$f":"Input!AC29","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB29-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q29=\"kW\",Input!U29,Input!R29)),IF(Q29=\"kW\",Input!U29,Input!R29),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q29=\"kW\",Input!AD29,N29)),IF(Q29=\"kW\",Input!AD29,N29),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V29,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y29),MATCH(\"Gen:\"&0&\":\"&D29&\":All\",CostE!$E$5:$E$1873,0),Y29)","v":{"$error":"#N/A"}},{"$f":"MATCH(W29,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X29,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S29,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z29>Input!AG29,Input!AG29,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z29*Periods-(AE29+AF29+AG29)))","v":0},{"$f":"MAX(0,Input!Z29*Periods-AH29-AF29-AE29-AG29)","v":0},{"$f":"IF(OR(Input!E29=\"Residential\",Input!E29=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ29*AK29*Input!AW29","v":0},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV29),0,Input!BJ29:DA29*(AM29:CD29+CE29:DV29)))*L29","v":0},{"$f":"NPV(Disc,GasCalcs!M29:BD29*Input!BJ29:DA29)*L29","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV29),0,Input!BJ29:DA29*(AM29:CD29*$G29+CE29:DV29*$H29)))*$L29","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S29,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S29,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X29,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC29),0,EC29*Input!AX29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(ED29),0,ED29*Input!AY29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EE29),0,EE29*Input!AZ29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EF29),0,EF29*Input!BA29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EG29),0,EG29*Input!BB29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EH29),0,EH29*Input!BC29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EI29),0,EI29*Input!BD29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EJ29),0,EJ29*Input!BE29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EK29),0,EK29*Input!BF29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EL29),0,EL29*Input!BG29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EM29),0,EM29*Input!BH29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EN29),0,EN29*Input!AX29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EO29),0,EO29*Input!AY29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EP29),0,EP29*Input!AZ29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EQ29),0,EQ29*Input!BA29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ER29),0,ER29*Input!BB29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ES29),0,ES29*Input!BC29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ET29),0,ET29*Input!BD29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EU29),0,EU29*Input!BE29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EV29),0,EV29*Input!BF29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EW29),0,EW29*Input!BG29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EX29),0,EX29*Input!BH29*$I29*$L29)","v":0},{"$f":"MAX(0,SUM(Input!N29:P29)-Input!L29)","v":0},{"$f":"MAX(NPV(Disc,FU29*Input!$BJ29:$DA29),FY29-GA29,0)","v":0},0,{"$f":"NPV(Disc,Input!M29*Input!$BJ29:$DA29)","v":0},{"$f":"NPV(Disc,SUM(Input!N29:P29)*Input!$BJ29:$DA29)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ29:DA29)*(Input!L29-IF(Calcs!AD29>0,(Input!L29-Input!AA29)*((1+Input!AB29/Periods)/(1+Disc))^(Calcs!AD29*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ29:$DA29*Input!R29)*PV($C$3,$E29,-1,0,1)+ NPV(Disc,Input!$BJ29:$DA29*N29)*PV($C$3,Input!$Z29-$E29,-1,0,1)/(1+$C$3)^$E29)*L29","v":0},{"$f":"(NPV(Disc,Input!$BJ29:$DA29*Input!V29)*PV($C$3,$E29,-1,0,1)+NPV(Disc,Input!$BJ29:$DA29*Input!$AE29)*PV($C$3,Input!$Z29-$E29,-1,0,1)/(1+$C$3)^$E29)*L29","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY29+DZ29-(FZ29+GC29)-(Input!$Q$13-Input!$J$11)*GK29","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF29<>0,GM29-(Input!$Q$13-Input!$J$11)*$GJ29*$GK29/GF29,0)","v":0},{"$f":"IF(GG29<>0,GN29-(Input!$Q$13-Input!$J$11)*(1-$GJ29)*$GK29/GG29,0)","v":0},0,0,{"$f":"IF(GF29<>0,GQ29-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ29*$GK29/GF29,0)","v":0},{"$f":"IF(GG29<>0,GR29-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ29)*$GK29/GG29,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ29+DY29)/((GC29+FZ29)+$GK29*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ29+DY29)/(FZ29+$GK29*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB29*O29*$G29*$L29","v":0},{"$f":"GY29*MAX(Input!$Z29,$E29)","v":0},{"$f":"Input!DB29*$I29*GasCalcs!G29*$L29","v":0},{"$f":"HA29*MAX(Input!$Z29,$E29)","v":0},{"$f":"IF(ISERROR(Loads!AY29*Input!DB29*$T29*$H29),0,Loads!AY29*Input!DB29*$T29*$H29)*$L29","v":0},{"$f":"IF(ISERROR(Loads!AZ29*Input!DB29*$T29*$H29),0,Loads!AZ29*Input!DB29*$T29*$H29)*$L29","v":0},null,{"$f":"IF(Calcs!F29<>0,(Input!U29*H29*$L29*E29+Input!AD29*H29*L29*(F29-E29))/F29*Input!DB29,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB29-1,0)),0,OFFSET(CostE!$AQ$5,$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB29-1,0)),0,OFFSET(CostE!$AR$5,$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB29-1,0)),0,OFFSET(CostE!$AS$5,$AB29-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L29)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L29))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L29)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L29))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z29),0,OFFSET(CostE!$F$5,Calcs!Z29-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E29<>0,GasCalcs!F29/GasCalcs!E29,1)","v":1}]
[{"$f":"Input!B30","v":0},{"$f":"Input!D30","v":0},{"$f":"TRIM(Input!E30)","v":""},{"$f":"TRIM(Input!F30)","v":""},{"$f":"IF(ISNUMBER(Input!AG30),Input!AG30,1)","v":1},{"$f":"MAX(E30,Input!Z30)","v":1},{"$f":"IF(ISNUMBER(Input!AH30),Input!AH30,1)+($J$8*Input!$T$11+$J$9*Input!$AU30)","v":1},{"$f":"IF(ISNUMBER(Input!AJ30),Input!AJ30+($J$8*Input!$T$11+$J$9*Input!$AU30),$G30)","v":1},{"$f":"IF(ISNUMBER(Input!AK30),Input!AK30+($J$8*Input!$T$11+$J$9*Input!$AU30),IF(ISNUMBER(Input!AI30),Input!AI30+($J$8*Input!$T$11+$J$9*Input!$AU30),$G30))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL30),Input!AL30<>0),Input!AL30,IF(Input!V30=0,G30,IF(Input!R30=0,I30,IF(Input!R30*0.03412>Input!V30,G30,I30)))-($J$8*Input!$T$11+$J$9*Input!AU30))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV30)","v":0},{"$f":"IF(ISBLANK(Input!AM30),100%,Input!AM30)*IF(ISBLANK(Input!AN30),100%,Input!AN30)","v":1},{"$f":"Input!R30","v":0},{"$f":"Input!AC30","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB30-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q30=\"kW\",Input!U30,Input!R30)),IF(Q30=\"kW\",Input!U30,Input!R30),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q30=\"kW\",Input!AD30,N30)),IF(Q30=\"kW\",Input!AD30,N30),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V30,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y30),MATCH(\"Gen:\"&0&\":\"&D30&\":All\",CostE!$E$5:$E$1873,0),Y30)","v":{"$error":"#N/A"}},{"$f":"MATCH(W30,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X30,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S30,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z30>Input!AG30,Input!AG30,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z30*Periods-(AE30+AF30+AG30)))","v":0},{"$f":"MAX(0,Input!Z30*Periods-AH30-AF30-AE30-AG30)","v":0},{"$f":"IF(OR(Input!E30=\"Residential\",Input!E30=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ30*AK30*Input!AW30","v":0},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV30),0,Input!BJ30:DA30*(AM30:CD30+CE30:DV30)))*L30","v":0},{"$f":"NPV(Disc,GasCalcs!M30:BD30*Input!BJ30:DA30)*L30","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV30),0,Input!BJ30:DA30*(AM30:CD30*$G30+CE30:DV30*$H30)))*$L30","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S30,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S30,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X30,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC30),0,EC30*Input!AX30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(ED30),0,ED30*Input!AY30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EE30),0,EE30*Input!AZ30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EF30),0,EF30*Input!BA30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EG30),0,EG30*Input!BB30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EH30),0,EH30*Input!BC30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EI30),0,EI30*Input!BD30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EJ30),0,EJ30*Input!BE30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EK30),0,EK30*Input!BF30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EL30),0,EL30*Input!BG30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EM30),0,EM30*Input!BH30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EN30),0,EN30*Input!AX30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EO30),0,EO30*Input!AY30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EP30),0,EP30*Input!AZ30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EQ30),0,EQ30*Input!BA30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ER30),0,ER30*Input!BB30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ES30),0,ES30*Input!BC30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ET30),0,ET30*Input!BD30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EU30),0,EU30*Input!BE30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EV30),0,EV30*Input!BF30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EW30),0,EW30*Input!BG30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EX30),0,EX30*Input!BH30*$I30*$L30)","v":0},{"$f":"MAX(0,SUM(Input!N30:P30)-Input!L30)","v":0},{"$f":"MAX(NPV(Disc,FU30*Input!$BJ30:$DA30),FY30-GA30,0)","v":0},0,{"$f":"NPV(Disc,Input!M30*Input!$BJ30:$DA30)","v":0},{"$f":"NPV(Disc,SUM(Input!N30:P30)*Input!$BJ30:$DA30)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ30:DA30)*(Input!L30-IF(Calcs!AD30>0,(Input!L30-Input!AA30)*((1+Input!AB30/Periods)/(1+Disc))^(Calcs!AD30*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ30:$DA30*Input!R30)*PV($C$3,$E30,-1,0,1)+ NPV(Disc,Input!$BJ30:$DA30*N30)*PV($C$3,Input!$Z30-$E30,-1,0,1)/(1+$C$3)^$E30)*L30","v":0},{"$f":"(NPV(Disc,Input!$BJ30:$DA30*Input!V30)*PV($C$3,$E30,-1,0,1)+NPV(Disc,Input!$BJ30:$DA30*Input!$AE30)*PV($C$3,Input!$Z30-$E30,-1,0,1)/(1+$C$3)^$E30)*L30","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY30+DZ30-(FZ30+GC30)-(Input!$Q$13-Input!$J$11)*GK30","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF30<>0,GM30-(Input!$Q$13-Input!$J$11)*$GJ30*$GK30/GF30,0)","v":0},{"$f":"IF(GG30<>0,GN30-(Input!$Q$13-Input!$J$11)*(1-$GJ30)*$GK30/GG30,0)","v":0},0,0,{"$f":"IF(GF30<>0,GQ30-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ30*$GK30/GF30,0)","v":0},{"$f":"IF(GG30<>0,GR30-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ30)*$GK30/GG30,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ30+DY30)/((GC30+FZ30)+$GK30*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ30+DY30)/(FZ30+$GK30*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB30*O30*$G30*$L30","v":0},{"$f":"GY30*MAX(Input!$Z30,$E30)","v":0},{"$f":"Input!DB30*$I30*GasCalcs!G30*$L30","v":0},{"$f":"HA30*MAX(Input!$Z30,$E30)","v":0},{"$f":"IF(ISERROR(Loads!AY30*Input!DB30*$T30*$H30),0,Loads!AY30*Input!DB30*$T30*$H30)*$L30","v":0},{"$f":"IF(ISERROR(Loads!AZ30*Input!DB30*$T30*$H30),0,Loads!AZ30*Input!DB30*$T30*$H30)*$L30","v":0},null,{"$f":"IF(Calcs!F30<>0,(Input!U30*H30*$L30*E30+Input!AD30*H30*L30*(F30-E30))/F30*Input!DB30,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB30-1,0)),0,OFFSET(CostE!$AQ$5,$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB30-1,0)),0,OFFSET(CostE!$AR$5,$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB30-1,0)),0,OFFSET(CostE!$AS$5,$AB30-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L30)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L30))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L30)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L30))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z30),0,OFFSET(CostE!$F$5,Calcs!Z30-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E30<>0,GasCalcs!F30/GasCalcs!E30,1)","v":1}]
[{"$f":"Input!B31","v":0},{"$f":"Input!D31","v":0},{"$f":"TRIM(Input!E31)","v":""},{"$f":"TRIM(Input!F31)","v":""},{"$f":"IF(ISNUMBER(Input!AG31),Input!AG31,1)","v":1},{"$f":"MAX(E31,Input!Z31)","v":1},{"$f":"IF(ISNUMBER(Input!AH31),Input!AH31,1)+($J$8*Input!$T$11+$J$9*Input!$AU31)","v":1},{"$f":"IF(ISNUMBER(Input!AJ31),Input!AJ31+($J$8*Input!$T$11+$J$9*Input!$AU31),$G31)","v":1},{"$f":"IF(ISNUMBER(Input!AK31),Input!AK31+($J$8*Input!$T$11+$J$9*Input!$AU31),IF(ISNUMBER(Input!AI31),Input!AI31+($J$8*Input!$T$11+$J$9*Input!$AU31),$G31))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL31),Input!AL31<>0),Input!AL31,IF(Input!V31=0,G31,IF(Input!R31=0,I31,IF(Input!R31*0.03412>Input!V31,G31,I31)))-($J$8*Input!$T$11+$J$9*Input!AU31))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV31)","v":0},{"$f":"IF(ISBLANK(Input!AM31),100%,Input!AM31)*IF(ISBLANK(Input!AN31),100%,Input!AN31)","v":1},{"$f":"Input!R31","v":0},{"$f":"Input!AC31","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB31-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q31=\"kW\",Input!U31,Input!R31)),IF(Q31=\"kW\",Input!U31,Input!R31),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q31=\"kW\",Input!AD31,N31)),IF(Q31=\"kW\",Input!AD31,N31),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V31,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y31),MATCH(\"Gen:\"&0&\":\"&D31&\":All\",CostE!$E$5:$E$1873,0),Y31)","v":{"$error":"#N/A"}},{"$f":"MATCH(W31,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X31,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S31,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z31>Input!AG31,Input!AG31,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z31*Periods-(AE31+AF31+AG31)))","v":0},{"$f":"MAX(0,Input!Z31*Periods-AH31-AF31-AE31-AG31)","v":0},{"$f":"IF(OR(Input!E31=\"Residential\",Input!E31=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ31*AK31*Input!AW31","v":0},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV31),0,Input!BJ31:DA31*(AM31:CD31+CE31:DV31)))*L31","v":0},{"$f":"NPV(Disc,GasCalcs!M31:BD31*Input!BJ31:DA31)*L31","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV31),0,Input!BJ31:DA31*(AM31:CD31*$G31+CE31:DV31*$H31)))*$L31","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S31,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S31,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X31,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC31),0,EC31*Input!AX31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(ED31),0,ED31*Input!AY31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EE31),0,EE31*Input!AZ31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EF31),0,EF31*Input!BA31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EG31),0,EG31*Input!BB31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EH31),0,EH31*Input!BC31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EI31),0,EI31*Input!BD31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EJ31),0,EJ31*Input!BE31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EK31),0,EK31*Input!BF31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EL31),0,EL31*Input!BG31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EM31),0,EM31*Input!BH31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EN31),0,EN31*Input!AX31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EO31),0,EO31*Input!AY31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EP31),0,EP31*Input!AZ31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EQ31),0,EQ31*Input!BA31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ER31),0,ER31*Input!BB31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ES31),0,ES31*Input!BC31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ET31),0,ET31*Input!BD31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EU31),0,EU31*Input!BE31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EV31),0,EV31*Input!BF31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EW31),0,EW31*Input!BG31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EX31),0,EX31*Input!BH31*$I31*$L31)","v":0},{"$f":"MAX(0,SUM(Input!N31:P31)-Input!L31)","v":0},{"$f":"MAX(NPV(Disc,FU31*Input!$BJ31:$DA31),FY31-GA31,0)","v":0},0,{"$f":"NPV(Disc,Input!M31*Input!$BJ31:$DA31)","v":0},{"$f":"NPV(Disc,SUM(Input!N31:P31)*Input!$BJ31:$DA31)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ31:DA31)*(Input!L31-IF(Calcs!AD31>0,(Input!L31-Input!AA31)*((1+Input!AB31/Periods)/(1+Disc))^(Calcs!AD31*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ31:$DA31*Input!R31)*PV($C$3,$E31,-1,0,1)+ NPV(Disc,Input!$BJ31:$DA31*N31)*PV($C$3,Input!$Z31-$E31,-1,0,1)/(1+$C$3)^$E31)*L31","v":0},{"$f":"(NPV(Disc,Input!$BJ31:$DA31*Input!V31)*PV($C$3,$E31,-1,0,1)+NPV(Disc,Input!$BJ31:$DA31*Input!$AE31)*PV($C$3,Input!$Z31-$E31,-1,0,1)/(1+$C$3)^$E31)*L31","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY31+DZ31-(FZ31+GC31)-(Input!$Q$13-Input!$J$11)*GK31","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF31<>0,GM31-(Input!$Q$13-Input!$J$11)*$GJ31*$GK31/GF31,0)","v":0},{"$f":"IF(GG31<>0,GN31-(Input!$Q$13-Input!$J$11)*(1-$GJ31)*$GK31/GG31,0)","v":0},0,0,{"$f":"IF(GF31<>0,GQ31-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ31*$GK31/GF31,0)","v":0},{"$f":"IF(GG31<>0,GR31-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ31)*$GK31/GG31,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ31+DY31)/((GC31+FZ31)+$GK31*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ31+DY31)/(FZ31+$GK31*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB31*O31*$G31*$L31","v":0},{"$f":"GY31*MAX(Input!$Z31,$E31)","v":0},{"$f":"Input!DB31*$I31*GasCalcs!G31*$L31","v":0},{"$f":"HA31*MAX(Input!$Z31,$E31)","v":0},{"$f":"IF(ISERROR(Loads!AY31*Input!DB31*$T31*$H31),0,Loads!AY31*Input!DB31*$T31*$H31)*$L31","v":0},{"$f":"IF(ISERROR(Loads!AZ31*Input!DB31*$T31*$H31),0,Loads!AZ31*Input!DB31*$T31*$H31)*$L31","v":0},null,{"$f":"IF(Calcs!F31<>0,(Input!U31*H31*$L31*E31+Input!AD31*H31*L31*(F31-E31))/F31*Input!DB31,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB31-1,0)),0,OFFSET(CostE!$AQ$5,$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB31-1,0)),0,OFFSET(CostE!$AR$5,$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB31-1,0)),0,OFFSET(CostE!$AS$5,$AB31-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L31)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L31))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L31)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L31))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z31),0,OFFSET(CostE!$F$5,Calcs!Z31-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E31<>0,GasCalcs!F31/GasCalcs!E31,1)","v":1}]
[{"$f":"Input!B52","v":0},{"$f":"Input!D52","v":0},{"$f":"TRIM(Input!E52)","v":""},{"$f":"TRIM(Input!F52)","v":""},{"$f":"IF(ISNUMBER(Input!AG52),Input!AG52,1)","v":1},{"$f":"MAX(E52,Input!Z52)","v":1},{"$f":"IF(ISNUMBER(Input!AH52),Input!AH52,1)+($J$8*Input!$T$11+$J$9*Input!$AU52)","v":1},{"$f":"IF(ISNUMBER(Input!AJ52),Input!AJ52+($J$8*Input!$T$11+$J$9*Input!$AU52),$G52)","v":1},{"$f":"IF(ISNUMBER(Input!AK52),Input!AK52+($J$8*Input!$T$11+$J$9*Input!$AU52),IF(ISNUMBER(Input!AI52),Input!AI52+($J$8*Input!$T$11+$J$9*Input!$AU52),$G52))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL52),Input!AL52<>0),Input!AL52,IF(Input!V52=0,G52,IF(Input!R52=0,I52,IF(Input!R52*0.03412>Input!V52,G52,I52)))-($J$8*Input!$T$11+$J$9*Input!AU52))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV52)","v":0},{"$f":"IF(ISBLANK(Input!AM52),100%,Input!AM52)*IF(ISBLANK(Input!AN52),100%,Input!AN52)","v":1},{"$f":"Input!R52","v":0},{"$f":"Input!AC52","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB52-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q52=\"kW\",Input!U52,Input!R52)),IF(Q52=\"kW\",Input!U52,Input!R52),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q52=\"kW\",Input!AD52,N52)),IF(Q52=\"kW\",Input!AD52,N52),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V52,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y52),MATCH(\"Gen:\"&0&\":\"&D52&\":All\",CostE!$E$5:$E$1873,0),Y52)","v":{"$error":"#N/A"}},{"$f":"MATCH(W52,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X52,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S52,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z52>Input!AG52,Input!AG52,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z52*Periods-(AE52+AF52+AG52)))","v":0},{"$f":"MAX(0,Input!Z52*Periods-AH52-AF52-AE52-AG52)","v":0},{"$f":"IF(OR(Input!E52=\"Residential\",Input!E52=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ52*AK52*Input!AW52","v":0},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!G$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!G$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!G$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!G$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!G$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!H$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!H$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!H$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!H$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!H$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!I$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!I$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!I$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!I$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!I$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!J$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!J$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!J$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!J$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!J$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!K$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!K$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!K$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!K$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!K$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!L$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!L$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!L$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!L$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!L$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!M$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!M$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!M$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!M$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!M$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!N$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!N$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!N$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!N$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!N$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!O$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!O$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!O$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!O$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!O$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!P$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!P$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!P$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!P$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!P$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!Q$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!Q$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!Q$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!Q$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!Q$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!R$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!R$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!R$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!R$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!R$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!S$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!S$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!S$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!S$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!S$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!T$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!T$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!T$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!T$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!T$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!U$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!U$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!U$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!U$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!U$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!V$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!V$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!V$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!V$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!V$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!W$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!W$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!W$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!W$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!W$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!X$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!X$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!X$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!X$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!X$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!Y$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!Y$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!Y$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!Y$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!Y$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!Z$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!Z$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!Z$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!Z$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!Z$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AA$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AA$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AA$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AA$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AA$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AB$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AB$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AB$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AB$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AB$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AC$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AC$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AC$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AC$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AC$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AD$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AD$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AD$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AD$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AD$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AE$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AE$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AE$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AE$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AE$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AF$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AF$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AF$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AF$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AF$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AG$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AG$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AG$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AG$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AG$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AH$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AH$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AH$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AH$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AH$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AI$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AI$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AI$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AI$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AI$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AJ$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AJ$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AJ$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AK$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AK$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AK$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AK$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AK$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AL$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AL$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AL$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AL$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AL$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AM$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AM$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AM$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AM$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AM$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AN$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AN$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AN$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AN$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AN$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AO$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AO$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AO$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AO$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AO$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AP$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AP$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AP$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AP$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AP$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AQ$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AQ$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AQ$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AR$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AR$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AR$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AR$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AR$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AS$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AS$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AS$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AS$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AS$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AT$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AT$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AT$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AT$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AT$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AU$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AU$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AU$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AU$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AU$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AV$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AV$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AV$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AV$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AV$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AW$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AW$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AW$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AW$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AW$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AX$5,$Z52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AX$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$M52*(1+$AL52)\n+\n(OFFSET(CostE!AX$5,$Z52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AX$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AX$5,$Z52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*Input!$AC52*(1+$AL52)","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!G$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!G$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!G$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!G$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!G$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!H$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!H$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!H$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!H$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!H$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!I$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!I$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!I$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!I$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!I$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!J$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!J$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!J$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!J$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!J$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!K$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!K$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!K$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!K$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!K$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!L$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!L$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!L$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!L$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!L$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!M$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!M$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!M$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!M$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!M$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!N$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!N$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!N$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!N$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!N$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!O$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!O$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!O$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!O$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!O$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!P$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!P$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!P$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!P$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!P$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!Q$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!Q$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!Q$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!Q$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!Q$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!R$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!R$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!R$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!R$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!R$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!S$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!S$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!S$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!S$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!S$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!T$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!T$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!T$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!T$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!T$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!U$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!U$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!U$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!U$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!U$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!V$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!V$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!V$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!V$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!V$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!W$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!W$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!W$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!W$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!W$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!X$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!X$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!X$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!X$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!X$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!Y$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!Y$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!Y$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!Y$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!Y$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!Z$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!Z$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!Z$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!Z$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!Z$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AA$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AA$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AA$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AA$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AA$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AB$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AB$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AB$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AB$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AB$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AC$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AC$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AC$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AC$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AC$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AD$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AD$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AD$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AD$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AD$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AE$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AE$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AE$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AE$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AE$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AF$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AF$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AF$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AF$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AF$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AG$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AG$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AG$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AG$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AG$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AH$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AH$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AH$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AH$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AH$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AI$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AI$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AI$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AI$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AI$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AJ$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AJ$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AJ$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AK$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AK$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AK$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AK$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AK$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AL$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AL$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AL$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AL$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AL$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AM$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AM$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AM$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AM$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AM$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AN$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AN$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AN$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AN$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AN$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AO$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AO$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AO$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AO$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AO$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AP$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AP$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AP$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AP$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AP$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AQ$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AQ$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AQ$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AR$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AR$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AR$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AR$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AR$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AS$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AS$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AS$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AS$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AS$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AT$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AT$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AT$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AT$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AT$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AU$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AU$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AU$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AU$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AU$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AV$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AV$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AV$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AV$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AV$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AW$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AW$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AW$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AW$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AW$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"(IF($AE52>0,NPV(Disc,OFFSET(CostE!AX$5,$AA52-1,SkipYrs*Periods+1,1,$AE52)),0)+OFFSET(CostE!AX$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AF52*(1/(1+Disc)^($AE52+1)))*$R52\n+\n(OFFSET(CostE!AX$5,$AA52-1,SkipYrs*Periods+1+$AE52)*$AG52*(1/(1+Disc)^($AE52+1))+\nIF($AH52>0,NPV(Disc,OFFSET(CostE!AX$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52,0)+1,1,$AH52)),0)*(1/(1+Disc)^($AE52+$AF52+$AG52))+\nOFFSET(CostE!AX$5,$AA52-1,SkipYrs*Periods+ROUND($AE52+$AF52+$AG52+$AH52,0)+1)*$AI52*(1/(1+Disc)^(ROUND($AE52+$AH52+$AF52+$AG52,0)+1)))*$S52","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV52),0,Input!BJ52:DA52*(AM52:CD52+CE52:DV52)))*L52","v":0},{"$f":"NPV(Disc,GasCalcs!M52:BD52*Input!BJ52:DA52)*L52","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV52),0,Input!BJ52:DA52*(AM52:CD52*$G52+CE52:DV52*$H52)))*$L52","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S52,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S52,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X52,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EC$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EC$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EC$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EC$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,ED$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,ED$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,ED$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,ED$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EE$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EE$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EE$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EE$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EF$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EF$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EF$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EF$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EG$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EG$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EG$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EG$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EH$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EH$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EH$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EH$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EI$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EI$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EI$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EI$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EJ$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EJ$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EJ$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EK$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EK$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EK$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EK$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EL$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EL$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EL$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EL$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EM$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA52-1,EM$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E52))))*$M52+(IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA52-1,EM$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1)+OFFSET(Rates!$B$4,$EA52-1,EM$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AC52","v":0},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EN$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EN$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EN$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EN$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EO$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EO$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EO$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EO$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EP$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EP$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EP$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EP$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EQ$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EQ$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EQ$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,ER$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,ER$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,ER$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,ER$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,ES$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,ES$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,ES$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,ES$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,ET$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,ET$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,ET$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,ET$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EU$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EU$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EU$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EU$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EV$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EV$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EV$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EV$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EW$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EW$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EW$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EW$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"(IF($E52>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EX$16-Rates!$B$3,1,TRUNC($E52))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB52-1,EX$16-Rates!$B$3+TRUNC($E52))*($E52-TRUNC($E52))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E52))))*Input!$V52 + (IF((Input!$Z52-$E52)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB52-1,EX$16-Rates!$B$3+TRUNC($E52),1,TRUNC(Input!$Z52-$E52))))/(1+$C$3)^(TRUNC($E52)-1) +OFFSET(Rates!$B$16,$EB52-1,EX$16-Rates!$B$3+TRUNC(Input!$Z52))*(Input!$Z52-TRUNC(Input!$Z52))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z52))))*Input!$AE52","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC52),0,EC52*Input!AX52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(ED52),0,ED52*Input!AY52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EE52),0,EE52*Input!AZ52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EF52),0,EF52*Input!BA52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EG52),0,EG52*Input!BB52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EH52),0,EH52*Input!BC52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EI52),0,EI52*Input!BD52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EJ52),0,EJ52*Input!BE52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EK52),0,EK52*Input!BF52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EL52),0,EL52*Input!BG52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EM52),0,EM52*Input!BH52*$G52*$L52)","v":0},{"$f":"IF(ISERROR(EN52),0,EN52*Input!AX52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(EO52),0,EO52*Input!AY52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(EP52),0,EP52*Input!AZ52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(EQ52),0,EQ52*Input!BA52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(ER52),0,ER52*Input!BB52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(ES52),0,ES52*Input!BC52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(ET52),0,ET52*Input!BD52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(EU52),0,EU52*Input!BE52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(EV52),0,EV52*Input!BF52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(EW52),0,EW52*Input!BG52*$I52*$L52)","v":0},{"$f":"IF(ISERROR(EX52),0,EX52*Input!BH52*$I52*$L52)","v":0},{"$f":"MAX(0,SUM(Input!N52:P52)-Input!L52)","v":0},{"$f":"MAX(NPV(Disc,FU52*Input!$BJ52:$DA52),FY52-GA52,0)","v":0},0,{"$f":"NPV(Disc,Input!M52*Input!$BJ52:$DA52)","v":0},{"$f":"NPV(Disc,SUM(Input!N52:P52)*Input!$BJ52:$DA52)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ52:DA52)*(Input!L52-IF(Calcs!AD52>0,(Input!L52-Input!AA52)*((1+Input!AB52/Periods)/(1+Disc))^(Calcs!AD52*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ52:$DA52*Input!R52)*PV($C$3,$E52,-1,0,1)+ NPV(Disc,Input!$BJ52:$DA52*N52)*PV($C$3,Input!$Z52-$E52,-1,0,1)/(1+$C$3)^$E52)*L52","v":0},{"$f":"(NPV(Disc,Input!$BJ52:$DA52*Input!V52)*PV($C$3,$E52,-1,0,1)+NPV(Disc,Input!$BJ52:$DA52*Input!$AE52)*PV($C$3,Input!$Z52-$E52,-1,0,1)/(1+$C$3)^$E52)*L52","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY52+DZ52-(FZ52+GC52)-(Input!$Q$13-Input!$J$11)*GK52","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF52<>0,GM52-(Input!$Q$13-Input!$J$11)*$GJ52*$GK52/GF52,0)","v":0},{"$f":"IF(GG52<>0,GN52-(Input!$Q$13-Input!$J$11)*(1-$GJ52)*$GK52/GG52,0)","v":0},0,0,{"$f":"IF(GF52<>0,GQ52-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ52*$GK52/GF52,0)","v":0},{"$f":"IF(GG52<>0,GR52-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ52)*$GK52/GG52,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ52+DY52)/((GC52+FZ52)+$GK52*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ52+DY52)/(FZ52+$GK52*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB52*O52*$G52*$L52","v":0},{"$f":"GY52*MAX(Input!$Z52,$E52)","v":0},{"$f":"Input!DB52*$I52*GasCalcs!G52*$L52","v":0},{"$f":"HA52*MAX(Input!$Z52,$E52)","v":0},{"$f":"IF(ISERROR(Loads!AY52*Input!DB52*$T52*$H52),0,Loads!AY52*Input!DB52*$T52*$H52)*$L52","v":0},{"$f":"IF(ISERROR(Loads!AZ52*Input!DB52*$T52*$H52),0,Loads!AZ52*Input!DB52*$T52*$H52)*$L52","v":0},null,{"$f":"IF(Calcs!F52<>0,(Input!U52*H52*$L52*E52+Input!AD52*H52*L52*(F52-E52))/F52*Input!DB52,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB52-1,0)),0,OFFSET(CostE!$AQ$5,$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB52-1,0)),0,OFFSET(CostE!$AR$5,$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB52-1,0)),0,OFFSET(CostE!$AS$5,$AB52-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L52)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L52))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L52)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L52))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z52),0,OFFSET(CostE!$F$5,Calcs!Z52-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E52<>0,GasCalcs!F52/GasCalcs!E52,1)","v":1}]
[{"$f":"Input!B63","v":0},{"$f":"Input!D63","v":0},{"$f":"TRIM(Input!E63)","v":""},{"$f":"TRIM(Input!F63)","v":""},{"$f":"IF(ISNUMBER(Input!AG63),Input!AG63,1)","v":1},{"$f":"MAX(E63,Input!Z63)","v":1},{"$f":"IF(ISNUMBER(Input!AH63),Input!AH63,1)+($J$8*Input!$T$11+$J$9*Input!$AU63)","v":1},{"$f":"IF(ISNUMBER(Input!AJ63),Input!AJ63+($J$8*Input!$T$11+$J$9*Input!$AU63),$G63)","v":1},{"$f":"IF(ISNUMBER(Input!AK63),Input!AK63+($J$8*Input!$T$11+$J$9*Input!$AU63),IF(ISNUMBER(Input!AI63),Input!AI63+($J$8*Input!$T$11+$J$9*Input!$AU63),$G63))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL63),Input!AL63<>0),Input!AL63,IF(Input!V63=0,G63,IF(Input!R63=0,I63,IF(Input!R63*0.03412>Input!V63,G63,I63)))-($J$8*Input!$T$11+$J$9*Input!AU63))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV63)","v":0},{"$f":"IF(ISBLANK(Input!AM63),100%,Input!AM63)*IF(ISBLANK(Input!AN63),100%,Input!AN63)","v":1},{"$f":"Input!R63","v":0},{"$f":"Input!AC63","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB63-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q63=\"kW\",Input!U63,Input!R63)),IF(Q63=\"kW\",Input!U63,Input!R63),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q63=\"kW\",Input!AD63,N63)),IF(Q63=\"kW\",Input!AD63,N63),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V63,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y63),MATCH(\"Gen:\"&0&\":\"&D63&\":All\",CostE!$E$5:$E$1873,0),Y63)","v":{"$error":"#N/A"}},{"$f":"MATCH(W63,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X63,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S63,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z63>Input!AG63,Input!AG63,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z63*Periods-(AE63+AF63+AG63)))","v":0},{"$f":"MAX(0,Input!Z63*Periods-AH63-AF63-AE63-AG63)","v":0},{"$f":"IF(OR(Input!E63=\"Residential\",Input!E63=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ63*AK63*Input!AW63","v":0},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!G$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!G$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!G$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!G$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!G$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!H$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!H$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!H$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!H$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!H$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!I$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!I$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!I$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!I$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!I$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!J$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!J$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!J$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!J$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!J$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!K$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!K$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!K$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!K$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!K$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!L$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!L$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!L$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!L$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!L$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!M$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!M$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!M$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!M$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!M$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!N$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!N$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!N$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!N$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!N$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!O$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!O$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!O$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!O$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!O$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!P$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!P$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!P$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!P$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!P$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!Q$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!Q$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!Q$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!Q$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!Q$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!R$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!R$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!R$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!R$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!R$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!S$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!S$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!S$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!S$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!S$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!T$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!T$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!T$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!T$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!T$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!U$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!U$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!U$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!U$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!U$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!V$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!V$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!V$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!V$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!V$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!W$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!W$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!W$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!W$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!W$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!X$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!X$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!X$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!X$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!X$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!Y$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!Y$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!Y$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!Y$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!Y$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!Z$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!Z$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!Z$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!Z$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!Z$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AA$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AA$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AA$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AA$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AA$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AB$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AB$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AB$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AB$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AB$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AC$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AC$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AC$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AC$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AC$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AD$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AD$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AD$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AD$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AD$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AE$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AE$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AE$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AE$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AE$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AF$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AF$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AF$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AF$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AF$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AG$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AG$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AG$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AG$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AG$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AH$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AH$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AH$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AH$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AH$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AI$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AI$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AI$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AI$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AI$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AJ$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AJ$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AJ$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AK$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AK$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AK$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AK$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AK$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AL$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AL$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AL$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AL$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AL$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AM$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AM$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AM$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AM$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AM$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AN$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AN$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AN$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AN$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AN$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AO$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AO$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AO$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AO$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AO$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AP$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AP$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AP$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AP$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AP$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AQ$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AQ$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AQ$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AR$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AR$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AR$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AR$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AR$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AS$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AS$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AS$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AS$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AS$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AT$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AT$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AT$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AT$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AT$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AU$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AU$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AU$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AU$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AU$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AV$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AV$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AV$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AV$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AV$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AW$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AW$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AW$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AW$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AW$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AX$5,$Z63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AX$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$M63*(1+$AL63)\n+\n(OFFSET(CostE!AX$5,$Z63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AX$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AX$5,$Z63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*Input!$AC63*(1+$AL63)","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!G$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!G$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!G$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!G$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!G$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!H$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!H$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!H$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!H$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!H$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!I$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!I$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!I$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!I$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!I$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!J$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!J$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!J$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!J$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!J$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!K$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!K$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!K$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!K$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!K$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!L$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!L$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!L$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!L$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!L$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!M$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!M$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!M$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!M$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!M$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!N$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!N$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!N$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!N$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!N$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!O$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!O$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!O$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!O$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!O$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!P$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!P$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!P$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!P$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!P$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!Q$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!Q$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!Q$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!Q$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!Q$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!R$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!R$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!R$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!R$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!R$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!S$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!S$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!S$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!S$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!S$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!T$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!T$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!T$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!T$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!T$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!U$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!U$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!U$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!U$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!U$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!V$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!V$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!V$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!V$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!V$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!W$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!W$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!W$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!W$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!W$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!X$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!X$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!X$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!X$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!X$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!Y$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!Y$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!Y$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!Y$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!Y$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!Z$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!Z$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!Z$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!Z$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!Z$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AA$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AA$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AA$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AA$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AA$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AB$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AB$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AB$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AB$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AB$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AC$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AC$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AC$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AC$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AC$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AD$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AD$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AD$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AD$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AD$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AE$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AE$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AE$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AE$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AE$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AF$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AF$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AF$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AF$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AF$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AG$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AG$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AG$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AG$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AG$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AH$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AH$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AH$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AH$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AH$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AI$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AI$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AI$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AI$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AI$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AJ$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AJ$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AJ$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AK$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AK$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AK$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AK$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AK$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AL$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AL$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AL$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AL$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AL$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AM$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AM$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AM$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AM$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AM$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AN$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AN$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AN$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AN$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AN$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AO$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AO$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AO$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AO$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AO$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AP$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AP$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AP$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AP$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AP$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AQ$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AQ$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AQ$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AR$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AR$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AR$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AR$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AR$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AS$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AS$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AS$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AS$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AS$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AT$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AT$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AT$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AT$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AT$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AU$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AU$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AU$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AU$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AU$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AV$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AV$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AV$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AV$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AV$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AW$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AW$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AW$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AW$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AW$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"(IF($AE63>0,NPV(Disc,OFFSET(CostE!AX$5,$AA63-1,SkipYrs*Periods+1,1,$AE63)),0)+OFFSET(CostE!AX$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AF63*(1/(1+Disc)^($AE63+1)))*$R63\n+\n(OFFSET(CostE!AX$5,$AA63-1,SkipYrs*Periods+1+$AE63)*$AG63*(1/(1+Disc)^($AE63+1))+\nIF($AH63>0,NPV(Disc,OFFSET(CostE!AX$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63,0)+1,1,$AH63)),0)*(1/(1+Disc)^($AE63+$AF63+$AG63))+\nOFFSET(CostE!AX$5,$AA63-1,SkipYrs*Periods+ROUND($AE63+$AF63+$AG63+$AH63,0)+1)*$AI63*(1/(1+Disc)^(ROUND($AE63+$AH63+$AF63+$AG63,0)+1)))*$S63","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV63),0,Input!BJ63:DA63*(AM63:CD63+CE63:DV63)))*L63","v":0},{"$f":"NPV(Disc,GasCalcs!M63:BD63*Input!BJ63:DA63)*L63","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV63),0,Input!BJ63:DA63*(AM63:CD63*$G63+CE63:DV63*$H63)))*$L63","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S63,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S63,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X63,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EC$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EC$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EC$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EC$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,ED$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,ED$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,ED$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,ED$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EE$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EE$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EE$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EE$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EF$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EF$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EF$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EF$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EG$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EG$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EG$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EG$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EH$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EH$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EH$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EH$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EI$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EI$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EI$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EI$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EJ$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EJ$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EJ$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EK$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EK$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EK$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EK$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EL$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EL$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EL$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EL$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EM$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA63-1,EM$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E63))))*$M63+(IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA63-1,EM$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1)+OFFSET(Rates!$B$4,$EA63-1,EM$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AC63","v":0},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EN$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EN$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EN$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EN$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EO$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EO$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EO$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EO$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EP$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EP$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EP$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EP$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EQ$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EQ$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EQ$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,ER$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,ER$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,ER$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,ER$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,ES$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,ES$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,ES$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,ES$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,ET$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,ET$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,ET$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,ET$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EU$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EU$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EU$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EU$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EV$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EV$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EV$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EV$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EW$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EW$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EW$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EW$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"(IF($E63>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EX$16-Rates!$B$3,1,TRUNC($E63))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB63-1,EX$16-Rates!$B$3+TRUNC($E63))*($E63-TRUNC($E63))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E63))))*Input!$V63 + (IF((Input!$Z63-$E63)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB63-1,EX$16-Rates!$B$3+TRUNC($E63),1,TRUNC(Input!$Z63-$E63))))/(1+$C$3)^(TRUNC($E63)-1) +OFFSET(Rates!$B$16,$EB63-1,EX$16-Rates!$B$3+TRUNC(Input!$Z63))*(Input!$Z63-TRUNC(Input!$Z63))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z63))))*Input!$AE63","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC63),0,EC63*Input!AX63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(ED63),0,ED63*Input!AY63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EE63),0,EE63*Input!AZ63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EF63),0,EF63*Input!BA63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EG63),0,EG63*Input!BB63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EH63),0,EH63*Input!BC63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EI63),0,EI63*Input!BD63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EJ63),0,EJ63*Input!BE63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EK63),0,EK63*Input!BF63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EL63),0,EL63*Input!BG63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EM63),0,EM63*Input!BH63*$G63*$L63)","v":0},{"$f":"IF(ISERROR(EN63),0,EN63*Input!AX63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(EO63),0,EO63*Input!AY63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(EP63),0,EP63*Input!AZ63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(EQ63),0,EQ63*Input!BA63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(ER63),0,ER63*Input!BB63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(ES63),0,ES63*Input!BC63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(ET63),0,ET63*Input!BD63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(EU63),0,EU63*Input!BE63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(EV63),0,EV63*Input!BF63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(EW63),0,EW63*Input!BG63*$I63*$L63)","v":0},{"$f":"IF(ISERROR(EX63),0,EX63*Input!BH63*$I63*$L63)","v":0},{"$f":"MAX(0,SUM(Input!N63:P63)-Input!L63)","v":0},{"$f":"MAX(NPV(Disc,FU63*Input!$BJ63:$DA63),FY63-GA63,0)","v":0},0,{"$f":"NPV(Disc,Input!M63*Input!$BJ63:$DA63)","v":0},{"$f":"NPV(Disc,SUM(Input!N63:P63)*Input!$BJ63:$DA63)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ63:DA63)*(Input!L63-IF(Calcs!AD63>0,(Input!L63-Input!AA63)*((1+Input!AB63/Periods)/(1+Disc))^(Calcs!AD63*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ63:$DA63*Input!R63)*PV($C$3,$E63,-1,0,1)+ NPV(Disc,Input!$BJ63:$DA63*N63)*PV($C$3,Input!$Z63-$E63,-1,0,1)/(1+$C$3)^$E63)*L63","v":0},{"$f":"(NPV(Disc,Input!$BJ63:$DA63*Input!V63)*PV($C$3,$E63,-1,0,1)+NPV(Disc,Input!$BJ63:$DA63*Input!$AE63)*PV($C$3,Input!$Z63-$E63,-1,0,1)/(1+$C$3)^$E63)*L63","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY63+DZ63-(FZ63+GC63)-(Input!$Q$13-Input!$J$11)*GK63","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF63<>0,GM63-(Input!$Q$13-Input!$J$11)*$GJ63*$GK63/GF63,0)","v":0},{"$f":"IF(GG63<>0,GN63-(Input!$Q$13-Input!$J$11)*(1-$GJ63)*$GK63/GG63,0)","v":0},0,0,{"$f":"IF(GF63<>0,GQ63-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ63*$GK63/GF63,0)","v":0},{"$f":"IF(GG63<>0,GR63-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ63)*$GK63/GG63,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ63+DY63)/((GC63+FZ63)+$GK63*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ63+DY63)/(FZ63+$GK63*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB63*O63*$G63*$L63","v":0},{"$f":"GY63*MAX(Input!$Z63,$E63)","v":0},{"$f":"Input!DB63*$I63*GasCalcs!G63*$L63","v":0},{"$f":"HA63*MAX(Input!$Z63,$E63)","v":0},{"$f":"IF(ISERROR(Loads!AY63*Input!DB63*$T63*$H63),0,Loads!AY63*Input!DB63*$T63*$H63)*$L63","v":0},{"$f":"IF(ISERROR(Loads!AZ63*Input!DB63*$T63*$H63),0,Loads!AZ63*Input!DB63*$T63*$H63)*$L63","v":0},null,{"$f":"IF(Calcs!F63<>0,(Input!U63*H63*$L63*E63+Input!AD63*H63*L63*(F63-E63))/F63*Input!DB63,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB63-1,0)),0,OFFSET(CostE!$AQ$5,$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB63-1,0)),0,OFFSET(CostE!$AR$5,$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB63-1,0)),0,OFFSET(CostE!$AS$5,$AB63-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L63)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L63))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L63)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L63))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z63),0,OFFSET(CostE!$F$5,Calcs!Z63-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E63<>0,GasCalcs!F63/GasCalcs!E63,1)","v":1}]
[{"$f":"Input!B103","v":0},{"$f":"Input!D103","v":0},{"$f":"TRIM(Input!E103)","v":""},{"$f":"TRIM(Input!F103)","v":""},{"$f":"IF(ISNUMBER(Input!AG103),Input!AG103,1)","v":1},{"$f":"MAX(E103,Input!Z103)","v":1},{"$f":"IF(ISNUMBER(Input!AH103),Input!AH103,1)+($J$8*Input!$T$11+$J$9*Input!$AU103)","v":1},{"$f":"IF(ISNUMBER(Input!AJ103),Input!AJ103+($J$8*Input!$T$11+$J$9*Input!$AU103),$G103)","v":1},{"$f":"IF(ISNUMBER(Input!AK103),Input!AK103+($J$8*Input!$T$11+$J$9*Input!$AU103),IF(ISNUMBER(Input!AI103),Input!AI103+($J$8*Input!$T$11+$J$9*Input!$AU103),$G103))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL103),Input!AL103<>0),Input!AL103,IF(Input!V103=0,G103,IF(Input!R103=0,I103,IF(Input!R103*0.03412>Input!V103,G103,I103)))-($J$8*Input!$T$11+$J$9*Input!AU103))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV103)","v":0},{"$f":"IF(ISBLANK(Input!AM103),100%,Input!AM103)*IF(ISBLANK(Input!AN103),100%,Input!AN103)","v":1},{"$f":"Input!R103","v":0},{"$f":"Input!AC103","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB103-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q103=\"kW\",Input!U103,Input!R103)),IF(Q103=\"kW\",Input!U103,Input!R103),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q103=\"kW\",Input!AD103,N103)),IF(Q103=\"kW\",Input!AD103,N103),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V103,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y103),MATCH(\"Gen:\"&0&\":\"&D103&\":All\",CostE!$E$5:$E$1873,0),Y103)","v":{"$error":"#N/A"}},{"$f":"MATCH(W103,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X103,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S103,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z103>Input!AG103,Input!AG103,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z103*Periods-(AE103+AF103+AG103)))","v":0},{"$f":"MAX(0,Input!Z103*Periods-AH103-AF103-AE103-AG103)","v":0},{"$f":"IF(OR(Input!E103=\"Residential\",Input!E103=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ103*AK103*Input!AW103","v":0},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!G$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!G$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!G$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!G$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!G$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!H$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!H$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!H$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!H$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!H$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!I$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!I$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!I$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!I$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!I$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!J$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!J$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!J$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!J$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!J$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!K$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!K$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!K$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!K$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!K$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!L$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!L$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!L$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!L$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!L$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!M$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!M$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!M$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!M$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!M$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!N$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!N$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!N$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!N$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!N$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!O$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!O$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!O$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!O$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!O$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!P$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!P$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!P$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!P$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!P$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!Q$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!Q$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!Q$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!Q$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!Q$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!R$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!R$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!R$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!R$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!R$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!S$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!S$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!S$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!S$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!S$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!T$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!T$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!T$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!T$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!T$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!U$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!U$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!U$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!U$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!U$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!V$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!V$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!V$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!V$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!V$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!W$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!W$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!W$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!W$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!W$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!X$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!X$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!X$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!X$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!X$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!Y$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!Y$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!Y$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!Y$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!Y$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!Z$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!Z$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!Z$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!Z$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!Z$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AA$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AA$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AA$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AA$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AA$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AB$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AB$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AB$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AB$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AB$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AC$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AC$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AC$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AC$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AC$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AD$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AD$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AD$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AD$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AD$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AE$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AE$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AE$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AE$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AE$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AF$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AF$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AF$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AF$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AF$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AG$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AG$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AG$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AG$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AG$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AH$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AH$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AH$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AH$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AH$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AI$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AI$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AI$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AI$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AI$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AJ$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AJ$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AJ$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AK$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AK$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AK$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AK$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AK$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AL$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AL$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AL$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AL$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AL$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AM$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AM$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AM$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AM$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AM$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AN$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AN$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AN$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AN$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AN$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AO$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AO$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AO$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AO$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AO$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AP$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AP$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AP$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AP$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AP$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AQ$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AQ$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AQ$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AR$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AR$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AR$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AR$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AR$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AS$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AS$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AS$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AS$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AS$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AT$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AT$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AT$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AT$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AT$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AU$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AU$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AU$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AU$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AU$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AV$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AV$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AV$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AV$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AV$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AW$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AW$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AW$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AW$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AW$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AX$5,$Z103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AX$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$M103*(1+$AL103)\n+\n(OFFSET(CostE!AX$5,$Z103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AX$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AX$5,$Z103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*Input!$AC103*(1+$AL103)","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!G$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!G$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!G$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!G$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!G$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!H$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!H$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!H$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!H$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!H$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!I$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!I$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!I$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!I$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!I$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!J$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!J$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!J$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!J$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!J$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!K$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!K$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!K$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!K$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!K$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!L$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!L$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!L$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!L$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!L$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!M$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!M$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!M$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!M$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!M$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!N$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!N$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!N$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!N$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!N$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!O$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!O$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!O$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!O$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!O$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!P$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!P$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!P$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!P$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!P$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!Q$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!Q$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!Q$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!Q$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!Q$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!R$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!R$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!R$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!R$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!R$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!S$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!S$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!S$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!S$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!S$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!T$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!T$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!T$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!T$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!T$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!U$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!U$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!U$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!U$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!U$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!V$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!V$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!V$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!V$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!V$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!W$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!W$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!W$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!W$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!W$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!X$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!X$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!X$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!X$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!X$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!Y$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!Y$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!Y$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!Y$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!Y$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!Z$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!Z$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!Z$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!Z$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!Z$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AA$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AA$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AA$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AA$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AA$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AB$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AB$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AB$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AB$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AB$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AC$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AC$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AC$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AC$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AC$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AD$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AD$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AD$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AD$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AD$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AE$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AE$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AE$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AE$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AE$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AF$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AF$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AF$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AF$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AF$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AG$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AG$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AG$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AG$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AG$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AH$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AH$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AH$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AH$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AH$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AI$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AI$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AI$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AI$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AI$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AJ$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AJ$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AJ$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AK$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AK$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AK$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AK$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AK$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AL$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AL$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AL$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AL$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AL$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AM$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AM$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AM$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AM$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AM$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AN$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AN$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AN$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AN$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AN$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AO$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AO$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AO$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AO$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AO$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AP$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AP$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AP$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AP$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AP$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AQ$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AQ$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AQ$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AR$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AR$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AR$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AR$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AR$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AS$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AS$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AS$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AS$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AS$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AT$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AT$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AT$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AT$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AT$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AU$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AU$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AU$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AU$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AU$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AV$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AV$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AV$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AV$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AV$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AW$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AW$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AW$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AW$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AW$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"(IF($AE103>0,NPV(Disc,OFFSET(CostE!AX$5,$AA103-1,SkipYrs*Periods+1,1,$AE103)),0)+OFFSET(CostE!AX$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AF103*(1/(1+Disc)^($AE103+1)))*$R103\n+\n(OFFSET(CostE!AX$5,$AA103-1,SkipYrs*Periods+1+$AE103)*$AG103*(1/(1+Disc)^($AE103+1))+\nIF($AH103>0,NPV(Disc,OFFSET(CostE!AX$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103,0)+1,1,$AH103)),0)*(1/(1+Disc)^($AE103+$AF103+$AG103))+\nOFFSET(CostE!AX$5,$AA103-1,SkipYrs*Periods+ROUND($AE103+$AF103+$AG103+$AH103,0)+1)*$AI103*(1/(1+Disc)^(ROUND($AE103+$AH103+$AF103+$AG103,0)+1)))*$S103","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV103),0,Input!BJ103:DA103*(AM103:CD103+CE103:DV103)))*L103","v":0},{"$f":"NPV(Disc,GasCalcs!M103:BD103*Input!BJ103:DA103)*L103","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV103),0,Input!BJ103:DA103*(AM103:CD103*$G103+CE103:DV103*$H103)))*$L103","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S103,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S103,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X103,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EC$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EC$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EC$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EC$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,ED$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,ED$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,ED$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,ED$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EE$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EE$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EE$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EE$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EF$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EF$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EF$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EF$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EG$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EG$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EG$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EG$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EH$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EH$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EH$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EH$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EI$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EI$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EI$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EI$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EJ$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EJ$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EJ$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EK$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EK$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EK$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EK$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EL$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EL$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EL$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EL$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EM$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA103-1,EM$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E103))))*$M103+(IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA103-1,EM$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1)+OFFSET(Rates!$B$4,$EA103-1,EM$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AC103","v":0},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EN$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EN$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EN$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EN$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EO$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EO$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EO$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EO$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EP$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EP$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EP$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EP$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EQ$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EQ$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EQ$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,ER$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,ER$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,ER$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,ER$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,ES$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,ES$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,ES$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,ES$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,ET$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,ET$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,ET$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,ET$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EU$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EU$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EU$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EU$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EV$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EV$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EV$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EV$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EW$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EW$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EW$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EW$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"(IF($E103>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EX$16-Rates!$B$3,1,TRUNC($E103))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB103-1,EX$16-Rates!$B$3+TRUNC($E103))*($E103-TRUNC($E103))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E103))))*Input!$V103 + (IF((Input!$Z103-$E103)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB103-1,EX$16-Rates!$B$3+TRUNC($E103),1,TRUNC(Input!$Z103-$E103))))/(1+$C$3)^(TRUNC($E103)-1) +OFFSET(Rates!$B$16,$EB103-1,EX$16-Rates!$B$3+TRUNC(Input!$Z103))*(Input!$Z103-TRUNC(Input!$Z103))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z103))))*Input!$AE103","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC103),0,EC103*Input!AX103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(ED103),0,ED103*Input!AY103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EE103),0,EE103*Input!AZ103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EF103),0,EF103*Input!BA103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EG103),0,EG103*Input!BB103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EH103),0,EH103*Input!BC103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EI103),0,EI103*Input!BD103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EJ103),0,EJ103*Input!BE103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EK103),0,EK103*Input!BF103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EL103),0,EL103*Input!BG103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EM103),0,EM103*Input!BH103*$G103*$L103)","v":0},{"$f":"IF(ISERROR(EN103),0,EN103*Input!AX103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(EO103),0,EO103*Input!AY103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(EP103),0,EP103*Input!AZ103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(EQ103),0,EQ103*Input!BA103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(ER103),0,ER103*Input!BB103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(ES103),0,ES103*Input!BC103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(ET103),0,ET103*Input!BD103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(EU103),0,EU103*Input!BE103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(EV103),0,EV103*Input!BF103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(EW103),0,EW103*Input!BG103*$I103*$L103)","v":0},{"$f":"IF(ISERROR(EX103),0,EX103*Input!BH103*$I103*$L103)","v":0},{"$f":"MAX(0,SUM(Input!N103:P103)-Input!L103)","v":0},{"$f":"MAX(NPV(Disc,FU103*Input!$BJ103:$DA103),FY103-GA103,0)","v":0},0,{"$f":"NPV(Disc,Input!M103*Input!$BJ103:$DA103)","v":0},{"$f":"NPV(Disc,SUM(Input!N103:P103)*Input!$BJ103:$DA103)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ103:DA103)*(Input!L103-IF(Calcs!AD103>0,(Input!L103-Input!AA103)*((1+Input!AB103/Periods)/(1+Disc))^(Calcs!AD103*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ103:$DA103*Input!R103)*PV($C$3,$E103,-1,0,1)+ NPV(Disc,Input!$BJ103:$DA103*N103)*PV($C$3,Input!$Z103-$E103,-1,0,1)/(1+$C$3)^$E103)*L103","v":0},{"$f":"(NPV(Disc,Input!$BJ103:$DA103*Input!V103)*PV($C$3,$E103,-1,0,1)+NPV(Disc,Input!$BJ103:$DA103*Input!$AE103)*PV($C$3,Input!$Z103-$E103,-1,0,1)/(1+$C$3)^$E103)*L103","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY103+DZ103-(FZ103+GC103)-(Input!$Q$13-Input!$J$11)*GK103","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF103<>0,GM103-(Input!$Q$13-Input!$J$11)*$GJ103*$GK103/GF103,0)","v":0},{"$f":"IF(GG103<>0,GN103-(Input!$Q$13-Input!$J$11)*(1-$GJ103)*$GK103/GG103,0)","v":0},0,0,{"$f":"IF(GF103<>0,GQ103-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ103*$GK103/GF103,0)","v":0},{"$f":"IF(GG103<>0,GR103-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ103)*$GK103/GG103,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ103+DY103)/((GC103+FZ103)+$GK103*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ103+DY103)/(FZ103+$GK103*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB103*O103*$G103*$L103","v":0},{"$f":"GY103*MAX(Input!$Z103,$E103)","v":0},{"$f":"Input!DB103*$I103*GasCalcs!G103*$L103","v":0},{"$f":"HA103*MAX(Input!$Z103,$E103)","v":0},{"$f":"IF(ISERROR(Loads!AY103*Input!DB103*$T103*$H103),0,Loads!AY103*Input!DB103*$T103*$H103)*$L103","v":0},{"$f":"IF(ISERROR(Loads!AZ103*Input!DB103*$T103*$H103),0,Loads!AZ103*Input!DB103*$T103*$H103)*$L103","v":0},null,{"$f":"IF(Calcs!F103<>0,(Input!U103*H103*$L103*E103+Input!AD103*H103*L103*(F103-E103))/F103*Input!DB103,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB103-1,0)),0,OFFSET(CostE!$AQ$5,$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB103-1,0)),0,OFFSET(CostE!$AR$5,$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB103-1,0)),0,OFFSET(CostE!$AS$5,$AB103-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L103)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L103))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L103)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L103))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z103),0,OFFSET(CostE!$F$5,Calcs!Z103-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E103<>0,GasCalcs!F103/GasCalcs!E103,1)","v":1}]
[{"$f":"Input!B114","v":0},{"$f":"Input!D114","v":0},{"$f":"TRIM(Input!E114)","v":""},{"$f":"TRIM(Input!F114)","v":""},{"$f":"IF(ISNUMBER(Input!AG114),Input!AG114,1)","v":1},{"$f":"MAX(E114,Input!Z114)","v":1},{"$f":"IF(ISNUMBER(Input!AH114),Input!AH114,1)+($J$8*Input!$T$11+$J$9*Input!$AU114)","v":1},{"$f":"IF(ISNUMBER(Input!AJ114),Input!AJ114+($J$8*Input!$T$11+$J$9*Input!$AU114),$G114)","v":1},{"$f":"IF(ISNUMBER(Input!AK114),Input!AK114+($J$8*Input!$T$11+$J$9*Input!$AU114),IF(ISNUMBER(Input!AI114),Input!AI114+($J$8*Input!$T$11+$J$9*Input!$AU114),$G114))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL114),Input!AL114<>0),Input!AL114,IF(Input!V114=0,G114,IF(Input!R114=0,I114,IF(Input!R114*0.03412>Input!V114,G114,I114)))-($J$8*Input!$T$11+$J$9*Input!AU114))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV114)","v":0},{"$f":"IF(ISBLANK(Input!AM114),100%,Input!AM114)*IF(ISBLANK(Input!AN114),100%,Input!AN114)","v":1},{"$f":"Input!R114","v":0},{"$f":"Input!AC114","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB114-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q114=\"kW\",Input!U114,Input!R114)),IF(Q114=\"kW\",Input!U114,Input!R114),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q114=\"kW\",Input!AD114,N114)),IF(Q114=\"kW\",Input!AD114,N114),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V114,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y114),MATCH(\"Gen:\"&0&\":\"&D114&\":All\",CostE!$E$5:$E$1873,0),Y114)","v":{"$error":"#N/A"}},{"$f":"MATCH(W114,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X114,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S114,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z114>Input!AG114,Input!AG114,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z114*Periods-(AE114+AF114+AG114)))","v":0},{"$f":"MAX(0,Input!Z114*Periods-AH114-AF114-AE114-AG114)","v":0},{"$f":"IF(OR(Input!E114=\"Residential\",Input!E114=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ114*AK114*Input!AW114","v":0},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!G$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!G$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!G$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!G$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!G$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!H$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!H$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!H$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!H$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!H$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!I$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!I$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!I$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!I$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!I$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!J$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!J$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!J$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!J$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!J$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!K$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!K$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!K$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!K$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!K$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!L$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!L$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!L$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!L$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!L$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!M$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!M$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!M$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!M$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!M$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!N$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!N$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!N$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!N$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!N$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!O$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!O$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!O$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!O$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!O$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!P$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!P$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!P$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!P$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!P$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!Q$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!Q$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!Q$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!Q$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!Q$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!R$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!R$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!R$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!R$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!R$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!S$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!S$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!S$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!S$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!S$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!T$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!T$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!T$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!T$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!T$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!U$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!U$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!U$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!U$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!U$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!V$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!V$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!V$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!V$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!V$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!W$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!W$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!W$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!W$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!W$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!X$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!X$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!X$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!X$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!X$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!Y$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!Y$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!Y$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!Y$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!Y$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!Z$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!Z$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!Z$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!Z$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!Z$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AA$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AA$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AA$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AA$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AA$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AB$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AB$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AB$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AB$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AB$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AC$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AC$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AC$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AC$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AC$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AD$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AD$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AD$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AD$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AD$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AE$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AE$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AE$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AE$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AE$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AF$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AF$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AF$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AF$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AF$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AG$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AG$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AG$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AG$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AG$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AH$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AH$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AH$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AH$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AH$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AI$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AI$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AI$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AI$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AI$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AJ$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AJ$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AJ$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AK$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AK$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AK$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AK$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AK$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AL$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AL$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AL$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AL$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AL$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AM$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AM$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AM$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AM$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AM$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AN$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AN$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AN$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AN$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AN$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AO$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AO$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AO$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AO$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AO$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AP$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AP$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AP$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AP$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AP$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AQ$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AQ$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AQ$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AR$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AR$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AR$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AR$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AR$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AS$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AS$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AS$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AS$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AS$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AT$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AT$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AT$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AT$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AT$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AU$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AU$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AU$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AU$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AU$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AV$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AV$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AV$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AV$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AV$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AW$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AW$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AW$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AW$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AW$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AX$5,$Z114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AX$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$M114*(1+$AL114)\n+\n(OFFSET(CostE!AX$5,$Z114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AX$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AX$5,$Z114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*Input!$AC114*(1+$AL114)","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!G$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!G$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!G$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!G$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!G$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!H$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!H$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!H$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!H$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!H$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!I$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!I$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!I$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!I$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!I$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!J$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!J$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!J$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!J$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!J$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!K$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!K$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!K$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!K$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!K$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!L$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!L$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!L$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!L$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!L$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!M$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!M$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!M$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!M$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!M$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!N$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!N$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!N$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!N$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!N$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!O$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!O$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!O$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!O$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!O$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!P$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!P$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!P$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!P$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!P$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!Q$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!Q$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!Q$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!Q$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!Q$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!R$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!R$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!R$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!R$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!R$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!S$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!S$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!S$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!S$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!S$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!T$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!T$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!T$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!T$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!T$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!U$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!U$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!U$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!U$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!U$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!V$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!V$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!V$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!V$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!V$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!W$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!W$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!W$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!W$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!W$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!X$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!X$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!X$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!X$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!X$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!Y$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!Y$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!Y$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!Y$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!Y$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!Z$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!Z$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!Z$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!Z$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!Z$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AA$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AA$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AA$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AA$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AA$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AB$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AB$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AB$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AB$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AB$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AC$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AC$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AC$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AC$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AC$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AD$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AD$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AD$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AD$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AD$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AE$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AE$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AE$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AE$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AE$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AF$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AF$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AF$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AF$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AF$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AG$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AG$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AG$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AG$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AG$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AH$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AH$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AH$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AH$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AH$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AI$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AI$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AI$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AI$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AI$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AJ$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AJ$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AJ$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AK$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AK$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AK$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AK$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AK$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AL$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AL$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AL$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AL$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AL$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AM$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AM$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AM$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AM$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AM$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AN$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AN$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AN$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AN$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AN$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AO$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AO$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AO$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AO$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AO$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AP$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AP$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AP$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AP$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AP$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AQ$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AQ$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AQ$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AR$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AR$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AR$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AR$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AR$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AS$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AS$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AS$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AS$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AS$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AT$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AT$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AT$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AT$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AT$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AU$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AU$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AU$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AU$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AU$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AV$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AV$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AV$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AV$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AV$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AW$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AW$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AW$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AW$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AW$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"(IF($AE114>0,NPV(Disc,OFFSET(CostE!AX$5,$AA114-1,SkipYrs*Periods+1,1,$AE114)),0)+OFFSET(CostE!AX$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AF114*(1/(1+Disc)^($AE114+1)))*$R114\n+\n(OFFSET(CostE!AX$5,$AA114-1,SkipYrs*Periods+1+$AE114)*$AG114*(1/(1+Disc)^($AE114+1))+\nIF($AH114>0,NPV(Disc,OFFSET(CostE!AX$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114,0)+1,1,$AH114)),0)*(1/(1+Disc)^($AE114+$AF114+$AG114))+\nOFFSET(CostE!AX$5,$AA114-1,SkipYrs*Periods+ROUND($AE114+$AF114+$AG114+$AH114,0)+1)*$AI114*(1/(1+Disc)^(ROUND($AE114+$AH114+$AF114+$AG114,0)+1)))*$S114","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV114),0,Input!BJ114:DA114*(AM114:CD114+CE114:DV114)))*L114","v":0},{"$f":"NPV(Disc,GasCalcs!M114:BD114*Input!BJ114:DA114)*L114","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV114),0,Input!BJ114:DA114*(AM114:CD114*$G114+CE114:DV114*$H114)))*$L114","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S114,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S114,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X114,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EC$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EC$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EC$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EC$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,ED$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,ED$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,ED$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,ED$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EE$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EE$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EE$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EE$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EF$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EF$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EF$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EF$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EG$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EG$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EG$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EG$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EH$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EH$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EH$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EH$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EI$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EI$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EI$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EI$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EJ$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EJ$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EJ$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EK$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EK$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EK$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EK$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EL$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EL$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EL$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EL$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EM$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA114-1,EM$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E114))))*$M114+(IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA114-1,EM$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1)+OFFSET(Rates!$B$4,$EA114-1,EM$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AC114","v":0},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EN$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EN$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EN$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EN$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EO$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EO$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EO$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EO$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EP$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EP$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EP$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EP$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EQ$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EQ$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EQ$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,ER$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,ER$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,ER$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,ER$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,ES$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,ES$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,ES$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,ES$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,ET$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,ET$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,ET$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,ET$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EU$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EU$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EU$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EU$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EV$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EV$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EV$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EV$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EW$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EW$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EW$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EW$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"(IF($E114>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EX$16-Rates!$B$3,1,TRUNC($E114))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB114-1,EX$16-Rates!$B$3+TRUNC($E114))*($E114-TRUNC($E114))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E114))))*Input!$V114 + (IF((Input!$Z114-$E114)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB114-1,EX$16-Rates!$B$3+TRUNC($E114),1,TRUNC(Input!$Z114-$E114))))/(1+$C$3)^(TRUNC($E114)-1) +OFFSET(Rates!$B$16,$EB114-1,EX$16-Rates!$B$3+TRUNC(Input!$Z114))*(Input!$Z114-TRUNC(Input!$Z114))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z114))))*Input!$AE114","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC114),0,EC114*Input!AX114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(ED114),0,ED114*Input!AY114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EE114),0,EE114*Input!AZ114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EF114),0,EF114*Input!BA114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EG114),0,EG114*Input!BB114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EH114),0,EH114*Input!BC114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EI114),0,EI114*Input!BD114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EJ114),0,EJ114*Input!BE114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EK114),0,EK114*Input!BF114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EL114),0,EL114*Input!BG114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EM114),0,EM114*Input!BH114*$G114*$L114)","v":0},{"$f":"IF(ISERROR(EN114),0,EN114*Input!AX114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(EO114),0,EO114*Input!AY114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(EP114),0,EP114*Input!AZ114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(EQ114),0,EQ114*Input!BA114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(ER114),0,ER114*Input!BB114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(ES114),0,ES114*Input!BC114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(ET114),0,ET114*Input!BD114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(EU114),0,EU114*Input!BE114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(EV114),0,EV114*Input!BF114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(EW114),0,EW114*Input!BG114*$I114*$L114)","v":0},{"$f":"IF(ISERROR(EX114),0,EX114*Input!BH114*$I114*$L114)","v":0},{"$f":"MAX(0,SUM(Input!N114:P114)-Input!L114)","v":0},{"$f":"MAX(NPV(Disc,FU114*Input!$BJ114:$DA114),FY114-GA114,0)","v":0},0,{"$f":"NPV(Disc,Input!M114*Input!$BJ114:$DA114)","v":0},{"$f":"NPV(Disc,SUM(Input!N114:P114)*Input!$BJ114:$DA114)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ114:DA114)*(Input!L114-IF(Calcs!AD114>0,(Input!L114-Input!AA114)*((1+Input!AB114/Periods)/(1+Disc))^(Calcs!AD114*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ114:$DA114*Input!R114)*PV($C$3,$E114,-1,0,1)+ NPV(Disc,Input!$BJ114:$DA114*N114)*PV($C$3,Input!$Z114-$E114,-1,0,1)/(1+$C$3)^$E114)*L114","v":0},{"$f":"(NPV(Disc,Input!$BJ114:$DA114*Input!V114)*PV($C$3,$E114,-1,0,1)+NPV(Disc,Input!$BJ114:$DA114*Input!$AE114)*PV($C$3,Input!$Z114-$E114,-1,0,1)/(1+$C$3)^$E114)*L114","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY114+DZ114-(FZ114+GC114)-(Input!$Q$13-Input!$J$11)*GK114","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF114<>0,GM114-(Input!$Q$13-Input!$J$11)*$GJ114*$GK114/GF114,0)","v":0},{"$f":"IF(GG114<>0,GN114-(Input!$Q$13-Input!$J$11)*(1-$GJ114)*$GK114/GG114,0)","v":0},0,0,{"$f":"IF(GF114<>0,GQ114-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ114*$GK114/GF114,0)","v":0},{"$f":"IF(GG114<>0,GR114-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ114)*$GK114/GG114,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ114+DY114)/((GC114+FZ114)+$GK114*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ114+DY114)/(FZ114+$GK114*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB114*O114*$G114*$L114","v":0},{"$f":"GY114*MAX(Input!$Z114,$E114)","v":0},{"$f":"Input!DB114*$I114*GasCalcs!G114*$L114","v":0},{"$f":"HA114*MAX(Input!$Z114,$E114)","v":0},{"$f":"IF(ISERROR(Loads!AY114*Input!DB114*$T114*$H114),0,Loads!AY114*Input!DB114*$T114*$H114)*$L114","v":0},{"$f":"IF(ISERROR(Loads!AZ114*Input!DB114*$T114*$H114),0,Loads!AZ114*Input!DB114*$T114*$H114)*$L114","v":0},null,{"$f":"IF(Calcs!F114<>0,(Input!U114*H114*$L114*E114+Input!AD114*H114*L114*(F114-E114))/F114*Input!DB114,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB114-1,0)),0,OFFSET(CostE!$AQ$5,$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB114-1,0)),0,OFFSET(CostE!$AR$5,$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB114-1,0)),0,OFFSET(CostE!$AS$5,$AB114-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L114)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L114))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L114)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L114))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z114),0,OFFSET(CostE!$F$5,Calcs!Z114-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E114<>0,GasCalcs!F114/GasCalcs!E114,1)","v":1}]
[{"$f":"Input!B147","v":0},{"$f":"Input!D147","v":0},{"$f":"TRIM(Input!E147)","v":""},{"$f":"TRIM(Input!F147)","v":""},{"$f":"IF(ISNUMBER(Input!AG147),Input!AG147,1)","v":1},{"$f":"MAX(E147,Input!Z147)","v":1},{"$f":"IF(ISNUMBER(Input!AH147),Input!AH147,1)+($J$8*Input!$T$11+$J$9*Input!$AU147)","v":1},{"$f":"IF(ISNUMBER(Input!AJ147),Input!AJ147+($J$8*Input!$T$11+$J$9*Input!$AU147),$G147)","v":1},{"$f":"IF(ISNUMBER(Input!AK147),Input!AK147+($J$8*Input!$T$11+$J$9*Input!$AU147),IF(ISNUMBER(Input!AI147),Input!AI147+($J$8*Input!$T$11+$J$9*Input!$AU147),$G147))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL147),Input!AL147<>0),Input!AL147,IF(Input!V147=0,G147,IF(Input!R147=0,I147,IF(Input!R147*0.03412>Input!V147,G147,I147)))-($J$8*Input!$T$11+$J$9*Input!AU147))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV147)","v":0},{"$f":"IF(ISBLANK(Input!AM147),100%,Input!AM147)*IF(ISBLANK(Input!AN147),100%,Input!AN147)","v":1},{"$f":"Input!R147","v":0},{"$f":"Input!AC147","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB147-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q147=\"kW\",Input!U147,Input!R147)),IF(Q147=\"kW\",Input!U147,Input!R147),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q147=\"kW\",Input!AD147,N147)),IF(Q147=\"kW\",Input!AD147,N147),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V147,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y147),MATCH(\"Gen:\"&0&\":\"&D147&\":All\",CostE!$E$5:$E$1873,0),Y147)","v":{"$error":"#N/A"}},{"$f":"MATCH(W147,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X147,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S147,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z147>Input!AG147,Input!AG147,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z147*Periods-(AE147+AF147+AG147)))","v":0},{"$f":"MAX(0,Input!Z147*Periods-AH147-AF147-AE147-AG147)","v":0},{"$f":"IF(OR(Input!E147=\"Residential\",Input!E147=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ147*AK147*Input!AW147","v":0},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!G$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!G$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!G$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!G$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!G$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!H$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!H$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!H$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!H$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!H$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!I$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!I$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!I$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!I$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!I$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!J$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!J$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!J$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!J$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!J$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!K$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!K$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!K$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!K$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!K$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!L$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!L$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!L$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!L$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!L$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!M$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!M$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!M$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!M$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!M$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!N$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!N$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!N$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!N$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!N$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!O$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!O$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!O$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!O$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!O$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!P$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!P$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!P$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!P$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!P$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!Q$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!Q$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!Q$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!Q$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!Q$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!R$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!R$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!R$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!R$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!R$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!S$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!S$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!S$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!S$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!S$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!T$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!T$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!T$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!T$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!T$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!U$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!U$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!U$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!U$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!U$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!V$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!V$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!V$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!V$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!V$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!W$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!W$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!W$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!W$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!W$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!X$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!X$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!X$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!X$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!X$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!Y$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!Y$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!Y$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!Y$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!Y$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!Z$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!Z$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!Z$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!Z$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!Z$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AA$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AA$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AA$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AA$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AA$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AB$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AB$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AB$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AB$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AB$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AC$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AC$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AC$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AC$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AC$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AD$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AD$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AD$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AD$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AD$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AE$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AE$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AE$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AE$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AE$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AF$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AF$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AF$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AF$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AF$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AG$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AG$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AG$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AG$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AG$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AH$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AH$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AH$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AH$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AH$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AI$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AI$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AI$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AI$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AI$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AJ$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AJ$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AJ$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AK$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AK$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AK$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AK$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AK$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AL$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AL$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AL$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AL$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AL$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AM$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AM$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AM$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AM$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AM$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AN$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AN$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AN$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AN$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AN$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AO$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AO$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AO$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AO$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AO$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AP$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AP$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AP$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AP$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AP$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AQ$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AQ$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AQ$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AR$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AR$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AR$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AR$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AR$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AS$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AS$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AS$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AS$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AS$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AT$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AT$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AT$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AT$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AT$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AU$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AU$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AU$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AU$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AU$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AV$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AV$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AV$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AV$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AV$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AW$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AW$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AW$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AW$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AW$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AX$5,$Z147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AX$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$M147*(1+$AL147)\n+\n(OFFSET(CostE!AX$5,$Z147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AX$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AX$5,$Z147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*Input!$AC147*(1+$AL147)","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!G$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!G$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!G$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!G$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!G$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!H$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!H$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!H$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!H$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!H$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!I$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!I$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!I$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!I$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!I$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!J$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!J$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!J$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!J$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!J$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!K$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!K$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!K$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!K$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!K$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!L$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!L$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!L$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!L$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!L$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!M$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!M$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!M$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!M$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!M$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!N$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!N$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!N$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!N$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!N$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!O$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!O$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!O$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!O$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!O$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!P$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!P$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!P$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!P$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!P$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!Q$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!Q$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!Q$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!Q$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!Q$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!R$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!R$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!R$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!R$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!R$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!S$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!S$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!S$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!S$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!S$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!T$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!T$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!T$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!T$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!T$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!U$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!U$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!U$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!U$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!U$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!V$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!V$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!V$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!V$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!V$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!W$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!W$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!W$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!W$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!W$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!X$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!X$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!X$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!X$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!X$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!Y$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!Y$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!Y$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!Y$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!Y$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!Z$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!Z$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!Z$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!Z$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!Z$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AA$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AA$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AA$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AA$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AA$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AB$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AB$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AB$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AB$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AB$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AC$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AC$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AC$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AC$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AC$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AD$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AD$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AD$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AD$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AD$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AE$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AE$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AE$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AE$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AE$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AF$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AF$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AF$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AF$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AF$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AG$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AG$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AG$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AG$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AG$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AH$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AH$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AH$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AH$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AH$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AI$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AI$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AI$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AI$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AI$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AJ$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AJ$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AJ$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AK$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AK$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AK$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AK$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AK$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AL$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AL$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AL$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AL$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AL$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AM$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AM$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AM$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AM$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AM$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AN$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AN$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AN$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AN$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AN$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AO$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AO$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AO$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AO$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AO$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AP$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AP$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AP$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AP$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AP$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AQ$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AQ$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AQ$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AR$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AR$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AR$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AR$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AR$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AS$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AS$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AS$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AS$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AS$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AT$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AT$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AT$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AT$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AT$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AU$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AU$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AU$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AU$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AU$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AV$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AV$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AV$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AV$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AV$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AW$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AW$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AW$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AW$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AW$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"(IF($AE147>0,NPV(Disc,OFFSET(CostE!AX$5,$AA147-1,SkipYrs*Periods+1,1,$AE147)),0)+OFFSET(CostE!AX$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AF147*(1/(1+Disc)^($AE147+1)))*$R147\n+\n(OFFSET(CostE!AX$5,$AA147-1,SkipYrs*Periods+1+$AE147)*$AG147*(1/(1+Disc)^($AE147+1))+\nIF($AH147>0,NPV(Disc,OFFSET(CostE!AX$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147,0)+1,1,$AH147)),0)*(1/(1+Disc)^($AE147+$AF147+$AG147))+\nOFFSET(CostE!AX$5,$AA147-1,SkipYrs*Periods+ROUND($AE147+$AF147+$AG147+$AH147,0)+1)*$AI147*(1/(1+Disc)^(ROUND($AE147+$AH147+$AF147+$AG147,0)+1)))*$S147","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV147),0,Input!BJ147:DA147*(AM147:CD147+CE147:DV147)))*L147","v":0},{"$f":"NPV(Disc,GasCalcs!M147:BD147*Input!BJ147:DA147)*L147","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV147),0,Input!BJ147:DA147*(AM147:CD147*$G147+CE147:DV147*$H147)))*$L147","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S147,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S147,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X147,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EC$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EC$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EC$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EC$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,ED$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,ED$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,ED$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,ED$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EE$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EE$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EE$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EE$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EF$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EF$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EF$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EF$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EG$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EG$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EG$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EG$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EH$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EH$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EH$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EH$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EI$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EI$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EI$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EI$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EJ$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EJ$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EJ$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EK$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EK$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EK$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EK$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EL$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EL$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EL$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EL$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EM$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA147-1,EM$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E147))))*$M147+(IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA147-1,EM$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1)+OFFSET(Rates!$B$4,$EA147-1,EM$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AC147","v":0},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EN$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EN$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EN$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EN$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EO$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EO$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EO$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EO$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EP$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EP$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EP$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EP$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EQ$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EQ$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EQ$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,ER$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,ER$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,ER$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,ER$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,ES$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,ES$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,ES$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,ES$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,ET$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,ET$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,ET$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,ET$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EU$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EU$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EU$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EU$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EV$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EV$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EV$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EV$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EW$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EW$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EW$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EW$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"(IF($E147>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EX$16-Rates!$B$3,1,TRUNC($E147))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB147-1,EX$16-Rates!$B$3+TRUNC($E147))*($E147-TRUNC($E147))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E147))))*Input!$V147 + (IF((Input!$Z147-$E147)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB147-1,EX$16-Rates!$B$3+TRUNC($E147),1,TRUNC(Input!$Z147-$E147))))/(1+$C$3)^(TRUNC($E147)-1) +OFFSET(Rates!$B$16,$EB147-1,EX$16-Rates!$B$3+TRUNC(Input!$Z147))*(Input!$Z147-TRUNC(Input!$Z147))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z147))))*Input!$AE147","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC147),0,EC147*Input!AX147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(ED147),0,ED147*Input!AY147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EE147),0,EE147*Input!AZ147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EF147),0,EF147*Input!BA147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EG147),0,EG147*Input!BB147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EH147),0,EH147*Input!BC147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EI147),0,EI147*Input!BD147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EJ147),0,EJ147*Input!BE147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EK147),0,EK147*Input!BF147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EL147),0,EL147*Input!BG147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EM147),0,EM147*Input!BH147*$G147*$L147)","v":0},{"$f":"IF(ISERROR(EN147),0,EN147*Input!AX147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(EO147),0,EO147*Input!AY147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(EP147),0,EP147*Input!AZ147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(EQ147),0,EQ147*Input!BA147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(ER147),0,ER147*Input!BB147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(ES147),0,ES147*Input!BC147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(ET147),0,ET147*Input!BD147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(EU147),0,EU147*Input!BE147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(EV147),0,EV147*Input!BF147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(EW147),0,EW147*Input!BG147*$I147*$L147)","v":0},{"$f":"IF(ISERROR(EX147),0,EX147*Input!BH147*$I147*$L147)","v":0},{"$f":"MAX(0,SUM(Input!N147:P147)-Input!L147)","v":0},{"$f":"MAX(NPV(Disc,FU147*Input!$BJ147:$DA147),FY147-GA147,0)","v":0},0,{"$f":"NPV(Disc,Input!M147*Input!$BJ147:$DA147)","v":0},{"$f":"NPV(Disc,SUM(Input!N147:P147)*Input!$BJ147:$DA147)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ147:DA147)*(Input!L147-IF(Calcs!AD147>0,(Input!L147-Input!AA147)*((1+Input!AB147/Periods)/(1+Disc))^(Calcs!AD147*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ147:$DA147*Input!R147)*PV($C$3,$E147,-1,0,1)+ NPV(Disc,Input!$BJ147:$DA147*N147)*PV($C$3,Input!$Z147-$E147,-1,0,1)/(1+$C$3)^$E147)*L147","v":0},{"$f":"(NPV(Disc,Input!$BJ147:$DA147*Input!V147)*PV($C$3,$E147,-1,0,1)+NPV(Disc,Input!$BJ147:$DA147*Input!$AE147)*PV($C$3,Input!$Z147-$E147,-1,0,1)/(1+$C$3)^$E147)*L147","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY147+DZ147-(FZ147+GC147)-(Input!$Q$13-Input!$J$11)*GK147","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF147<>0,GM147-(Input!$Q$13-Input!$J$11)*$GJ147*$GK147/GF147,0)","v":0},{"$f":"IF(GG147<>0,GN147-(Input!$Q$13-Input!$J$11)*(1-$GJ147)*$GK147/GG147,0)","v":0},0,0,{"$f":"IF(GF147<>0,GQ147-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ147*$GK147/GF147,0)","v":0},{"$f":"IF(GG147<>0,GR147-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ147)*$GK147/GG147,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ147+DY147)/((GC147+FZ147)+$GK147*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ147+DY147)/(FZ147+$GK147*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB147*O147*$G147*$L147","v":0},{"$f":"GY147*MAX(Input!$Z147,$E147)","v":0},{"$f":"Input!DB147*$I147*GasCalcs!G147*$L147","v":0},{"$f":"HA147*MAX(Input!$Z147,$E147)","v":0},{"$f":"IF(ISERROR(Loads!AY147*Input!DB147*$T147*$H147),0,Loads!AY147*Input!DB147*$T147*$H147)*$L147","v":0},{"$f":"IF(ISERROR(Loads!AZ147*Input!DB147*$T147*$H147),0,Loads!AZ147*Input!DB147*$T147*$H147)*$L147","v":0},null,{"$f":"IF(Calcs!F147<>0,(Input!U147*H147*$L147*E147+Input!AD147*H147*L147*(F147-E147))/F147*Input!DB147,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB147-1,0)),0,OFFSET(CostE!$AQ$5,$AB147-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB147-1,0)),0,OFFSET(CostE!$AR$5,$AB147-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB147-1,0)),0,OFFSET(CostE!$AS$5,$AB147-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L147)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L147))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L147)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L147))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z147),0,OFFSET(CostE!$F$5,Calcs!Z147-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E147<>0,GasCalcs!F147/GasCalcs!E147,1)","v":1}]
[{"$f":"Input!B170","v":0},{"$f":"Input!D170","v":0},{"$f":"TRIM(Input!E170)","v":""},{"$f":"TRIM(Input!F170)","v":""},{"$f":"IF(ISNUMBER(Input!AG170),Input!AG170,1)","v":1},{"$f":"MAX(E170,Input!Z170)","v":1},{"$f":"IF(ISNUMBER(Input!AH170),Input!AH170,1)+($J$8*Input!$T$11+$J$9*Input!$AU170)","v":1},{"$f":"IF(ISNUMBER(Input!AJ170),Input!AJ170+($J$8*Input!$T$11+$J$9*Input!$AU170),$G170)","v":1},{"$f":"IF(ISNUMBER(Input!AK170),Input!AK170+($J$8*Input!$T$11+$J$9*Input!$AU170),IF(ISNUMBER(Input!AI170),Input!AI170+($J$8*Input!$T$11+$J$9*Input!$AU170),$G170))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL170),Input!AL170<>0),Input!AL170,IF(Input!V170=0,G170,IF(Input!R170=0,I170,IF(Input!R170*0.03412>Input!V170,G170,I170)))-($J$8*Input!$T$11+$J$9*Input!AU170))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV170)","v":0},{"$f":"IF(ISBLANK(Input!AM170),100%,Input!AM170)*IF(ISBLANK(Input!AN170),100%,Input!AN170)","v":1},{"$f":"Input!R170","v":0},{"$f":"Input!AC170","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB170-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q170=\"kW\",Input!U170,Input!R170)),IF(Q170=\"kW\",Input!U170,Input!R170),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q170=\"kW\",Input!AD170,N170)),IF(Q170=\"kW\",Input!AD170,N170),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V170,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y170),MATCH(\"Gen:\"&0&\":\"&D170&\":All\",CostE!$E$5:$E$1873,0),Y170)","v":{"$error":"#N/A"}},{"$f":"MATCH(W170,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X170,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S170,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z170>Input!AG170,Input!AG170,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z170*Periods-(AE170+AF170+AG170)))","v":0},{"$f":"MAX(0,Input!Z170*Periods-AH170-AF170-AE170-AG170)","v":0},{"$f":"IF(OR(Input!E170=\"Residential\",Input!E170=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ170*AK170*Input!AW170","v":0},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!G$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!G$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!G$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!G$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!G$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!H$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!H$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!H$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!H$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!H$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!I$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!I$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!I$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!I$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!I$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!J$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!J$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!J$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!J$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!J$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!K$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!K$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!K$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!K$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!K$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!L$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!L$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!L$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!L$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!L$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!M$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!M$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!M$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!M$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!M$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!N$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!N$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!N$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!N$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!N$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!O$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!O$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!O$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!O$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!O$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!P$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!P$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!P$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!P$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!P$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!Q$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!Q$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!Q$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!Q$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!Q$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!R$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!R$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!R$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!R$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!R$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!S$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!S$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!S$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!S$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!S$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!T$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!T$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!T$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!T$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!T$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!U$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!U$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!U$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!U$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!U$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!V$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!V$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!V$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!V$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!V$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!W$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!W$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!W$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!W$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!W$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!X$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!X$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!X$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!X$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!X$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!Y$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!Y$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!Y$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!Y$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!Y$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!Z$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!Z$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!Z$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!Z$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!Z$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AA$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AA$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AA$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AA$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AA$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AB$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AB$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AB$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AB$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AB$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AC$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AC$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AC$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AC$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AC$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AD$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AD$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AD$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AD$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AD$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AE$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AE$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AE$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AE$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AE$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AF$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AF$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AF$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AF$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AF$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AG$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AG$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AG$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AG$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AG$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AH$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AH$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AH$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AH$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AH$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AI$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AI$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AI$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AI$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AI$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AJ$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AJ$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AJ$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AK$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AK$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AK$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AK$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AK$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AL$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AL$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AL$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AL$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AL$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AM$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AM$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AM$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AM$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AM$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AN$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AN$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AN$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AN$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AN$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AO$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AO$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AO$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AO$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AO$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AP$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AP$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AP$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AP$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AP$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AQ$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AQ$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AQ$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AR$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AR$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AR$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AR$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AR$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AS$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AS$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AS$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AS$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AS$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AT$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AT$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AT$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AT$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AT$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AU$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AU$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AU$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AU$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AU$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AV$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AV$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AV$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AV$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AV$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AW$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AW$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AW$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AW$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AW$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AX$5,$Z170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AX$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$M170*(1+$AL170)\n+\n(OFFSET(CostE!AX$5,$Z170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AX$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AX$5,$Z170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*Input!$AC170*(1+$AL170)","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!G$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!G$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!G$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!G$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!G$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!H$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!H$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!H$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!H$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!H$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!I$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!I$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!I$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!I$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!I$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!J$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!J$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!J$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!J$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!J$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!K$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!K$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!K$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!K$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!K$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!L$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!L$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!L$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!L$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!L$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!M$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!M$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!M$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!M$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!M$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!N$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!N$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!N$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!N$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!N$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!O$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!O$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!O$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!O$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!O$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!P$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!P$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!P$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!P$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!P$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!Q$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!Q$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!Q$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!Q$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!Q$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!R$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!R$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!R$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!R$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!R$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!S$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!S$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!S$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!S$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!S$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!T$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!T$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!T$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!T$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!T$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!U$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!U$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!U$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!U$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!U$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!V$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!V$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!V$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!V$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!V$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!W$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!W$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!W$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!W$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!W$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!X$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!X$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!X$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!X$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!X$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!Y$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!Y$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!Y$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!Y$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!Y$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!Z$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!Z$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!Z$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!Z$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!Z$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AA$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AA$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AA$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AA$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AA$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AB$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AB$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AB$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AB$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AB$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AC$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AC$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AC$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AC$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AC$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AD$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AD$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AD$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AD$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AD$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AE$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AE$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AE$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AE$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AE$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AF$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AF$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AF$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AF$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AF$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AG$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AG$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AG$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AG$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AG$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AH$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AH$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AH$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AH$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AH$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AI$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AI$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AI$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AI$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AI$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AJ$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AJ$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AJ$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AK$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AK$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AK$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AK$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AK$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AL$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AL$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AL$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AL$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AL$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AM$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AM$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AM$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AM$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AM$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AN$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AN$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AN$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AN$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AN$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AO$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AO$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AO$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AO$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AO$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AP$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AP$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AP$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AP$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AP$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AQ$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AQ$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AQ$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AR$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AR$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AR$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AR$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AR$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AS$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AS$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AS$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AS$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AS$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AT$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AT$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AT$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AT$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AT$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AU$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AU$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AU$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AU$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AU$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AV$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AV$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AV$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AV$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AV$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AW$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AW$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AW$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AW$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AW$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"(IF($AE170>0,NPV(Disc,OFFSET(CostE!AX$5,$AA170-1,SkipYrs*Periods+1,1,$AE170)),0)+OFFSET(CostE!AX$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AF170*(1/(1+Disc)^($AE170+1)))*$R170\n+\n(OFFSET(CostE!AX$5,$AA170-1,SkipYrs*Periods+1+$AE170)*$AG170*(1/(1+Disc)^($AE170+1))+\nIF($AH170>0,NPV(Disc,OFFSET(CostE!AX$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170,0)+1,1,$AH170)),0)*(1/(1+Disc)^($AE170+$AF170+$AG170))+\nOFFSET(CostE!AX$5,$AA170-1,SkipYrs*Periods+ROUND($AE170+$AF170+$AG170+$AH170,0)+1)*$AI170*(1/(1+Disc)^(ROUND($AE170+$AH170+$AF170+$AG170,0)+1)))*$S170","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV170),0,Input!BJ170:DA170*(AM170:CD170+CE170:DV170)))*L170","v":0},{"$f":"NPV(Disc,GasCalcs!M170:BD170*Input!BJ170:DA170)*L170","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV170),0,Input!BJ170:DA170*(AM170:CD170*$G170+CE170:DV170*$H170)))*$L170","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S170,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S170,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X170,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EC$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EC$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EC$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EC$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,ED$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,ED$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,ED$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,ED$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EE$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EE$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EE$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EE$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EF$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EF$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EF$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EF$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EG$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EG$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EG$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EG$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EH$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EH$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EH$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EH$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EI$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EI$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EI$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EI$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EJ$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EJ$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EJ$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EK$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EK$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EK$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EK$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EL$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EL$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EL$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EL$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EM$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA170-1,EM$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E170))))*$M170+(IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA170-1,EM$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1)+OFFSET(Rates!$B$4,$EA170-1,EM$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AC170","v":0},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EN$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EN$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EN$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EN$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EO$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EO$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EO$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EO$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EP$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EP$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EP$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EP$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EQ$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EQ$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EQ$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,ER$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,ER$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,ER$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,ER$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,ES$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,ES$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,ES$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,ES$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,ET$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,ET$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,ET$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,ET$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EU$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EU$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EU$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EU$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EV$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EV$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EV$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EV$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EW$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EW$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EW$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EW$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"(IF($E170>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EX$16-Rates!$B$3,1,TRUNC($E170))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB170-1,EX$16-Rates!$B$3+TRUNC($E170))*($E170-TRUNC($E170))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E170))))*Input!$V170 + (IF((Input!$Z170-$E170)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB170-1,EX$16-Rates!$B$3+TRUNC($E170),1,TRUNC(Input!$Z170-$E170))))/(1+$C$3)^(TRUNC($E170)-1) +OFFSET(Rates!$B$16,$EB170-1,EX$16-Rates!$B$3+TRUNC(Input!$Z170))*(Input!$Z170-TRUNC(Input!$Z170))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z170))))*Input!$AE170","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC170),0,EC170*Input!AX170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(ED170),0,ED170*Input!AY170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EE170),0,EE170*Input!AZ170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EF170),0,EF170*Input!BA170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EG170),0,EG170*Input!BB170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EH170),0,EH170*Input!BC170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EI170),0,EI170*Input!BD170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EJ170),0,EJ170*Input!BE170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EK170),0,EK170*Input!BF170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EL170),0,EL170*Input!BG170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EM170),0,EM170*Input!BH170*$G170*$L170)","v":0},{"$f":"IF(ISERROR(EN170),0,EN170*Input!AX170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(EO170),0,EO170*Input!AY170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(EP170),0,EP170*Input!AZ170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(EQ170),0,EQ170*Input!BA170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(ER170),0,ER170*Input!BB170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(ES170),0,ES170*Input!BC170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(ET170),0,ET170*Input!BD170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(EU170),0,EU170*Input!BE170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(EV170),0,EV170*Input!BF170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(EW170),0,EW170*Input!BG170*$I170*$L170)","v":0},{"$f":"IF(ISERROR(EX170),0,EX170*Input!BH170*$I170*$L170)","v":0},{"$f":"MAX(0,SUM(Input!N170:P170)-Input!L170)","v":0},{"$f":"MAX(NPV(Disc,FU170*Input!$BJ170:$DA170),FY170-GA170,0)","v":0},0,{"$f":"NPV(Disc,Input!M170*Input!$BJ170:$DA170)","v":0},{"$f":"NPV(Disc,SUM(Input!N170:P170)*Input!$BJ170:$DA170)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ170:DA170)*(Input!L170-IF(Calcs!AD170>0,(Input!L170-Input!AA170)*((1+Input!AB170/Periods)/(1+Disc))^(Calcs!AD170*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ170:$DA170*Input!R170)*PV($C$3,$E170,-1,0,1)+ NPV(Disc,Input!$BJ170:$DA170*N170)*PV($C$3,Input!$Z170-$E170,-1,0,1)/(1+$C$3)^$E170)*L170","v":0},{"$f":"(NPV(Disc,Input!$BJ170:$DA170*Input!V170)*PV($C$3,$E170,-1,0,1)+NPV(Disc,Input!$BJ170:$DA170*Input!$AE170)*PV($C$3,Input!$Z170-$E170,-1,0,1)/(1+$C$3)^$E170)*L170","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY170+DZ170-(FZ170+GC170)-(Input!$Q$13-Input!$J$11)*GK170","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF170<>0,GM170-(Input!$Q$13-Input!$J$11)*$GJ170*$GK170/GF170,0)","v":0},{"$f":"IF(GG170<>0,GN170-(Input!$Q$13-Input!$J$11)*(1-$GJ170)*$GK170/GG170,0)","v":0},0,0,{"$f":"IF(GF170<>0,GQ170-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ170*$GK170/GF170,0)","v":0},{"$f":"IF(GG170<>0,GR170-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ170)*$GK170/GG170,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ170+DY170)/((GC170+FZ170)+$GK170*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ170+DY170)/(FZ170+$GK170*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB170*O170*$G170*$L170","v":0},{"$f":"GY170*MAX(Input!$Z170,$E170)","v":0},{"$f":"Input!DB170*$I170*GasCalcs!G170*$L170","v":0},{"$f":"HA170*MAX(Input!$Z170,$E170)","v":0},{"$f":"IF(ISERROR(Loads!AY170*Input!DB170*$T170*$H170),0,Loads!AY170*Input!DB170*$T170*$H170)*$L170","v":0},{"$f":"IF(ISERROR(Loads!AZ170*Input!DB170*$T170*$H170),0,Loads!AZ170*Input!DB170*$T170*$H170)*$L170","v":0},null,{"$f":"IF(Calcs!F170<>0,(Input!U170*H170*$L170*E170+Input!AD170*H170*L170*(F170-E170))/F170*Input!DB170,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB170-1,0)),0,OFFSET(CostE!$AQ$5,$AB170-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB170-1,0)),0,OFFSET(CostE!$AR$5,$AB170-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB170-1,0)),0,OFFSET(CostE!$AS$5,$AB170-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L170)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L170))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L170)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L170))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z170),0,OFFSET(CostE!$F$5,Calcs!Z170-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E170<>0,GasCalcs!F170/GasCalcs!E170,1)","v":1}]
[{"$f":"Input!B206","v":0},{"$f":"Input!D206","v":0},{"$f":"TRIM(Input!E206)","v":""},{"$f":"TRIM(Input!F206)","v":""},{"$f":"IF(ISNUMBER(Input!AG206),Input!AG206,1)","v":1},{"$f":"MAX(E206,Input!Z206)","v":1},{"$f":"IF(ISNUMBER(Input!AH206),Input!AH206,1)+($J$8*Input!$T$11+$J$9*Input!$AU206)","v":1},{"$f":"IF(ISNUMBER(Input!AJ206),Input!AJ206+($J$8*Input!$T$11+$J$9*Input!$AU206),$G206)","v":1},{"$f":"IF(ISNUMBER(Input!AK206),Input!AK206+($J$8*Input!$T$11+$J$9*Input!$AU206),IF(ISNUMBER(Input!AI206),Input!AI206+($J$8*Input!$T$11+$J$9*Input!$AU206),$G206))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL206),Input!AL206<>0),Input!AL206,IF(Input!V206=0,G206,IF(Input!R206=0,I206,IF(Input!R206*0.03412>Input!V206,G206,I206)))-($J$8*Input!$T$11+$J$9*Input!AU206))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV206)","v":0},{"$f":"IF(ISBLANK(Input!AM206),100%,Input!AM206)*IF(ISBLANK(Input!AN206),100%,Input!AN206)","v":1},{"$f":"Input!R206","v":0},{"$f":"Input!AC206","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB206-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q206=\"kW\",Input!U206,Input!R206)),IF(Q206=\"kW\",Input!U206,Input!R206),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q206=\"kW\",Input!AD206,N206)),IF(Q206=\"kW\",Input!AD206,N206),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V206,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y206),MATCH(\"Gen:\"&0&\":\"&D206&\":All\",CostE!$E$5:$E$1873,0),Y206)","v":{"$error":"#N/A"}},{"$f":"MATCH(W206,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X206,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S206,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z206>Input!AG206,Input!AG206,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z206*Periods-(AE206+AF206+AG206)))","v":0},{"$f":"MAX(0,Input!Z206*Periods-AH206-AF206-AE206-AG206)","v":0},{"$f":"IF(OR(Input!E206=\"Residential\",Input!E206=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ206*AK206*Input!AW206","v":0},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!G$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!G$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!G$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!G$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!G$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!H$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!H$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!H$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!H$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!H$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!I$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!I$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!I$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!I$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!I$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!J$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!J$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!J$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!J$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!J$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!K$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!K$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!K$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!K$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!K$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!L$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!L$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!L$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!L$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!L$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!M$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!M$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!M$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!M$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!M$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!N$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!N$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!N$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!N$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!N$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!O$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!O$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!O$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!O$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!O$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!P$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!P$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!P$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!P$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!P$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!Q$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!Q$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!Q$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!Q$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!Q$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!R$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!R$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!R$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!R$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!R$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!S$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!S$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!S$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!S$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!S$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!T$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!T$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!T$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!T$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!T$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!U$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!U$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!U$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!U$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!U$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!V$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!V$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!V$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!V$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!V$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!W$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!W$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!W$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!W$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!W$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!X$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!X$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!X$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!X$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!X$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!Y$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!Y$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!Y$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!Y$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!Y$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!Z$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!Z$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!Z$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!Z$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!Z$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AA$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AA$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AA$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AA$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AA$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AB$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AB$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AB$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AB$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AB$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AC$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AC$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AC$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AC$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AC$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AD$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AD$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AD$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AD$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AD$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AE$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AE$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AE$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AE$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AE$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AF$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AF$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AF$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AF$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AF$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AG$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AG$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AG$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AG$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AG$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AH$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AH$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AH$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AH$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AH$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AI$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AI$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AI$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AI$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AI$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AJ$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AJ$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AJ$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AK$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AK$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AK$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AK$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AK$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AL$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AL$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AL$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AL$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AL$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AM$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AM$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AM$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AM$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AM$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AN$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AN$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AN$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AN$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AN$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AO$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AO$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AO$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AO$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AO$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AP$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AP$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AP$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AP$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AP$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AQ$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AQ$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AQ$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AR$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AR$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AR$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AR$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AR$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AS$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AS$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AS$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AS$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AS$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AT$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AT$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AT$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AT$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AT$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AU$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AU$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AU$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AU$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AU$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AV$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AV$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AV$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AV$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AV$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AW$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AW$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AW$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AW$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AW$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AX$5,$Z206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AX$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$M206*(1+$AL206)\n+\n(OFFSET(CostE!AX$5,$Z206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AX$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AX$5,$Z206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*Input!$AC206*(1+$AL206)","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!G$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!G$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!G$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!G$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!G$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!H$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!H$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!H$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!H$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!H$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!I$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!I$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!I$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!I$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!I$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!J$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!J$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!J$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!J$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!J$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!K$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!K$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!K$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!K$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!K$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!L$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!L$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!L$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!L$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!L$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!M$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!M$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!M$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!M$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!M$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!N$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!N$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!N$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!N$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!N$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!O$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!O$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!O$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!O$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!O$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!P$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!P$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!P$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!P$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!P$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!Q$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!Q$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!Q$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!Q$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!Q$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!R$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!R$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!R$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!R$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!R$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!S$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!S$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!S$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!S$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!S$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!T$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!T$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!T$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!T$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!T$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!U$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!U$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!U$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!U$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!U$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!V$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!V$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!V$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!V$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!V$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!W$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!W$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!W$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!W$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!W$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!X$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!X$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!X$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!X$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!X$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!Y$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!Y$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!Y$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!Y$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!Y$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!Z$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!Z$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!Z$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!Z$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!Z$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AA$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AA$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AA$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AA$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AA$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AB$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AB$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AB$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AB$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AB$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AC$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AC$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AC$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AC$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AC$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AD$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AD$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AD$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AD$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AD$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AE$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AE$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AE$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AE$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AE$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AF$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AF$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AF$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AF$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AF$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AG$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AG$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AG$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AG$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AG$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AH$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AH$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AH$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AH$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AH$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AI$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AI$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AI$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AI$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AI$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AJ$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AJ$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AJ$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AK$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AK$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AK$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AK$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AK$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AL$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AL$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AL$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AL$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AL$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AM$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AM$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AM$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AM$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AM$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AN$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AN$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AN$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AN$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AN$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AO$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AO$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AO$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AO$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AO$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AP$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AP$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AP$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AP$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AP$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AQ$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AQ$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AQ$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AR$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AR$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AR$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AR$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AR$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AS$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AS$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AS$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AS$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AS$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AT$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AT$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AT$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AT$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AT$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AU$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AU$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AU$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AU$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AU$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AV$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AV$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AV$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AV$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AV$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AW$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AW$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AW$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AW$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AW$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"(IF($AE206>0,NPV(Disc,OFFSET(CostE!AX$5,$AA206-1,SkipYrs*Periods+1,1,$AE206)),0)+OFFSET(CostE!AX$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AF206*(1/(1+Disc)^($AE206+1)))*$R206\n+\n(OFFSET(CostE!AX$5,$AA206-1,SkipYrs*Periods+1+$AE206)*$AG206*(1/(1+Disc)^($AE206+1))+\nIF($AH206>0,NPV(Disc,OFFSET(CostE!AX$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206,0)+1,1,$AH206)),0)*(1/(1+Disc)^($AE206+$AF206+$AG206))+\nOFFSET(CostE!AX$5,$AA206-1,SkipYrs*Periods+ROUND($AE206+$AF206+$AG206+$AH206,0)+1)*$AI206*(1/(1+Disc)^(ROUND($AE206+$AH206+$AF206+$AG206,0)+1)))*$S206","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV206),0,Input!BJ206:DA206*(AM206:CD206+CE206:DV206)))*L206","v":0},{"$f":"NPV(Disc,GasCalcs!M206:BD206*Input!BJ206:DA206)*L206","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV206),0,Input!BJ206:DA206*(AM206:CD206*$G206+CE206:DV206*$H206)))*$L206","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S206,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S206,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X206,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EC$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EC$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EC$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EC$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,ED$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,ED$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,ED$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,ED$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EE$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EE$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EE$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EE$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EF$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EF$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EF$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EF$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EG$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EG$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EG$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EG$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EH$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EH$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EH$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EH$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EI$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EI$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EI$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EI$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EJ$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EJ$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EJ$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EK$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EK$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EK$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EK$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EL$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EL$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EL$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EL$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EM$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA206-1,EM$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E206))))*$M206+(IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA206-1,EM$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1)+OFFSET(Rates!$B$4,$EA206-1,EM$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AC206","v":0},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EN$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EN$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EN$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EN$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EO$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EO$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EO$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EO$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EP$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EP$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EP$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EP$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EQ$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EQ$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EQ$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,ER$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,ER$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,ER$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,ER$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,ES$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,ES$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,ES$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,ES$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,ET$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,ET$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,ET$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,ET$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EU$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EU$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EU$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EU$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EV$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EV$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EV$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EV$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EW$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EW$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EW$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EW$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"(IF($E206>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EX$16-Rates!$B$3,1,TRUNC($E206))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB206-1,EX$16-Rates!$B$3+TRUNC($E206))*($E206-TRUNC($E206))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E206))))*Input!$V206 + (IF((Input!$Z206-$E206)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB206-1,EX$16-Rates!$B$3+TRUNC($E206),1,TRUNC(Input!$Z206-$E206))))/(1+$C$3)^(TRUNC($E206)-1) +OFFSET(Rates!$B$16,$EB206-1,EX$16-Rates!$B$3+TRUNC(Input!$Z206))*(Input!$Z206-TRUNC(Input!$Z206))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z206))))*Input!$AE206","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC206),0,EC206*Input!AX206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(ED206),0,ED206*Input!AY206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EE206),0,EE206*Input!AZ206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EF206),0,EF206*Input!BA206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EG206),0,EG206*Input!BB206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EH206),0,EH206*Input!BC206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EI206),0,EI206*Input!BD206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EJ206),0,EJ206*Input!BE206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EK206),0,EK206*Input!BF206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EL206),0,EL206*Input!BG206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EM206),0,EM206*Input!BH206*$G206*$L206)","v":0},{"$f":"IF(ISERROR(EN206),0,EN206*Input!AX206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(EO206),0,EO206*Input!AY206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(EP206),0,EP206*Input!AZ206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(EQ206),0,EQ206*Input!BA206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(ER206),0,ER206*Input!BB206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(ES206),0,ES206*Input!BC206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(ET206),0,ET206*Input!BD206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(EU206),0,EU206*Input!BE206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(EV206),0,EV206*Input!BF206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(EW206),0,EW206*Input!BG206*$I206*$L206)","v":0},{"$f":"IF(ISERROR(EX206),0,EX206*Input!BH206*$I206*$L206)","v":0},{"$f":"MAX(0,SUM(Input!N206:P206)-Input!L206)","v":0},{"$f":"MAX(NPV(Disc,FU206*Input!$BJ206:$DA206),FY206-GA206,0)","v":0},0,{"$f":"NPV(Disc,Input!M206*Input!$BJ206:$DA206)","v":0},{"$f":"NPV(Disc,SUM(Input!N206:P206)*Input!$BJ206:$DA206)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ206:DA206)*(Input!L206-IF(Calcs!AD206>0,(Input!L206-Input!AA206)*((1+Input!AB206/Periods)/(1+Disc))^(Calcs!AD206*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ206:$DA206*Input!R206)*PV($C$3,$E206,-1,0,1)+ NPV(Disc,Input!$BJ206:$DA206*N206)*PV($C$3,Input!$Z206-$E206,-1,0,1)/(1+$C$3)^$E206)*L206","v":0},{"$f":"(NPV(Disc,Input!$BJ206:$DA206*Input!V206)*PV($C$3,$E206,-1,0,1)+NPV(Disc,Input!$BJ206:$DA206*Input!$AE206)*PV($C$3,Input!$Z206-$E206,-1,0,1)/(1+$C$3)^$E206)*L206","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY206+DZ206-(FZ206+GC206)-(Input!$Q$13-Input!$J$11)*GK206","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF206<>0,GM206-(Input!$Q$13-Input!$J$11)*$GJ206*$GK206/GF206,0)","v":0},{"$f":"IF(GG206<>0,GN206-(Input!$Q$13-Input!$J$11)*(1-$GJ206)*$GK206/GG206,0)","v":0},0,0,{"$f":"IF(GF206<>0,GQ206-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ206*$GK206/GF206,0)","v":0},{"$f":"IF(GG206<>0,GR206-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ206)*$GK206/GG206,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ206+DY206)/((GC206+FZ206)+$GK206*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ206+DY206)/(FZ206+$GK206*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB206*O206*$G206*$L206","v":0},{"$f":"GY206*MAX(Input!$Z206,$E206)","v":0},{"$f":"Input!DB206*$I206*GasCalcs!G206*$L206","v":0},{"$f":"HA206*MAX(Input!$Z206,$E206)","v":0},{"$f":"IF(ISERROR(Loads!AY206*Input!DB206*$T206*$H206),0,Loads!AY206*Input!DB206*$T206*$H206)*$L206","v":0},{"$f":"IF(ISERROR(Loads!AZ206*Input!DB206*$T206*$H206),0,Loads!AZ206*Input!DB206*$T206*$H206)*$L206","v":0},null,{"$f":"IF(Calcs!F206<>0,(Input!U206*H206*$L206*E206+Input!AD206*H206*L206*(F206-E206))/F206*Input!DB206,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB206-1,0)),0,OFFSET(CostE!$AQ$5,$AB206-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB206-1,0)),0,OFFSET(CostE!$AR$5,$AB206-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB206-1,0)),0,OFFSET(CostE!$AS$5,$AB206-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L206)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L206))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L206)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L206))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z206),0,OFFSET(CostE!$F$5,Calcs!Z206-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E206<>0,GasCalcs!F206/GasCalcs!E206,1)","v":1}]
[{"$f":"Input!B221","v":0},{"$f":"Input!D221","v":0},{"$f":"TRIM(Input!E221)","v":""},{"$f":"TRIM(Input!F221)","v":""},{"$f":"IF(ISNUMBER(Input!AG221),Input!AG221,1)","v":1},{"$f":"MAX(E221,Input!Z221)","v":1},{"$f":"IF(ISNUMBER(Input!AH221),Input!AH221,1)+($J$8*Input!$T$11+$J$9*Input!$AU221)","v":1},{"$f":"IF(ISNUMBER(Input!AJ221),Input!AJ221+($J$8*Input!$T$11+$J$9*Input!$AU221),$G221)","v":1},{"$f":"IF(ISNUMBER(Input!AK221),Input!AK221+($J$8*Input!$T$11+$J$9*Input!$AU221),IF(ISNUMBER(Input!AI221),Input!AI221+($J$8*Input!$T$11+$J$9*Input!$AU221),$G221))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL221),Input!AL221<>0),Input!AL221,IF(Input!V221=0,G221,IF(Input!R221=0,I221,IF(Input!R221*0.03412>Input!V221,G221,I221)))-($J$8*Input!$T$11+$J$9*Input!AU221))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV221)","v":0},{"$f":"IF(ISBLANK(Input!AM221),100%,Input!AM221)*IF(ISBLANK(Input!AN221),100%,Input!AN221)","v":1},{"$f":"Input!R221","v":0},{"$f":"Input!AC221","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB221-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q221=\"kW\",Input!U221,Input!R221)),IF(Q221=\"kW\",Input!U221,Input!R221),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q221=\"kW\",Input!AD221,N221)),IF(Q221=\"kW\",Input!AD221,N221),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V221,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y221),MATCH(\"Gen:\"&0&\":\"&D221&\":All\",CostE!$E$5:$E$1873,0),Y221)","v":{"$error":"#N/A"}},{"$f":"MATCH(W221,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X221,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S221,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z221>Input!AG221,Input!AG221,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z221*Periods-(AE221+AF221+AG221)))","v":0},{"$f":"MAX(0,Input!Z221*Periods-AH221-AF221-AE221-AG221)","v":0},{"$f":"IF(OR(Input!E221=\"Residential\",Input!E221=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ221*AK221*Input!AW221","v":0},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!G$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!G$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!G$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!G$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!G$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!H$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!H$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!H$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!H$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!H$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!I$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!I$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!I$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!I$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!I$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!J$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!J$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!J$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!J$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!J$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!K$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!K$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!K$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!K$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!K$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!L$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!L$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!L$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!L$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!L$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!M$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!M$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!M$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!M$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!M$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!N$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!N$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!N$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!N$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!N$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!O$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!O$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!O$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!O$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!O$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!P$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!P$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!P$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!P$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!P$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!Q$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!Q$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!Q$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!Q$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!Q$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!R$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!R$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!R$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!R$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!R$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!S$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!S$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!S$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!S$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!S$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!T$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!T$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!T$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!T$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!T$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!U$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!U$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!U$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!U$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!U$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!V$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!V$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!V$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!V$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!V$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!W$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!W$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!W$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!W$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!W$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!X$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!X$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!X$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!X$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!X$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!Y$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!Y$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!Y$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!Y$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!Y$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!Z$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!Z$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!Z$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!Z$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!Z$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AA$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AA$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AA$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AA$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AA$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AB$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AB$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AB$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AB$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AB$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AC$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AC$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AC$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AC$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AC$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AD$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AD$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AD$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AD$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AD$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AE$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AE$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AE$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AE$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AE$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AF$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AF$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AF$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AF$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AF$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AG$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AG$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AG$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AG$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AG$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AH$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AH$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AH$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AH$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AH$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AI$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AI$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AI$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AI$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AI$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AJ$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AJ$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AJ$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AK$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AK$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AK$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AK$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AK$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AL$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AL$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AL$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AL$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AL$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AM$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AM$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AM$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AM$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AM$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AN$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AN$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AN$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AN$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AN$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AO$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AO$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AO$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AO$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AO$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AP$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AP$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AP$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AP$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AP$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AQ$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AQ$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AQ$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AR$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AR$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AR$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AR$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AR$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AS$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AS$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AS$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AS$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AS$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AT$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AT$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AT$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AT$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AT$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AU$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AU$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AU$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AU$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AU$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AV$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AV$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AV$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AV$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AV$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AW$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AW$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AW$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AW$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AW$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AX$5,$Z221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AX$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$M221*(1+$AL221)\n+\n(OFFSET(CostE!AX$5,$Z221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AX$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AX$5,$Z221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*Input!$AC221*(1+$AL221)","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!G$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!G$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!G$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!G$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!G$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!H$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!H$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!H$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!H$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!H$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!I$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!I$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!I$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!I$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!I$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!J$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!J$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!J$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!J$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!J$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!K$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!K$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!K$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!K$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!K$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!L$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!L$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!L$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!L$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!L$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!M$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!M$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!M$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!M$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!M$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!N$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!N$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!N$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!N$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!N$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!O$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!O$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!O$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!O$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!O$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!P$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!P$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!P$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!P$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!P$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!Q$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!Q$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!Q$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!Q$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!Q$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!R$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!R$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!R$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!R$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!R$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!S$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!S$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!S$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!S$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!S$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!T$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!T$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!T$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!T$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!T$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!U$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!U$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!U$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!U$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!U$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!V$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!V$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!V$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!V$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!V$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!W$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!W$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!W$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!W$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!W$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!X$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!X$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!X$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!X$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!X$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!Y$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!Y$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!Y$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!Y$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!Y$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!Z$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!Z$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!Z$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!Z$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!Z$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AA$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AA$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AA$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AA$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AA$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AB$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AB$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AB$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AB$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AB$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AC$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AC$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AC$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AC$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AC$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AD$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AD$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AD$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AD$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AD$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AE$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AE$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AE$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AE$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AE$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AF$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AF$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AF$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AF$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AF$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AG$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AG$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AG$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AG$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AG$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AH$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AH$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AH$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AH$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AH$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AI$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AI$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AI$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AI$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AI$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AJ$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AJ$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AJ$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AK$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AK$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AK$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AK$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AK$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AL$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AL$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AL$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AL$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AL$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AM$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AM$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AM$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AM$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AM$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AN$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AN$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AN$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AN$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AN$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AO$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AO$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AO$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AO$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AO$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AP$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AP$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AP$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AP$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AP$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AQ$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AQ$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AQ$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AR$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AR$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AR$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AR$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AR$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AS$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AS$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AS$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AS$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AS$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AT$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AT$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AT$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AT$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AT$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AU$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AU$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AU$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AU$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AU$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AV$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AV$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AV$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AV$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AV$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AW$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AW$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AW$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AW$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AW$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"(IF($AE221>0,NPV(Disc,OFFSET(CostE!AX$5,$AA221-1,SkipYrs*Periods+1,1,$AE221)),0)+OFFSET(CostE!AX$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AF221*(1/(1+Disc)^($AE221+1)))*$R221\n+\n(OFFSET(CostE!AX$5,$AA221-1,SkipYrs*Periods+1+$AE221)*$AG221*(1/(1+Disc)^($AE221+1))+\nIF($AH221>0,NPV(Disc,OFFSET(CostE!AX$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221,0)+1,1,$AH221)),0)*(1/(1+Disc)^($AE221+$AF221+$AG221))+\nOFFSET(CostE!AX$5,$AA221-1,SkipYrs*Periods+ROUND($AE221+$AF221+$AG221+$AH221,0)+1)*$AI221*(1/(1+Disc)^(ROUND($AE221+$AH221+$AF221+$AG221,0)+1)))*$S221","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV221),0,Input!BJ221:DA221*(AM221:CD221+CE221:DV221)))*L221","v":0},{"$f":"NPV(Disc,GasCalcs!M221:BD221*Input!BJ221:DA221)*L221","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV221),0,Input!BJ221:DA221*(AM221:CD221*$G221+CE221:DV221*$H221)))*$L221","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S221,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S221,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X221,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EC$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EC$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EC$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EC$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,ED$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,ED$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,ED$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,ED$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EE$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EE$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EE$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EE$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EF$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EF$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EF$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EF$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EG$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EG$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EG$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EG$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EH$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EH$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EH$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EH$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EI$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EI$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EI$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EI$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EJ$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EJ$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EJ$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EK$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EK$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EK$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EK$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EL$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EL$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EL$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EL$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EM$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA221-1,EM$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E221))))*$M221+(IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA221-1,EM$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1)+OFFSET(Rates!$B$4,$EA221-1,EM$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AC221","v":0},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EN$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EN$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EN$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EN$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EO$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EO$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EO$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EO$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EP$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EP$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EP$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EP$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EQ$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EQ$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EQ$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,ER$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,ER$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,ER$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,ER$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,ES$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,ES$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,ES$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,ES$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,ET$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,ET$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,ET$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,ET$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EU$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EU$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EU$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EU$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EV$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EV$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EV$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EV$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EW$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EW$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EW$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EW$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"(IF($E221>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EX$16-Rates!$B$3,1,TRUNC($E221))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB221-1,EX$16-Rates!$B$3+TRUNC($E221))*($E221-TRUNC($E221))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E221))))*Input!$V221 + (IF((Input!$Z221-$E221)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB221-1,EX$16-Rates!$B$3+TRUNC($E221),1,TRUNC(Input!$Z221-$E221))))/(1+$C$3)^(TRUNC($E221)-1) +OFFSET(Rates!$B$16,$EB221-1,EX$16-Rates!$B$3+TRUNC(Input!$Z221))*(Input!$Z221-TRUNC(Input!$Z221))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z221))))*Input!$AE221","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC221),0,EC221*Input!AX221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(ED221),0,ED221*Input!AY221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EE221),0,EE221*Input!AZ221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EF221),0,EF221*Input!BA221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EG221),0,EG221*Input!BB221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EH221),0,EH221*Input!BC221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EI221),0,EI221*Input!BD221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EJ221),0,EJ221*Input!BE221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EK221),0,EK221*Input!BF221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EL221),0,EL221*Input!BG221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EM221),0,EM221*Input!BH221*$G221*$L221)","v":0},{"$f":"IF(ISERROR(EN221),0,EN221*Input!AX221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(EO221),0,EO221*Input!AY221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(EP221),0,EP221*Input!AZ221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(EQ221),0,EQ221*Input!BA221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(ER221),0,ER221*Input!BB221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(ES221),0,ES221*Input!BC221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(ET221),0,ET221*Input!BD221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(EU221),0,EU221*Input!BE221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(EV221),0,EV221*Input!BF221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(EW221),0,EW221*Input!BG221*$I221*$L221)","v":0},{"$f":"IF(ISERROR(EX221),0,EX221*Input!BH221*$I221*$L221)","v":0},{"$f":"MAX(0,SUM(Input!N221:P221)-Input!L221)","v":0},{"$f":"MAX(NPV(Disc,FU221*Input!$BJ221:$DA221),FY221-GA221,0)","v":0},0,{"$f":"NPV(Disc,Input!M221*Input!$BJ221:$DA221)","v":0},{"$f":"NPV(Disc,SUM(Input!N221:P221)*Input!$BJ221:$DA221)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ221:DA221)*(Input!L221-IF(Calcs!AD221>0,(Input!L221-Input!AA221)*((1+Input!AB221/Periods)/(1+Disc))^(Calcs!AD221*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ221:$DA221*Input!R221)*PV($C$3,$E221,-1,0,1)+ NPV(Disc,Input!$BJ221:$DA221*N221)*PV($C$3,Input!$Z221-$E221,-1,0,1)/(1+$C$3)^$E221)*L221","v":0},{"$f":"(NPV(Disc,Input!$BJ221:$DA221*Input!V221)*PV($C$3,$E221,-1,0,1)+NPV(Disc,Input!$BJ221:$DA221*Input!$AE221)*PV($C$3,Input!$Z221-$E221,-1,0,1)/(1+$C$3)^$E221)*L221","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY221+DZ221-(FZ221+GC221)-(Input!$Q$13-Input!$J$11)*GK221","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF221<>0,GM221-(Input!$Q$13-Input!$J$11)*$GJ221*$GK221/GF221,0)","v":0},{"$f":"IF(GG221<>0,GN221-(Input!$Q$13-Input!$J$11)*(1-$GJ221)*$GK221/GG221,0)","v":0},0,0,{"$f":"IF(GF221<>0,GQ221-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ221*$GK221/GF221,0)","v":0},{"$f":"IF(GG221<>0,GR221-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ221)*$GK221/GG221,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ221+DY221)/((GC221+FZ221)+$GK221*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ221+DY221)/(FZ221+$GK221*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB221*O221*$G221*$L221","v":0},{"$f":"GY221*MAX(Input!$Z221,$E221)","v":0},{"$f":"Input!DB221*$I221*GasCalcs!G221*$L221","v":0},{"$f":"HA221*MAX(Input!$Z221,$E221)","v":0},{"$f":"IF(ISERROR(Loads!AY221*Input!DB221*$T221*$H221),0,Loads!AY221*Input!DB221*$T221*$H221)*$L221","v":0},{"$f":"IF(ISERROR(Loads!AZ221*Input!DB221*$T221*$H221),0,Loads!AZ221*Input!DB221*$T221*$H221)*$L221","v":0},null,{"$f":"IF(Calcs!F221<>0,(Input!U221*H221*$L221*E221+Input!AD221*H221*L221*(F221-E221))/F221*Input!DB221,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB221-1,0)),0,OFFSET(CostE!$AQ$5,$AB221-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB221-1,0)),0,OFFSET(CostE!$AR$5,$AB221-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB221-1,0)),0,OFFSET(CostE!$AS$5,$AB221-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L221)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L221))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L221)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L221))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z221),0,OFFSET(CostE!$F$5,Calcs!Z221-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E221<>0,GasCalcs!F221/GasCalcs!E221,1)","v":1}]
[{"$f":"Input!B242","v":0},{"$f":"Input!D242","v":0},{"$f":"TRIM(Input!E242)","v":""},{"$f":"TRIM(Input!F242)","v":""},{"$f":"IF(ISNUMBER(Input!AG242),Input!AG242,1)","v":1},{"$f":"MAX(E242,Input!Z242)","v":1},{"$f":"IF(ISNUMBER(Input!AH242),Input!AH242,1)+($J$8*Input!$T$11+$J$9*Input!$AU242)","v":1},{"$f":"IF(ISNUMBER(Input!AJ242),Input!AJ242+($J$8*Input!$T$11+$J$9*Input!$AU242),$G242)","v":1},{"$f":"IF(ISNUMBER(Input!AK242),Input!AK242+($J$8*Input!$T$11+$J$9*Input!$AU242),IF(ISNUMBER(Input!AI242),Input!AI242+($J$8*Input!$T$11+$J$9*Input!$AU242),$G242))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL242),Input!AL242<>0),Input!AL242,IF(Input!V242=0,G242,IF(Input!R242=0,I242,IF(Input!R242*0.03412>Input!V242,G242,I242)))-($J$8*Input!$T$11+$J$9*Input!AU242))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV242)","v":0},{"$f":"IF(ISBLANK(Input!AM242),100%,Input!AM242)*IF(ISBLANK(Input!AN242),100%,Input!AN242)","v":1},{"$f":"Input!R242","v":0},{"$f":"Input!AC242","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB242-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q242=\"kW\",Input!U242,Input!R242)),IF(Q242=\"kW\",Input!U242,Input!R242),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q242=\"kW\",Input!AD242,N242)),IF(Q242=\"kW\",Input!AD242,N242),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V242,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y242),MATCH(\"Gen:\"&0&\":\"&D242&\":All\",CostE!$E$5:$E$1873,0),Y242)","v":{"$error":"#N/A"}},{"$f":"MATCH(W242,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X242,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S242,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z242>Input!AG242,Input!AG242,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z242*Periods-(AE242+AF242+AG242)))","v":0},{"$f":"MAX(0,Input!Z242*Periods-AH242-AF242-AE242-AG242)","v":0},{"$f":"IF(OR(Input!E242=\"Residential\",Input!E242=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ242*AK242*Input!AW242","v":0},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!G$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!G$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!G$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!G$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!G$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!H$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!H$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!H$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!H$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!H$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!I$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!I$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!I$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!I$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!I$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!J$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!J$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!J$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!J$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!J$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!K$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!K$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!K$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!K$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!K$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!L$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!L$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!L$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!L$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!L$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!M$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!M$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!M$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!M$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!M$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!N$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!N$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!N$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!N$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!N$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!O$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!O$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!O$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!O$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!O$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!P$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!P$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!P$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!P$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!P$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!Q$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!Q$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!Q$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!Q$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!Q$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!R$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!R$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!R$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!R$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!R$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!S$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!S$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!S$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!S$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!S$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!T$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!T$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!T$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!T$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!T$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!U$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!U$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!U$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!U$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!U$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!V$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!V$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!V$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!V$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!V$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!W$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!W$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!W$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!W$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!W$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!X$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!X$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!X$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!X$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!X$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!Y$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!Y$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!Y$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!Y$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!Y$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!Z$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!Z$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!Z$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!Z$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!Z$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AA$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AA$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AA$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AA$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AA$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AB$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AB$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AB$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AB$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AB$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AC$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AC$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AC$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AC$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AC$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AD$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AD$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AD$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AD$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AD$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AE$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AE$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AE$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AE$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AE$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AF$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AF$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AF$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AF$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AF$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AG$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AG$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AG$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AG$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AG$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AH$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AH$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AH$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AH$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AH$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AI$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AI$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AI$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AI$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AI$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AJ$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AJ$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AJ$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AK$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AK$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AK$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AK$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AK$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AL$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AL$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AL$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AL$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AL$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AM$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AM$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AM$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AM$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AM$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AN$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AN$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AN$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AN$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AN$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AO$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AO$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AO$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AO$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AO$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AP$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AP$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AP$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AP$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AP$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AQ$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AQ$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AQ$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AR$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AR$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AR$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AR$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AR$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AS$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AS$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AS$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AS$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AS$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AT$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AT$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AT$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AT$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AT$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AU$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AU$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AU$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AU$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AU$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AV$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AV$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AV$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AV$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AV$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AW$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AW$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AW$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AW$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AW$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AX$5,$Z242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AX$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$M242*(1+$AL242)\n+\n(OFFSET(CostE!AX$5,$Z242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AX$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AX$5,$Z242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*Input!$AC242*(1+$AL242)","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!G$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!G$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!G$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!G$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!G$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!H$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!H$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!H$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!H$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!H$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!I$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!I$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!I$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!I$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!I$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!J$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!J$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!J$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!J$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!J$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!K$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!K$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!K$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!K$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!K$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!L$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!L$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!L$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!L$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!L$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!M$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!M$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!M$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!M$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!M$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!N$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!N$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!N$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!N$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!N$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!O$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!O$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!O$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!O$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!O$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!P$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!P$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!P$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!P$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!P$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!Q$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!Q$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!Q$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!Q$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!Q$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!R$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!R$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!R$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!R$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!R$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!S$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!S$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!S$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!S$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!S$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!T$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!T$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!T$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!T$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!T$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!U$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!U$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!U$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!U$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!U$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!V$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!V$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!V$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!V$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!V$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!W$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!W$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!W$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!W$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!W$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!X$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!X$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!X$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!X$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!X$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!Y$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!Y$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!Y$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!Y$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!Y$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!Z$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!Z$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!Z$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!Z$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!Z$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AA$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AA$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AA$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AA$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AA$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AB$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AB$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AB$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AB$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AB$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AC$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AC$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AC$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AC$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AC$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AD$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AD$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AD$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AD$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AD$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AE$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AE$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AE$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AE$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AE$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AF$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AF$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AF$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AF$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AF$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AG$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AG$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AG$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AG$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AG$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AH$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AH$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AH$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AH$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AH$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AI$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AI$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AI$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AI$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AI$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AJ$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AJ$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AJ$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AK$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AK$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AK$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AK$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AK$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AL$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AL$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AL$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AL$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AL$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AM$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AM$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AM$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AM$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AM$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AN$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AN$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AN$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AN$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AN$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AO$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AO$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AO$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AO$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AO$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AP$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AP$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AP$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AP$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AP$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AQ$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AQ$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AQ$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AR$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AR$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AR$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AR$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AR$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AS$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AS$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AS$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AS$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AS$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AT$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AT$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AT$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AT$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AT$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AU$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AU$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AU$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AU$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AU$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AV$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AV$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AV$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AV$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AV$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AW$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AW$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AW$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AW$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AW$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"(IF($AE242>0,NPV(Disc,OFFSET(CostE!AX$5,$AA242-1,SkipYrs*Periods+1,1,$AE242)),0)+OFFSET(CostE!AX$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AF242*(1/(1+Disc)^($AE242+1)))*$R242\n+\n(OFFSET(CostE!AX$5,$AA242-1,SkipYrs*Periods+1+$AE242)*$AG242*(1/(1+Disc)^($AE242+1))+\nIF($AH242>0,NPV(Disc,OFFSET(CostE!AX$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242,0)+1,1,$AH242)),0)*(1/(1+Disc)^($AE242+$AF242+$AG242))+\nOFFSET(CostE!AX$5,$AA242-1,SkipYrs*Periods+ROUND($AE242+$AF242+$AG242+$AH242,0)+1)*$AI242*(1/(1+Disc)^(ROUND($AE242+$AH242+$AF242+$AG242,0)+1)))*$S242","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV242),0,Input!BJ242:DA242*(AM242:CD242+CE242:DV242)))*L242","v":0},{"$f":"NPV(Disc,GasCalcs!M242:BD242*Input!BJ242:DA242)*L242","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV242),0,Input!BJ242:DA242*(AM242:CD242*$G242+CE242:DV242*$H242)))*$L242","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S242,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S242,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X242,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EC$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EC$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EC$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EC$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,ED$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,ED$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,ED$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,ED$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EE$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EE$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EE$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EE$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EF$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EF$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EF$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EF$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EG$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EG$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EG$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EG$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EH$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EH$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EH$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EH$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EI$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EI$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EI$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EI$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EJ$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EJ$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EJ$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EK$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EK$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EK$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EK$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EL$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EL$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EL$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EL$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EM$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA242-1,EM$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E242))))*$M242+(IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA242-1,EM$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1)+OFFSET(Rates!$B$4,$EA242-1,EM$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AC242","v":0},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EN$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EN$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EN$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EN$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EO$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EO$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EO$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EO$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EP$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EP$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EP$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EP$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EQ$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EQ$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EQ$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,ER$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,ER$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,ER$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,ER$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,ES$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,ES$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,ES$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,ES$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,ET$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,ET$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,ET$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,ET$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EU$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EU$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EU$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EU$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EV$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EV$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EV$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EV$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EW$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EW$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EW$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EW$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"(IF($E242>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EX$16-Rates!$B$3,1,TRUNC($E242))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB242-1,EX$16-Rates!$B$3+TRUNC($E242))*($E242-TRUNC($E242))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E242))))*Input!$V242 + (IF((Input!$Z242-$E242)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB242-1,EX$16-Rates!$B$3+TRUNC($E242),1,TRUNC(Input!$Z242-$E242))))/(1+$C$3)^(TRUNC($E242)-1) +OFFSET(Rates!$B$16,$EB242-1,EX$16-Rates!$B$3+TRUNC(Input!$Z242))*(Input!$Z242-TRUNC(Input!$Z242))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z242))))*Input!$AE242","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC242),0,EC242*Input!AX242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(ED242),0,ED242*Input!AY242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EE242),0,EE242*Input!AZ242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EF242),0,EF242*Input!BA242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EG242),0,EG242*Input!BB242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EH242),0,EH242*Input!BC242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EI242),0,EI242*Input!BD242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EJ242),0,EJ242*Input!BE242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EK242),0,EK242*Input!BF242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EL242),0,EL242*Input!BG242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EM242),0,EM242*Input!BH242*$G242*$L242)","v":0},{"$f":"IF(ISERROR(EN242),0,EN242*Input!AX242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(EO242),0,EO242*Input!AY242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(EP242),0,EP242*Input!AZ242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(EQ242),0,EQ242*Input!BA242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(ER242),0,ER242*Input!BB242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(ES242),0,ES242*Input!BC242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(ET242),0,ET242*Input!BD242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(EU242),0,EU242*Input!BE242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(EV242),0,EV242*Input!BF242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(EW242),0,EW242*Input!BG242*$I242*$L242)","v":0},{"$f":"IF(ISERROR(EX242),0,EX242*Input!BH242*$I242*$L242)","v":0},{"$f":"MAX(0,SUM(Input!N242:P242)-Input!L242)","v":0},{"$f":"MAX(NPV(Disc,FU242*Input!$BJ242:$DA242),FY242-GA242,0)","v":0},0,{"$f":"NPV(Disc,Input!M242*Input!$BJ242:$DA242)","v":0},{"$f":"NPV(Disc,SUM(Input!N242:P242)*Input!$BJ242:$DA242)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ242:DA242)*(Input!L242-IF(Calcs!AD242>0,(Input!L242-Input!AA242)*((1+Input!AB242/Periods)/(1+Disc))^(Calcs!AD242*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ242:$DA242*Input!R242)*PV($C$3,$E242,-1,0,1)+ NPV(Disc,Input!$BJ242:$DA242*N242)*PV($C$3,Input!$Z242-$E242,-1,0,1)/(1+$C$3)^$E242)*L242","v":0},{"$f":"(NPV(Disc,Input!$BJ242:$DA242*Input!V242)*PV($C$3,$E242,-1,0,1)+NPV(Disc,Input!$BJ242:$DA242*Input!$AE242)*PV($C$3,Input!$Z242-$E242,-1,0,1)/(1+$C$3)^$E242)*L242","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY242+DZ242-(FZ242+GC242)-(Input!$Q$13-Input!$J$11)*GK242","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF242<>0,GM242-(Input!$Q$13-Input!$J$11)*$GJ242*$GK242/GF242,0)","v":0},{"$f":"IF(GG242<>0,GN242-(Input!$Q$13-Input!$J$11)*(1-$GJ242)*$GK242/GG242,0)","v":0},0,0,{"$f":"IF(GF242<>0,GQ242-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ242*$GK242/GF242,0)","v":0},{"$f":"IF(GG242<>0,GR242-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ242)*$GK242/GG242,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ242+DY242)/((GC242+FZ242)+$GK242*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ242+DY242)/(FZ242+$GK242*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB242*O242*$G242*$L242","v":0},{"$f":"GY242*MAX(Input!$Z242,$E242)","v":0},{"$f":"Input!DB242*$I242*GasCalcs!G242*$L242","v":0},{"$f":"HA242*MAX(Input!$Z242,$E242)","v":0},{"$f":"IF(ISERROR(Loads!AY242*Input!DB242*$T242*$H242),0,Loads!AY242*Input!DB242*$T242*$H242)*$L242","v":0},{"$f":"IF(ISERROR(Loads!AZ242*Input!DB242*$T242*$H242),0,Loads!AZ242*Input!DB242*$T242*$H242)*$L242","v":0},null,{"$f":"IF(Calcs!F242<>0,(Input!U242*H242*$L242*E242+Input!AD242*H242*L242*(F242-E242))/F242*Input!DB242,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB242-1,0)),0,OFFSET(CostE!$AQ$5,$AB242-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB242-1,0)),0,OFFSET(CostE!$AR$5,$AB242-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB242-1,0)),0,OFFSET(CostE!$AS$5,$AB242-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L242)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L242))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L242)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L242))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z242),0,OFFSET(CostE!$F$5,Calcs!Z242-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E242<>0,GasCalcs!F242/GasCalcs!E242,1)","v":1}]
[{"$f":"Input!B273","v":0},{"$f":"Input!D273","v":0},{"$f":"TRIM(Input!E273)","v":""},{"$f":"TRIM(Input!F273)","v":""},{"$f":"IF(ISNUMBER(Input!AG273),Input!AG273,1)","v":1},{"$f":"MAX(E273,Input!Z273)","v":1},{"$f":"IF(ISNUMBER(Input!AH273),Input!AH273,1)+($J$8*Input!$T$11+$J$9*Input!$AU273)","v":1},{"$f":"IF(ISNUMBER(Input!AJ273),Input!AJ273+($J$8*Input!$T$11+$J$9*Input!$AU273),$G273)","v":1},{"$f":"IF(ISNUMBER(Input!AK273),Input!AK273+($J$8*Input!$T$11+$J$9*Input!$AU273),IF(ISNUMBER(Input!AI273),Input!AI273+($J$8*Input!$T$11+$J$9*Input!$AU273),$G273))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL273),Input!AL273<>0),Input!AL273,IF(Input!V273=0,G273,IF(Input!R273=0,I273,IF(Input!R273*0.03412>Input!V273,G273,I273)))-($J$8*Input!$T$11+$J$9*Input!AU273))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV273)","v":0},{"$f":"IF(ISBLANK(Input!AM273),100%,Input!AM273)*IF(ISBLANK(Input!AN273),100%,Input!AN273)","v":1},{"$f":"Input!R273","v":0},{"$f":"Input!AC273","v":0},0,{"$f":"IF(M273<>0,O273/M273,1)","v":1},{"$f":"OFFSET(CostE!$F$5,Calcs!AB273-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q273=\"kW\",Input!U273,Input!R273)),IF(Q273=\"kW\",Input!U273,Input!R273),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q273=\"kW\",Input!AD273,N273)),IF(Q273=\"kW\",Input!AD273,N273),0)","v":0},0,{"$f":"M273*H273*$C$6/1000","v":0},"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V273,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y273),MATCH(\"Gen:\"&0&\":\"&D273&\":All\",CostE!$E$5:$E$1873,0),Y273)","v":{"$error":"#N/A"}},{"$f":"MATCH(W273,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X273,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S273,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z273>Input!AG273,Input!AG273,0)","v":0},{"$f":"TRUNC(E273*Periods)","v":4},{"$f":"E273*Periods-AE273","v":0},{"$f":"IF(AND(F273>E273,AF273>0),MAX(0,1-AF273),0)","v":0},{"$f":"MAX(0,TRUNC(Input!Z273*Periods-(AE273+AF273+AG273)))","v":0},{"$f":"MAX(0,Input!Z273*Periods-AH273-AF273-AE273-AG273)","v":0},{"$f":"IF(OR(Input!E273=\"Residential\",Input!E273=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ273*AK273*Input!AW273","v":0},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!G$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!G$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!G$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!G$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!G$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!H$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!H$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!H$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!H$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!H$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!I$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!I$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!I$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!I$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!I$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!J$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!J$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!J$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!J$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!J$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!K$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!K$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!K$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!K$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!K$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!L$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!L$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!L$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!L$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!L$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!M$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!M$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!M$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!M$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!M$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!N$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!N$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!N$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!N$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!N$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!O$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!O$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!O$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!O$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!O$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!P$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!P$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!P$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!P$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!P$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!Q$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!Q$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!Q$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!Q$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!Q$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!R$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!R$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!R$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!R$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!R$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!S$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!S$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!S$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!S$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!S$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!T$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!T$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!T$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!T$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!T$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!U$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!U$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!U$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!U$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!U$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!V$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!V$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!V$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!V$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!V$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!W$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!W$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!W$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!W$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!W$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!X$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!X$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!X$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!X$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!X$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!Y$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!Y$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!Y$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!Y$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!Y$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!Z$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!Z$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!Z$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!Z$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!Z$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AA$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AA$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AA$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AA$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AA$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AB$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AB$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AB$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AB$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AB$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AC$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AC$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AC$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AC$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AC$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AD$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AD$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AD$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AD$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AD$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AE$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AE$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AE$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AE$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AE$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AF$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AF$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AF$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AF$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AF$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AG$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AG$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AG$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AG$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AG$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AH$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AH$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AH$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AH$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AH$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AI$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AI$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AI$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AI$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AI$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AJ$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AJ$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AJ$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AK$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AK$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AK$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AK$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AK$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AL$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AL$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AL$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AL$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AL$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AM$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AM$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AM$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AM$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AM$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AN$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AN$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AN$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AN$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AN$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AO$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AO$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AO$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AO$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AO$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AP$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AP$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AP$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AP$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AP$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AQ$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AQ$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AQ$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AR$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AR$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AR$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AR$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AR$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AS$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AS$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AS$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AS$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AS$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AT$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AT$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AT$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AT$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AT$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AU$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AU$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AU$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AU$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AU$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AV$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AV$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AV$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AV$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AV$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AW$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AW$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AW$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AW$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AW$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AX$5,$Z273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AX$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$M273*(1+$AL273)\n+\n(OFFSET(CostE!AX$5,$Z273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AX$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AX$5,$Z273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*Input!$AC273*(1+$AL273)","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!G$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!G$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!G$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!G$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!G$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!H$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!H$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!H$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!H$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!H$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!I$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!I$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!I$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!I$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!I$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!J$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!J$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!J$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!J$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!J$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!K$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!K$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!K$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!K$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!K$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!L$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!L$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!L$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!L$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!L$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!M$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!M$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!M$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!M$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!M$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!N$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!N$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!N$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!N$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!N$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!O$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!O$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!O$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!O$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!O$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!P$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!P$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!P$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!P$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!P$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!Q$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!Q$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!Q$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!Q$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!Q$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!R$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!R$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!R$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!R$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!R$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!S$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!S$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!S$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!S$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!S$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!T$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!T$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!T$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!T$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!T$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!U$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!U$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!U$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!U$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!U$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!V$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!V$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!V$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!V$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!V$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!W$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!W$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!W$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!W$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!W$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!X$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!X$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!X$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!X$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!X$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!Y$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!Y$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!Y$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!Y$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!Y$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!Z$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!Z$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!Z$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!Z$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!Z$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AA$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AA$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AA$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AA$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AA$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AB$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AB$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AB$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AB$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AB$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AC$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AC$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AC$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AC$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AC$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AD$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AD$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AD$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AD$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AD$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AE$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AE$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AE$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AE$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AE$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AF$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AF$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AF$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AF$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AF$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AG$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AG$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AG$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AG$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AG$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AH$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AH$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AH$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AH$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AH$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AI$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AI$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AI$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AI$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AI$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AJ$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AJ$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AJ$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AK$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AK$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AK$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AK$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AK$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AL$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AL$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AL$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AL$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AL$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AM$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AM$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AM$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AM$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AM$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AN$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AN$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AN$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AN$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AN$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AO$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AO$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AO$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AO$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AO$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AP$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AP$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AP$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AP$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AP$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AQ$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AQ$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AQ$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AR$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AR$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AR$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AR$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AR$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AS$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AS$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AS$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AS$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AS$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AT$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AT$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AT$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AT$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AT$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AU$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AU$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AU$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AU$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AU$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AV$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AV$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AV$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AV$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AV$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AW$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AW$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AW$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AW$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AW$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"(IF($AE273>0,NPV(Disc,OFFSET(CostE!AX$5,$AA273-1,SkipYrs*Periods+1,1,$AE273)),0)+OFFSET(CostE!AX$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AF273*(1/(1+Disc)^($AE273+1)))*$R273\n+\n(OFFSET(CostE!AX$5,$AA273-1,SkipYrs*Periods+1+$AE273)*$AG273*(1/(1+Disc)^($AE273+1))+\nIF($AH273>0,NPV(Disc,OFFSET(CostE!AX$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273,0)+1,1,$AH273)),0)*(1/(1+Disc)^($AE273+$AF273+$AG273))+\nOFFSET(CostE!AX$5,$AA273-1,SkipYrs*Periods+ROUND($AE273+$AF273+$AG273+$AH273,0)+1)*$AI273*(1/(1+Disc)^(ROUND($AE273+$AH273+$AF273+$AG273,0)+1)))*$S273","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV273),0,Input!BJ273:DA273*(AM273:CD273+CE273:DV273)))*L273","v":0},{"$f":"NPV(Disc,GasCalcs!M273:BD273*Input!BJ273:DA273)*L273","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV273),0,Input!BJ273:DA273*(AM273:CD273*$G273+CE273:DV273*$H273)))*$L273","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S273,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S273,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X273,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EC$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EC$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EC$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EC$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,ED$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,ED$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,ED$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,ED$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EE$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EE$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EE$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EE$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EF$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EF$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EF$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EF$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EG$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EG$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EG$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EG$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EH$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EH$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EH$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EH$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EI$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EI$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EI$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EI$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EJ$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EJ$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EJ$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EK$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EK$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EK$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EK$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EL$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EL$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EL$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EL$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EM$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA273-1,EM$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E273))))*$M273+(IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA273-1,EM$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1)+OFFSET(Rates!$B$4,$EA273-1,EM$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AC273","v":0},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EN$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EN$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EN$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EN$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EO$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EO$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EO$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EO$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EP$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EP$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EP$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EP$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EQ$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EQ$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EQ$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,ER$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,ER$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,ER$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,ER$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,ES$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,ES$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,ES$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,ES$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,ET$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,ET$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,ET$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,ET$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EU$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EU$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EU$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EU$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EV$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EV$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EV$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EV$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EW$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EW$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EW$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EW$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"(IF($E273>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EX$16-Rates!$B$3,1,TRUNC($E273))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB273-1,EX$16-Rates!$B$3+TRUNC($E273))*($E273-TRUNC($E273))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E273))))*Input!$V273 + (IF((Input!$Z273-$E273)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB273-1,EX$16-Rates!$B$3+TRUNC($E273),1,TRUNC(Input!$Z273-$E273))))/(1+$C$3)^(TRUNC($E273)-1) +OFFSET(Rates!$B$16,$EB273-1,EX$16-Rates!$B$3+TRUNC(Input!$Z273))*(Input!$Z273-TRUNC(Input!$Z273))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z273))))*Input!$AE273","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC273),0,EC273*Input!AX273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(ED273),0,ED273*Input!AY273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EE273),0,EE273*Input!AZ273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EF273),0,EF273*Input!BA273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EG273),0,EG273*Input!BB273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EH273),0,EH273*Input!BC273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EI273),0,EI273*Input!BD273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EJ273),0,EJ273*Input!BE273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EK273),0,EK273*Input!BF273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EL273),0,EL273*Input!BG273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EM273),0,EM273*Input!BH273*$G273*$L273)","v":0},{"$f":"IF(ISERROR(EN273),0,EN273*Input!AX273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(EO273),0,EO273*Input!AY273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(EP273),0,EP273*Input!AZ273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(EQ273),0,EQ273*Input!BA273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(ER273),0,ER273*Input!BB273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(ES273),0,ES273*Input!BC273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(ET273),0,ET273*Input!BD273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(EU273),0,EU273*Input!BE273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(EV273),0,EV273*Input!BF273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(EW273),0,EW273*Input!BG273*$I273*$L273)","v":0},{"$f":"IF(ISERROR(EX273),0,EX273*Input!BH273*$I273*$L273)","v":0},{"$f":"MAX(0,SUM(Input!N273:P273)-Input!L273)","v":0},{"$f":"MAX(NPV(Disc,FU273*Input!$BJ273:$DA273),FY273-GA273,0)","v":0},0,{"$f":"NPV(Disc,Input!M273*Input!$BJ273:$DA273)","v":0},{"$f":"NPV(Disc,SUM(Input!N273:P273)*Input!$BJ273:$DA273)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ273:DA273)*(Input!L273-IF(Calcs!AD273>0,(Input!L273-Input!AA273)*((1+Input!AB273/Periods)/(1+Disc))^(Calcs!AD273*Periods),0))","v":0},{"$f":"GA273-FZ273+FV273","v":0},0,{"$f":"(NPV(Disc,Input!$BJ273:$DA273*Input!R273)*PV($C$3,$E273,-1,0,1)+ NPV(Disc,Input!$BJ273:$DA273*N273)*PV($C$3,Input!$Z273-$E273,-1,0,1)/(1+$C$3)^$E273)*L273","v":0},{"$f":"(NPV(Disc,Input!$BJ273:$DA273*Input!V273)*PV($C$3,$E273,-1,0,1)+NPV(Disc,Input!$BJ273:$DA273*Input!$AE273)*PV($C$3,Input!$Z273-$E273,-1,0,1)/(1+$C$3)^$E273)*L273","v":0},0,0,{"$f":"MAX(0,DY273)","v":0},{"$f":"MAX(0,DZ273)","v":0},0,{"$f":"(GH273+GI273)/($GH$818+$GI$818)","v":{"$error":"#DIV/0!"}},{"$f":"DY273+DZ273-(FZ273+GC273)-(Input!$Q$13-Input!$J$11)*GK273","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF273<>0,GM273-(Input!$Q$13-Input!$J$11)*$GJ273*$GK273/GF273,0)","v":0},{"$f":"IF(GG273<>0,GN273-(Input!$Q$13-Input!$J$11)*(1-$GJ273)*$GK273/GG273,0)","v":0},0,0,{"$f":"IF(GF273<>0,GQ273-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ273*$GK273/GF273,0)","v":0},{"$f":"IF(GG273<>0,GR273-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ273)*$GK273/GG273,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ273+DY273)/((GC273+FZ273)+$GK273*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ273+DY273)/(FZ273+$GK273*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB273*O273*$G273*$L273","v":0},{"$f":"GY273*MAX(Input!$Z273,$E273)","v":0},{"$f":"Input!DB273*$I273*GasCalcs!G273*$L273","v":0},{"$f":"HA273*MAX(Input!$Z273,$E273)","v":0},{"$f":"IF(ISERROR(Loads!AY273*Input!DB273*$T273*$H273),0,Loads!AY273*Input!DB273*$T273*$H273)*$L273","v":0},{"$f":"IF(ISERROR(Loads!AZ273*Input!DB273*$T273*$H273),0,Loads!AZ273*Input!DB273*$T273*$H273)*$L273","v":0},null,{"$f":"IF(Calcs!F273<>0,(Input!U273*H273*$L273*E273+Input!AD273*H273*L273*(F273-E273))/F273*Input!DB273,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB273-1,0)),0,OFFSET(CostE!$AQ$5,$AB273-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB273-1,0)),0,OFFSET(CostE!$AR$5,$AB273-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB273-1,0)),0,OFFSET(CostE!$AS$5,$AB273-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L273)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L273))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L273)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L273))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z273),0,OFFSET(CostE!$F$5,Calcs!Z273-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E273<>0,GasCalcs!F273/GasCalcs!E273,1)","v":1}]
[{"$f":"Input!B288","v":0},{"$f":"Input!D288","v":0},{"$f":"TRIM(Input!E288)","v":""},{"$f":"TRIM(Input!F288)","v":""},{"$f":"IF(ISNUMBER(Input!AG288),Input!AG288,1)","v":1},{"$f":"MAX(E288,Input!Z288)","v":1},{"$f":"IF(ISNUMBER(Input!AH288),Input!AH288,1)+($J$8*Input!$T$11+$J$9*Input!$AU288)","v":1},{"$f":"IF(ISNUMBER(Input!AJ288),Input!AJ288+($J$8*Input!$T$11+$J$9*Input!$AU288),$G288)","v":1},{"$f":"IF(ISNUMBER(Input!AK288),Input!AK288+($J$8*Input!$T$11+$J$9*Input!$AU288),IF(ISNUMBER(Input!AI288),Input!AI288+($J$8*Input!$T$11+$J$9*Input!$AU288),$G288))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL288),Input!AL288<>0),Input!AL288,IF(Input!V288=0,G288,IF(Input!R288=0,I288,IF(Input!R288*0.03412>Input!V288,G288,I288)))-($J$8*Input!$T$11+$J$9*Input!AU288))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV288)","v":0},{"$f":"IF(ISBLANK(Input!AM288),100%,Input!AM288)*IF(ISBLANK(Input!AN288),100%,Input!AN288)","v":1},{"$f":"Input!R288","v":0},{"$f":"Input!AC288","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB288-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q288=\"kW\",Input!U288,Input!R288)),IF(Q288=\"kW\",Input!U288,Input!R288),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q288=\"kW\",Input!AD288,N288)),IF(Q288=\"kW\",Input!AD288,N288),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V288,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y288),MATCH(\"Gen:\"&0&\":\"&D288&\":All\",CostE!$E$5:$E$1873,0),Y288)","v":{"$error":"#N/A"}},{"$f":"MATCH(W288,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X288,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S288,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z288>Input!AG288,Input!AG288,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z288*Periods-(AE288+AF288+AG288)))","v":0},{"$f":"MAX(0,Input!Z288*Periods-AH288-AF288-AE288-AG288)","v":0},{"$f":"IF(OR(Input!E288=\"Residential\",Input!E288=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ288*AK288*Input!AW288","v":0},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!G$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!G$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!G$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!G$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!G$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!H$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!H$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!H$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!H$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!H$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!I$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!I$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!I$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!I$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!I$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!J$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!J$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!J$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!J$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!J$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!K$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!K$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!K$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!K$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!K$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!L$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!L$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!L$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!L$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!L$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!M$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!M$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!M$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!M$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!M$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!N$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!N$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!N$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!N$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!N$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!O$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!O$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!O$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!O$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!O$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!P$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!P$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!P$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!P$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!P$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!Q$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!Q$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!Q$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!Q$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!Q$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!R$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!R$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!R$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!R$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!R$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!S$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!S$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!S$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!S$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!S$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!T$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!T$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!T$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!T$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!T$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!U$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!U$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!U$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!U$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!U$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!V$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!V$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!V$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!V$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!V$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!W$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!W$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!W$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!W$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!W$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!X$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!X$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!X$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!X$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!X$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!Y$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!Y$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!Y$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!Y$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!Y$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!Z$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!Z$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!Z$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!Z$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!Z$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AA$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AA$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AA$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AA$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AA$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AB$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AB$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AB$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AB$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AB$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AC$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AC$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AC$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AC$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AC$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AD$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AD$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AD$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AD$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AD$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AE$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AE$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AE$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AE$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AE$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AF$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AF$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AF$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AF$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AF$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AG$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AG$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AG$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AG$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AG$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AH$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AH$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AH$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AH$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AH$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AI$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AI$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AI$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AI$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AI$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AJ$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AJ$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AJ$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AK$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AK$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AK$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AK$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AK$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AL$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AL$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AL$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AL$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AL$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AM$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AM$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AM$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AM$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AM$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AN$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AN$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AN$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AN$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AN$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AO$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AO$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AO$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AO$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AO$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AP$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AP$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AP$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AP$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AP$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AQ$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AQ$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AQ$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AR$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AR$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AR$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AR$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AR$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AS$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AS$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AS$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AS$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AS$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AT$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AT$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AT$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AT$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AT$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AU$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AU$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AU$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AU$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AU$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AV$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AV$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AV$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AV$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AV$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AW$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AW$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AW$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AW$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AW$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AX$5,$Z288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AX$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$M288*(1+$AL288)\n+\n(OFFSET(CostE!AX$5,$Z288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AX$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AX$5,$Z288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*Input!$AC288*(1+$AL288)","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!G$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!G$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!G$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!G$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!G$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!H$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!H$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!H$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!H$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!H$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!I$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!I$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!I$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!I$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!I$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!J$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!J$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!J$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!J$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!J$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!K$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!K$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!K$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!K$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!K$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!L$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!L$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!L$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!L$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!L$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!M$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!M$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!M$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!M$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!M$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!N$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!N$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!N$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!N$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!N$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!O$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!O$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!O$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!O$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!O$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!P$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!P$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!P$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!P$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!P$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!Q$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!Q$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!Q$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!Q$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!Q$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!R$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!R$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!R$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!R$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!R$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!S$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!S$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!S$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!S$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!S$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!T$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!T$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!T$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!T$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!T$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!U$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!U$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!U$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!U$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!U$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!V$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!V$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!V$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!V$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!V$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!W$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!W$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!W$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!W$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!W$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!X$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!X$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!X$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!X$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!X$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!Y$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!Y$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!Y$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!Y$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!Y$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!Z$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!Z$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!Z$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!Z$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!Z$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AA$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AA$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AA$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AA$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AA$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AB$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AB$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AB$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AB$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AB$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AC$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AC$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AC$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AC$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AC$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AD$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AD$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AD$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AD$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AD$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AE$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AE$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AE$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AE$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AE$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AF$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AF$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AF$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AF$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AF$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AG$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AG$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AG$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AG$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AG$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AH$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AH$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AH$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AH$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AH$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AI$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AI$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AI$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AI$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AI$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AJ$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AJ$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AJ$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AK$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AK$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AK$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AK$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AK$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AL$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AL$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AL$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AL$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AL$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AM$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AM$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AM$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AM$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AM$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AN$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AN$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AN$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AN$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AN$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AO$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AO$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AO$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AO$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AO$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AP$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AP$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AP$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AP$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AP$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AQ$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AQ$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AQ$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AR$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AR$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AR$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AR$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AR$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AS$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AS$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AS$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AS$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AS$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AT$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AT$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AT$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AT$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AT$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AU$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AU$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AU$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AU$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AU$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AV$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AV$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AV$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AV$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AV$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AW$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AW$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AW$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AW$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AW$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"(IF($AE288>0,NPV(Disc,OFFSET(CostE!AX$5,$AA288-1,SkipYrs*Periods+1,1,$AE288)),0)+OFFSET(CostE!AX$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AF288*(1/(1+Disc)^($AE288+1)))*$R288\n+\n(OFFSET(CostE!AX$5,$AA288-1,SkipYrs*Periods+1+$AE288)*$AG288*(1/(1+Disc)^($AE288+1))+\nIF($AH288>0,NPV(Disc,OFFSET(CostE!AX$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288,0)+1,1,$AH288)),0)*(1/(1+Disc)^($AE288+$AF288+$AG288))+\nOFFSET(CostE!AX$5,$AA288-1,SkipYrs*Periods+ROUND($AE288+$AF288+$AG288+$AH288,0)+1)*$AI288*(1/(1+Disc)^(ROUND($AE288+$AH288+$AF288+$AG288,0)+1)))*$S288","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV288),0,Input!BJ288:DA288*(AM288:CD288+CE288:DV288)))*L288","v":0},{"$f":"NPV(Disc,GasCalcs!M288:BD288*Input!BJ288:DA288)*L288","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV288),0,Input!BJ288:DA288*(AM288:CD288*$G288+CE288:DV288*$H288)))*$L288","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S288,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S288,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X288,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EC$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EC$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EC$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EC$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,ED$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,ED$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,ED$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,ED$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EE$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EE$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EE$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EE$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EF$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EF$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EF$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EF$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EG$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EG$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EG$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EG$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EH$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EH$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EH$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EH$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EI$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EI$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EI$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EI$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EJ$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EJ$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EJ$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EK$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EK$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EK$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EK$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EL$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EL$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EL$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EL$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EM$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA288-1,EM$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E288))))*$M288+(IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA288-1,EM$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1)+OFFSET(Rates!$B$4,$EA288-1,EM$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AC288","v":0},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EN$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EN$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EN$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EN$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EO$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EO$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EO$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EO$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EP$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EP$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EP$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EP$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EQ$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EQ$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EQ$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,ER$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,ER$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,ER$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,ER$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,ES$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,ES$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,ES$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,ES$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,ET$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,ET$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,ET$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,ET$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EU$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EU$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EU$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EU$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EV$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EV$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EV$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EV$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EW$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EW$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EW$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EW$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"(IF($E288>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EX$16-Rates!$B$3,1,TRUNC($E288))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB288-1,EX$16-Rates!$B$3+TRUNC($E288))*($E288-TRUNC($E288))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E288))))*Input!$V288 + (IF((Input!$Z288-$E288)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB288-1,EX$16-Rates!$B$3+TRUNC($E288),1,TRUNC(Input!$Z288-$E288))))/(1+$C$3)^(TRUNC($E288)-1) +OFFSET(Rates!$B$16,$EB288-1,EX$16-Rates!$B$3+TRUNC(Input!$Z288))*(Input!$Z288-TRUNC(Input!$Z288))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z288))))*Input!$AE288","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC288),0,EC288*Input!AX288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(ED288),0,ED288*Input!AY288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EE288),0,EE288*Input!AZ288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EF288),0,EF288*Input!BA288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EG288),0,EG288*Input!BB288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EH288),0,EH288*Input!BC288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EI288),0,EI288*Input!BD288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EJ288),0,EJ288*Input!BE288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EK288),0,EK288*Input!BF288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EL288),0,EL288*Input!BG288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EM288),0,EM288*Input!BH288*$G288*$L288)","v":0},{"$f":"IF(ISERROR(EN288),0,EN288*Input!AX288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(EO288),0,EO288*Input!AY288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(EP288),0,EP288*Input!AZ288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(EQ288),0,EQ288*Input!BA288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(ER288),0,ER288*Input!BB288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(ES288),0,ES288*Input!BC288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(ET288),0,ET288*Input!BD288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(EU288),0,EU288*Input!BE288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(EV288),0,EV288*Input!BF288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(EW288),0,EW288*Input!BG288*$I288*$L288)","v":0},{"$f":"IF(ISERROR(EX288),0,EX288*Input!BH288*$I288*$L288)","v":0},{"$f":"MAX(0,SUM(Input!N288:P288)-Input!L288)","v":0},{"$f":"MAX(NPV(Disc,FU288*Input!$BJ288:$DA288),FY288-GA288,0)","v":0},0,{"$f":"NPV(Disc,Input!M288*Input!$BJ288:$DA288)","v":0},{"$f":"NPV(Disc,SUM(Input!N288:P288)*Input!$BJ288:$DA288)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ288:DA288)*(Input!L288-IF(Calcs!AD288>0,(Input!L288-Input!AA288)*((1+Input!AB288/Periods)/(1+Disc))^(Calcs!AD288*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ288:$DA288*Input!R288)*PV($C$3,$E288,-1,0,1)+ NPV(Disc,Input!$BJ288:$DA288*N288)*PV($C$3,Input!$Z288-$E288,-1,0,1)/(1+$C$3)^$E288)*L288","v":0},{"$f":"(NPV(Disc,Input!$BJ288:$DA288*Input!V288)*PV($C$3,$E288,-1,0,1)+NPV(Disc,Input!$BJ288:$DA288*Input!$AE288)*PV($C$3,Input!$Z288-$E288,-1,0,1)/(1+$C$3)^$E288)*L288","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY288+DZ288-(FZ288+GC288)-(Input!$Q$13-Input!$J$11)*GK288","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF288<>0,GM288-(Input!$Q$13-Input!$J$11)*$GJ288*$GK288/GF288,0)","v":0},{"$f":"IF(GG288<>0,GN288-(Input!$Q$13-Input!$J$11)*(1-$GJ288)*$GK288/GG288,0)","v":0},0,0,{"$f":"IF(GF288<>0,GQ288-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ288*$GK288/GF288,0)","v":0},{"$f":"IF(GG288<>0,GR288-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ288)*$GK288/GG288,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ288+DY288)/((GC288+FZ288)+$GK288*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ288+DY288)/(FZ288+$GK288*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB288*O288*$G288*$L288","v":0},{"$f":"GY288*MAX(Input!$Z288,$E288)","v":0},{"$f":"Input!DB288*$I288*GasCalcs!G288*$L288","v":0},{"$f":"HA288*MAX(Input!$Z288,$E288)","v":0},{"$f":"IF(ISERROR(Loads!AY288*Input!DB288*$T288*$H288),0,Loads!AY288*Input!DB288*$T288*$H288)*$L288","v":0},{"$f":"IF(ISERROR(Loads!AZ288*Input!DB288*$T288*$H288),0,Loads!AZ288*Input!DB288*$T288*$H288)*$L288","v":0},null,{"$f":"IF(Calcs!F288<>0,(Input!U288*H288*$L288*E288+Input!AD288*H288*L288*(F288-E288))/F288*Input!DB288,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB288-1,0)),0,OFFSET(CostE!$AQ$5,$AB288-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB288-1,0)),0,OFFSET(CostE!$AR$5,$AB288-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB288-1,0)),0,OFFSET(CostE!$AS$5,$AB288-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L288)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L288))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L288)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L288))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z288),0,OFFSET(CostE!$F$5,Calcs!Z288-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E288<>0,GasCalcs!F288/GasCalcs!E288,1)","v":1}]
[{"$f":"Input!B324","v":0},{"$f":"Input!D324","v":0},{"$f":"TRIM(Input!E324)","v":""},{"$f":"TRIM(Input!F324)","v":""},{"$f":"IF(ISNUMBER(Input!AG324),Input!AG324,1)","v":1},{"$f":"MAX(E324,Input!Z324)","v":1},{"$f":"IF(ISNUMBER(Input!AH324),Input!AH324,1)+($J$8*Input!$T$11+$J$9*Input!$AU324)","v":1},{"$f":"IF(ISNUMBER(Input!AJ324),Input!AJ324+($J$8*Input!$T$11+$J$9*Input!$AU324),$G324)","v":1},{"$f":"IF(ISNUMBER(Input!AK324),Input!AK324+($J$8*Input!$T$11+$J$9*Input!$AU324),IF(ISNUMBER(Input!AI324),Input!AI324+($J$8*Input!$T$11+$J$9*Input!$AU324),$G324))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL324),Input!AL324<>0),Input!AL324,IF(Input!V324=0,G324,IF(Input!R324=0,I324,IF(Input!R324*0.03412>Input!V324,G324,I324)))-($J$8*Input!$T$11+$J$9*Input!AU324))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV324)","v":0},{"$f":"IF(ISBLANK(Input!AM324),100%,Input!AM324)*IF(ISBLANK(Input!AN324),100%,Input!AN324)","v":1},{"$f":"Input!R324","v":0},{"$f":"Input!AC324","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB324-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q324=\"kW\",Input!U324,Input!R324)),IF(Q324=\"kW\",Input!U324,Input!R324),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q324=\"kW\",Input!AD324,N324)),IF(Q324=\"kW\",Input!AD324,N324),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V324,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y324),MATCH(\"Gen:\"&0&\":\"&D324&\":All\",CostE!$E$5:$E$1873,0),Y324)","v":{"$error":"#N/A"}},{"$f":"MATCH(W324,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X324,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S324,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z324>Input!AG324,Input!AG324,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z324*Periods-(AE324+AF324+AG324)))","v":0},{"$f":"MAX(0,Input!Z324*Periods-AH324-AF324-AE324-AG324)","v":0},{"$f":"IF(OR(Input!E324=\"Residential\",Input!E324=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ324*AK324*Input!AW324","v":0},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!G$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!G$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!G$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!G$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!G$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!H$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!H$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!H$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!H$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!H$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!I$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!I$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!I$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!I$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!I$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!J$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!J$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!J$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!J$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!J$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!K$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!K$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!K$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!K$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!K$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!L$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!L$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!L$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!L$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!L$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!M$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!M$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!M$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!M$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!M$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!N$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!N$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!N$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!N$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!N$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!O$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!O$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!O$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!O$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!O$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!P$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!P$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!P$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!P$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!P$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!Q$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!Q$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!Q$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!Q$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!Q$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!R$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!R$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!R$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!R$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!R$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!S$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!S$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!S$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!S$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!S$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!T$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!T$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!T$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!T$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!T$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!U$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!U$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!U$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!U$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!U$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!V$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!V$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!V$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!V$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!V$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!W$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!W$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!W$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!W$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!W$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!X$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!X$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!X$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!X$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!X$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!Y$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!Y$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!Y$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!Y$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!Y$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!Z$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!Z$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!Z$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!Z$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!Z$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AA$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AA$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AA$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AA$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AA$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AB$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AB$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AB$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AB$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AB$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AC$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AC$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AC$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AC$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AC$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AD$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AD$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AD$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AD$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AD$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AE$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AE$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AE$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AE$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AE$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AF$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AF$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AF$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AF$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AF$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AG$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AG$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AG$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AG$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AG$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AH$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AH$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AH$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AH$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AH$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AI$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AI$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AI$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AI$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AI$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AJ$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AJ$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AJ$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AK$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AK$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AK$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AK$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AK$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AL$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AL$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AL$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AL$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AL$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AM$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AM$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AM$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AM$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AM$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AN$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AN$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AN$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AN$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AN$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AO$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AO$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AO$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AO$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AO$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AP$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AP$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AP$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AP$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AP$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AQ$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AQ$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AQ$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AR$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AR$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AR$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AR$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AR$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AS$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AS$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AS$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AS$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AS$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AT$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AT$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AT$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AT$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AT$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AU$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AU$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AU$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AU$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AU$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AV$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AV$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AV$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AV$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AV$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AW$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AW$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AW$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AW$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AW$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AX$5,$Z324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AX$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$M324*(1+$AL324)\n+\n(OFFSET(CostE!AX$5,$Z324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AX$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AX$5,$Z324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*Input!$AC324*(1+$AL324)","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!G$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!G$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!G$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!G$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!G$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!H$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!H$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!H$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!H$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!H$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!I$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!I$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!I$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!I$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!I$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!J$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!J$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!J$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!J$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!J$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!K$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!K$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!K$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!K$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!K$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!L$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!L$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!L$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!L$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!L$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!M$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!M$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!M$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!M$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!M$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!N$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!N$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!N$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!N$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!N$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!O$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!O$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!O$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!O$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!O$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!P$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!P$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!P$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!P$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!P$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!Q$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!Q$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!Q$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!Q$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!Q$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!R$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!R$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!R$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!R$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!R$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!S$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!S$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!S$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!S$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!S$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!T$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!T$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!T$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!T$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!T$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!U$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!U$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!U$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!U$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!U$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!V$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!V$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!V$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!V$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!V$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!W$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!W$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!W$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!W$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!W$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!X$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!X$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!X$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!X$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!X$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!Y$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!Y$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!Y$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!Y$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!Y$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!Z$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!Z$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!Z$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!Z$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!Z$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AA$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AA$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AA$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AA$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AA$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AB$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AB$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AB$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AB$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AB$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AC$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AC$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AC$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AC$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AC$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AD$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AD$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AD$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AD$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AD$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AE$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AE$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AE$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AE$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AE$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AF$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AF$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AF$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AF$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AF$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AG$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AG$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AG$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AG$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AG$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AH$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AH$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AH$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AH$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AH$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AI$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AI$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AI$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AI$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AI$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AJ$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AJ$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AJ$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AK$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AK$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AK$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AK$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AK$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AL$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AL$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AL$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AL$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AL$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AM$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AM$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AM$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AM$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AM$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AN$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AN$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AN$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AN$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AN$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AO$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AO$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AO$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AO$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AO$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AP$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AP$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AP$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AP$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AP$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AQ$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AQ$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AQ$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AR$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AR$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AR$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AR$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AR$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AS$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AS$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AS$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AS$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AS$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AT$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AT$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AT$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AT$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AT$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AU$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AU$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AU$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AU$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AU$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AV$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AV$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AV$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AV$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AV$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AW$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AW$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AW$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AW$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AW$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"(IF($AE324>0,NPV(Disc,OFFSET(CostE!AX$5,$AA324-1,SkipYrs*Periods+1,1,$AE324)),0)+OFFSET(CostE!AX$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AF324*(1/(1+Disc)^($AE324+1)))*$R324\n+\n(OFFSET(CostE!AX$5,$AA324-1,SkipYrs*Periods+1+$AE324)*$AG324*(1/(1+Disc)^($AE324+1))+\nIF($AH324>0,NPV(Disc,OFFSET(CostE!AX$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324,0)+1,1,$AH324)),0)*(1/(1+Disc)^($AE324+$AF324+$AG324))+\nOFFSET(CostE!AX$5,$AA324-1,SkipYrs*Periods+ROUND($AE324+$AF324+$AG324+$AH324,0)+1)*$AI324*(1/(1+Disc)^(ROUND($AE324+$AH324+$AF324+$AG324,0)+1)))*$S324","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV324),0,Input!BJ324:DA324*(AM324:CD324+CE324:DV324)))*L324","v":0},{"$f":"NPV(Disc,GasCalcs!M324:BD324*Input!BJ324:DA324)*L324","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV324),0,Input!BJ324:DA324*(AM324:CD324*$G324+CE324:DV324*$H324)))*$L324","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S324,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S324,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X324,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EC$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EC$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EC$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EC$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,ED$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,ED$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,ED$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,ED$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EE$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EE$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EE$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EE$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EF$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EF$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EF$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EF$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EG$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EG$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EG$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EG$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EH$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EH$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EH$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EH$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EI$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EI$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EI$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EI$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EJ$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EJ$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EJ$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EK$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EK$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EK$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EK$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EL$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EL$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EL$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EL$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EM$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA324-1,EM$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E324))))*$M324+(IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA324-1,EM$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1)+OFFSET(Rates!$B$4,$EA324-1,EM$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AC324","v":0},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EN$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EN$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EN$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EN$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EO$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EO$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EO$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EO$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EP$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EP$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EP$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EP$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EQ$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EQ$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EQ$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,ER$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,ER$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,ER$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,ER$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,ES$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,ES$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,ES$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,ES$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,ET$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,ET$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,ET$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,ET$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EU$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EU$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EU$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EU$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EV$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EV$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EV$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EV$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EW$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EW$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EW$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EW$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"(IF($E324>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EX$16-Rates!$B$3,1,TRUNC($E324))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB324-1,EX$16-Rates!$B$3+TRUNC($E324))*($E324-TRUNC($E324))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E324))))*Input!$V324 + (IF((Input!$Z324-$E324)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB324-1,EX$16-Rates!$B$3+TRUNC($E324),1,TRUNC(Input!$Z324-$E324))))/(1+$C$3)^(TRUNC($E324)-1) +OFFSET(Rates!$B$16,$EB324-1,EX$16-Rates!$B$3+TRUNC(Input!$Z324))*(Input!$Z324-TRUNC(Input!$Z324))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z324))))*Input!$AE324","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC324),0,EC324*Input!AX324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(ED324),0,ED324*Input!AY324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EE324),0,EE324*Input!AZ324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EF324),0,EF324*Input!BA324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EG324),0,EG324*Input!BB324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EH324),0,EH324*Input!BC324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EI324),0,EI324*Input!BD324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EJ324),0,EJ324*Input!BE324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EK324),0,EK324*Input!BF324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EL324),0,EL324*Input!BG324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EM324),0,EM324*Input!BH324*$G324*$L324)","v":0},{"$f":"IF(ISERROR(EN324),0,EN324*Input!AX324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(EO324),0,EO324*Input!AY324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(EP324),0,EP324*Input!AZ324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(EQ324),0,EQ324*Input!BA324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(ER324),0,ER324*Input!BB324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(ES324),0,ES324*Input!BC324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(ET324),0,ET324*Input!BD324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(EU324),0,EU324*Input!BE324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(EV324),0,EV324*Input!BF324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(EW324),0,EW324*Input!BG324*$I324*$L324)","v":0},{"$f":"IF(ISERROR(EX324),0,EX324*Input!BH324*$I324*$L324)","v":0},{"$f":"MAX(0,SUM(Input!N324:P324)-Input!L324)","v":0},{"$f":"MAX(NPV(Disc,FU324*Input!$BJ324:$DA324),FY324-GA324,0)","v":0},0,{"$f":"NPV(Disc,Input!M324*Input!$BJ324:$DA324)","v":0},{"$f":"NPV(Disc,SUM(Input!N324:P324)*Input!$BJ324:$DA324)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ324:DA324)*(Input!L324-IF(Calcs!AD324>0,(Input!L324-Input!AA324)*((1+Input!AB324/Periods)/(1+Disc))^(Calcs!AD324*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ324:$DA324*Input!R324)*PV($C$3,$E324,-1,0,1)+ NPV(Disc,Input!$BJ324:$DA324*N324)*PV($C$3,Input!$Z324-$E324,-1,0,1)/(1+$C$3)^$E324)*L324","v":0},{"$f":"(NPV(Disc,Input!$BJ324:$DA324*Input!V324)*PV($C$3,$E324,-1,0,1)+NPV(Disc,Input!$BJ324:$DA324*Input!$AE324)*PV($C$3,Input!$Z324-$E324,-1,0,1)/(1+$C$3)^$E324)*L324","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY324+DZ324-(FZ324+GC324)-(Input!$Q$13-Input!$J$11)*GK324","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF324<>0,GM324-(Input!$Q$13-Input!$J$11)*$GJ324*$GK324/GF324,0)","v":0},{"$f":"IF(GG324<>0,GN324-(Input!$Q$13-Input!$J$11)*(1-$GJ324)*$GK324/GG324,0)","v":0},0,0,{"$f":"IF(GF324<>0,GQ324-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ324*$GK324/GF324,0)","v":0},{"$f":"IF(GG324<>0,GR324-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ324)*$GK324/GG324,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ324+DY324)/((GC324+FZ324)+$GK324*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ324+DY324)/(FZ324+$GK324*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB324*O324*$G324*$L324","v":0},{"$f":"GY324*MAX(Input!$Z324,$E324)","v":0},{"$f":"Input!DB324*$I324*GasCalcs!G324*$L324","v":0},{"$f":"HA324*MAX(Input!$Z324,$E324)","v":0},{"$f":"IF(ISERROR(Loads!AY324*Input!DB324*$T324*$H324),0,Loads!AY324*Input!DB324*$T324*$H324)*$L324","v":0},{"$f":"IF(ISERROR(Loads!AZ324*Input!DB324*$T324*$H324),0,Loads!AZ324*Input!DB324*$T324*$H324)*$L324","v":0},null,{"$f":"IF(Calcs!F324<>0,(Input!U324*H324*$L324*E324+Input!AD324*H324*L324*(F324-E324))/F324*Input!DB324,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB324-1,0)),0,OFFSET(CostE!$AQ$5,$AB324-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB324-1,0)),0,OFFSET(CostE!$AR$5,$AB324-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB324-1,0)),0,OFFSET(CostE!$AS$5,$AB324-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L324)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L324))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L324)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L324))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z324),0,OFFSET(CostE!$F$5,Calcs!Z324-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E324<>0,GasCalcs!F324/GasCalcs!E324,1)","v":1}]
[{"$f":"Input!B339","v":0},{"$f":"Input!D339","v":0},{"$f":"TRIM(Input!E339)","v":""},{"$f":"TRIM(Input!F339)","v":""},{"$f":"IF(ISNUMBER(Input!AG339),Input!AG339,1)","v":1},{"$f":"MAX(E339,Input!Z339)","v":1},{"$f":"IF(ISNUMBER(Input!AH339),Input!AH339,1)+($J$8*Input!$T$11+$J$9*Input!$AU339)","v":1},{"$f":"IF(ISNUMBER(Input!AJ339),Input!AJ339+($J$8*Input!$T$11+$J$9*Input!$AU339),$G339)","v":1},{"$f":"IF(ISNUMBER(Input!AK339),Input!AK339+($J$8*Input!$T$11+$J$9*Input!$AU339),IF(ISNUMBER(Input!AI339),Input!AI339+($J$8*Input!$T$11+$J$9*Input!$AU339),$G339))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL339),Input!AL339<>0),Input!AL339,IF(Input!V339=0,G339,IF(Input!R339=0,I339,IF(Input!R339*0.03412>Input!V339,G339,I339)))-($J$8*Input!$T$11+$J$9*Input!AU339))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV339)","v":0},{"$f":"IF(ISBLANK(Input!AM339),100%,Input!AM339)*IF(ISBLANK(Input!AN339),100%,Input!AN339)","v":1},{"$f":"Input!R339","v":0},{"$f":"Input!AC339","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB339-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q339=\"kW\",Input!U339,Input!R339)),IF(Q339=\"kW\",Input!U339,Input!R339),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q339=\"kW\",Input!AD339,N339)),IF(Q339=\"kW\",Input!AD339,N339),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V339,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y339),MATCH(\"Gen:\"&0&\":\"&D339&\":All\",CostE!$E$5:$E$1873,0),Y339)","v":{"$error":"#N/A"}},{"$f":"MATCH(W339,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X339,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S339,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z339>Input!AG339,Input!AG339,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z339*Periods-(AE339+AF339+AG339)))","v":0},{"$f":"MAX(0,Input!Z339*Periods-AH339-AF339-AE339-AG339)","v":0},{"$f":"IF(OR(Input!E339=\"Residential\",Input!E339=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ339*AK339*Input!AW339","v":0},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!G$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!G$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!G$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!G$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!G$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!H$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!H$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!H$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!H$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!H$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!I$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!I$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!I$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!I$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!I$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!J$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!J$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!J$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!J$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!J$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!K$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!K$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!K$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!K$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!K$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!L$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!L$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!L$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!L$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!L$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!M$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!M$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!M$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!M$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!M$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!N$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!N$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!N$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!N$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!N$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!O$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!O$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!O$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!O$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!O$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!P$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!P$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!P$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!P$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!P$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!Q$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!Q$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!Q$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!Q$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!Q$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!R$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!R$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!R$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!R$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!R$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!S$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!S$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!S$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!S$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!S$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!T$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!T$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!T$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!T$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!T$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!U$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!U$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!U$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!U$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!U$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!V$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!V$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!V$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!V$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!V$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!W$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!W$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!W$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!W$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!W$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!X$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!X$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!X$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!X$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!X$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!Y$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!Y$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!Y$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!Y$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!Y$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!Z$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!Z$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!Z$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!Z$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!Z$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AA$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AA$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AA$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AA$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AA$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AB$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AB$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AB$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AB$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AB$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AC$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AC$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AC$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AC$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AC$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AD$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AD$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AD$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AD$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AD$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AE$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AE$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AE$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AE$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AE$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AF$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AF$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AF$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AF$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AF$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AG$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AG$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AG$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AG$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AG$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AH$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AH$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AH$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AH$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AH$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AI$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AI$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AI$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AI$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AI$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AJ$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AJ$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AJ$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AK$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AK$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AK$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AK$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AK$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AL$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AL$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AL$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AL$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AL$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AM$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AM$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AM$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AM$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AM$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AN$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AN$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AN$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AN$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AN$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AO$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AO$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AO$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AO$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AO$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AP$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AP$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AP$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AP$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AP$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AQ$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AQ$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AQ$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AR$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AR$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AR$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AR$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AR$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AS$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AS$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AS$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AS$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AS$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AT$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AT$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AT$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AT$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AT$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AU$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AU$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AU$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AU$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AU$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AV$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AV$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AV$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AV$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AV$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AW$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AW$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AW$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AW$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AW$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AX$5,$Z339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AX$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$M339*(1+$AL339)\n+\n(OFFSET(CostE!AX$5,$Z339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AX$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AX$5,$Z339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*Input!$AC339*(1+$AL339)","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!G$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!G$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!G$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!G$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!G$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!H$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!H$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!H$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!H$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!H$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!I$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!I$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!I$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!I$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!I$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!J$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!J$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!J$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!J$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!J$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!K$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!K$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!K$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!K$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!K$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!L$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!L$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!L$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!L$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!L$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!M$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!M$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!M$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!M$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!M$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!N$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!N$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!N$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!N$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!N$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!O$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!O$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!O$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!O$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!O$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!P$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!P$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!P$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!P$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!P$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!Q$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!Q$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!Q$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!Q$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!Q$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!R$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!R$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!R$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!R$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!R$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!S$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!S$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!S$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!S$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!S$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!T$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!T$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!T$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!T$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!T$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!U$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!U$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!U$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!U$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!U$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!V$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!V$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!V$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!V$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!V$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!W$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!W$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!W$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!W$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!W$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!X$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!X$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!X$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!X$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!X$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!Y$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!Y$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!Y$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!Y$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!Y$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!Z$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!Z$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!Z$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!Z$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!Z$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AA$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AA$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AA$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AA$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AA$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AB$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AB$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AB$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AB$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AB$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AC$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AC$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AC$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AC$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AC$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AD$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AD$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AD$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AD$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AD$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AE$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AE$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AE$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AE$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AE$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AF$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AF$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AF$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AF$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AF$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AG$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AG$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AG$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AG$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AG$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AH$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AH$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AH$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AH$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AH$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AI$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AI$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AI$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AI$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AI$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AJ$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AJ$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AJ$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AK$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AK$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AK$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AK$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AK$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AL$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AL$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AL$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AL$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AL$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AM$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AM$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AM$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AM$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AM$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AN$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AN$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AN$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AN$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AN$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AO$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AO$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AO$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AO$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AO$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AP$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AP$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AP$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AP$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AP$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AQ$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AQ$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AQ$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AR$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AR$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AR$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AR$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AR$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AS$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AS$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AS$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AS$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AS$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AT$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AT$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AT$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AT$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AT$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AU$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AU$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AU$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AU$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AU$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AV$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AV$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AV$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AV$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AV$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AW$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AW$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AW$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AW$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AW$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"(IF($AE339>0,NPV(Disc,OFFSET(CostE!AX$5,$AA339-1,SkipYrs*Periods+1,1,$AE339)),0)+OFFSET(CostE!AX$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AF339*(1/(1+Disc)^($AE339+1)))*$R339\n+\n(OFFSET(CostE!AX$5,$AA339-1,SkipYrs*Periods+1+$AE339)*$AG339*(1/(1+Disc)^($AE339+1))+\nIF($AH339>0,NPV(Disc,OFFSET(CostE!AX$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339,0)+1,1,$AH339)),0)*(1/(1+Disc)^($AE339+$AF339+$AG339))+\nOFFSET(CostE!AX$5,$AA339-1,SkipYrs*Periods+ROUND($AE339+$AF339+$AG339+$AH339,0)+1)*$AI339*(1/(1+Disc)^(ROUND($AE339+$AH339+$AF339+$AG339,0)+1)))*$S339","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV339),0,Input!BJ339:DA339*(AM339:CD339+CE339:DV339)))*L339","v":0},{"$f":"NPV(Disc,GasCalcs!M339:BD339*Input!BJ339:DA339)*L339","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV339),0,Input!BJ339:DA339*(AM339:CD339*$G339+CE339:DV339*$H339)))*$L339","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S339,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S339,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X339,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EC$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EC$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EC$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EC$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,ED$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,ED$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,ED$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,ED$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EE$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EE$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EE$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EE$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EF$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EF$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EF$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EF$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EG$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EG$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EG$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EG$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EH$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EH$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EH$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EH$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EI$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EI$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EI$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EI$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EJ$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EJ$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EJ$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EK$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EK$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EK$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EK$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EL$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EL$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EL$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EL$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EM$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA339-1,EM$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E339))))*$M339+(IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA339-1,EM$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1)+OFFSET(Rates!$B$4,$EA339-1,EM$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AC339","v":0},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EN$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EN$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EN$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EN$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EO$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EO$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EO$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EO$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EP$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EP$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EP$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EP$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EQ$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EQ$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EQ$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,ER$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,ER$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,ER$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,ER$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,ES$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,ES$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,ES$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,ES$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,ET$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,ET$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,ET$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,ET$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EU$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EU$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EU$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EU$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EV$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EV$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EV$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EV$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EW$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EW$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EW$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EW$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"(IF($E339>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EX$16-Rates!$B$3,1,TRUNC($E339))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB339-1,EX$16-Rates!$B$3+TRUNC($E339))*($E339-TRUNC($E339))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E339))))*Input!$V339 + (IF((Input!$Z339-$E339)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB339-1,EX$16-Rates!$B$3+TRUNC($E339),1,TRUNC(Input!$Z339-$E339))))/(1+$C$3)^(TRUNC($E339)-1) +OFFSET(Rates!$B$16,$EB339-1,EX$16-Rates!$B$3+TRUNC(Input!$Z339))*(Input!$Z339-TRUNC(Input!$Z339))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z339))))*Input!$AE339","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC339),0,EC339*Input!AX339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(ED339),0,ED339*Input!AY339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EE339),0,EE339*Input!AZ339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EF339),0,EF339*Input!BA339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EG339),0,EG339*Input!BB339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EH339),0,EH339*Input!BC339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EI339),0,EI339*Input!BD339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EJ339),0,EJ339*Input!BE339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EK339),0,EK339*Input!BF339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EL339),0,EL339*Input!BG339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EM339),0,EM339*Input!BH339*$G339*$L339)","v":0},{"$f":"IF(ISERROR(EN339),0,EN339*Input!AX339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(EO339),0,EO339*Input!AY339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(EP339),0,EP339*Input!AZ339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(EQ339),0,EQ339*Input!BA339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(ER339),0,ER339*Input!BB339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(ES339),0,ES339*Input!BC339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(ET339),0,ET339*Input!BD339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(EU339),0,EU339*Input!BE339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(EV339),0,EV339*Input!BF339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(EW339),0,EW339*Input!BG339*$I339*$L339)","v":0},{"$f":"IF(ISERROR(EX339),0,EX339*Input!BH339*$I339*$L339)","v":0},{"$f":"MAX(0,SUM(Input!N339:P339)-Input!L339)","v":0},{"$f":"MAX(NPV(Disc,FU339*Input!$BJ339:$DA339),FY339-GA339,0)","v":0},0,{"$f":"NPV(Disc,Input!M339*Input!$BJ339:$DA339)","v":0},{"$f":"NPV(Disc,SUM(Input!N339:P339)*Input!$BJ339:$DA339)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ339:DA339)*(Input!L339-IF(Calcs!AD339>0,(Input!L339-Input!AA339)*((1+Input!AB339/Periods)/(1+Disc))^(Calcs!AD339*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ339:$DA339*Input!R339)*PV($C$3,$E339,-1,0,1)+ NPV(Disc,Input!$BJ339:$DA339*N339)*PV($C$3,Input!$Z339-$E339,-1,0,1)/(1+$C$3)^$E339)*L339","v":0},{"$f":"(NPV(Disc,Input!$BJ339:$DA339*Input!V339)*PV($C$3,$E339,-1,0,1)+NPV(Disc,Input!$BJ339:$DA339*Input!$AE339)*PV($C$3,Input!$Z339-$E339,-1,0,1)/(1+$C$3)^$E339)*L339","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY339+DZ339-(FZ339+GC339)-(Input!$Q$13-Input!$J$11)*GK339","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF339<>0,GM339-(Input!$Q$13-Input!$J$11)*$GJ339*$GK339/GF339,0)","v":0},{"$f":"IF(GG339<>0,GN339-(Input!$Q$13-Input!$J$11)*(1-$GJ339)*$GK339/GG339,0)","v":0},0,0,{"$f":"IF(GF339<>0,GQ339-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ339*$GK339/GF339,0)","v":0},{"$f":"IF(GG339<>0,GR339-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ339)*$GK339/GG339,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ339+DY339)/((GC339+FZ339)+$GK339*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ339+DY339)/(FZ339+$GK339*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB339*O339*$G339*$L339","v":0},{"$f":"GY339*MAX(Input!$Z339,$E339)","v":0},{"$f":"Input!DB339*$I339*GasCalcs!G339*$L339","v":0},{"$f":"HA339*MAX(Input!$Z339,$E339)","v":0},{"$f":"IF(ISERROR(Loads!AY339*Input!DB339*$T339*$H339),0,Loads!AY339*Input!DB339*$T339*$H339)*$L339","v":0},{"$f":"IF(ISERROR(Loads!AZ339*Input!DB339*$T339*$H339),0,Loads!AZ339*Input!DB339*$T339*$H339)*$L339","v":0},null,{"$f":"IF(Calcs!F339<>0,(Input!U339*H339*$L339*E339+Input!AD339*H339*L339*(F339-E339))/F339*Input!DB339,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB339-1,0)),0,OFFSET(CostE!$AQ$5,$AB339-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB339-1,0)),0,OFFSET(CostE!$AR$5,$AB339-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB339-1,0)),0,OFFSET(CostE!$AS$5,$AB339-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L339)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L339))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L339)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L339))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z339),0,OFFSET(CostE!$F$5,Calcs!Z339-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E339<>0,GasCalcs!F339/GasCalcs!E339,1)","v":1}]
[{"$f":"Input!B373","v":0},{"$f":"Input!D373","v":0},{"$f":"TRIM(Input!E373)","v":""},{"$f":"TRIM(Input!F373)","v":""},{"$f":"IF(ISNUMBER(Input!AG373),Input!AG373,1)","v":1},{"$f":"MAX(E373,Input!Z373)","v":1},{"$f":"IF(ISNUMBER(Input!AH373),Input!AH373,1)+($J$8*Input!$T$11+$J$9*Input!$AU373)","v":1},{"$f":"IF(ISNUMBER(Input!AJ373),Input!AJ373+($J$8*Input!$T$11+$J$9*Input!$AU373),$G373)","v":1},{"$f":"IF(ISNUMBER(Input!AK373),Input!AK373+($J$8*Input!$T$11+$J$9*Input!$AU373),IF(ISNUMBER(Input!AI373),Input!AI373+($J$8*Input!$T$11+$J$9*Input!$AU373),$G373))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL373),Input!AL373<>0),Input!AL373,IF(Input!V373=0,G373,IF(Input!R373=0,I373,IF(Input!R373*0.03412>Input!V373,G373,I373)))-($J$8*Input!$T$11+$J$9*Input!AU373))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV373)","v":0},{"$f":"IF(ISBLANK(Input!AM373),100%,Input!AM373)*IF(ISBLANK(Input!AN373),100%,Input!AN373)","v":1},{"$f":"Input!R373","v":0},{"$f":"Input!AC373","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB373-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q373=\"kW\",Input!U373,Input!R373)),IF(Q373=\"kW\",Input!U373,Input!R373),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q373=\"kW\",Input!AD373,N373)),IF(Q373=\"kW\",Input!AD373,N373),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V373,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y373),MATCH(\"Gen:\"&0&\":\"&D373&\":All\",CostE!$E$5:$E$1873,0),Y373)","v":{"$error":"#N/A"}},{"$f":"MATCH(W373,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X373,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S373,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z373>Input!AG373,Input!AG373,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z373*Periods-(AE373+AF373+AG373)))","v":0},{"$f":"MAX(0,Input!Z373*Periods-AH373-AF373-AE373-AG373)","v":0},{"$f":"IF(OR(Input!E373=\"Residential\",Input!E373=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ373*AK373*Input!AW373","v":0},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!G$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!G$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!G$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!G$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!G$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!H$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!H$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!H$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!H$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!H$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!I$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!I$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!I$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!I$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!I$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!J$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!J$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!J$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!J$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!J$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!K$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!K$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!K$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!K$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!K$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!L$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!L$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!L$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!L$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!L$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!M$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!M$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!M$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!M$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!M$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!N$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!N$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!N$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!N$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!N$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!O$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!O$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!O$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!O$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!O$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!P$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!P$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!P$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!P$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!P$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!Q$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!Q$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!Q$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!Q$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!Q$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!R$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!R$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!R$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!R$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!R$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!S$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!S$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!S$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!S$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!S$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!T$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!T$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!T$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!T$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!T$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!U$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!U$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!U$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!U$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!U$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!V$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!V$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!V$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!V$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!V$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!W$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!W$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!W$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!W$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!W$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!X$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!X$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!X$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!X$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!X$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!Y$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!Y$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!Y$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!Y$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!Y$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!Z$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!Z$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!Z$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!Z$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!Z$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AA$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AA$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AA$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AA$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AA$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AB$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AB$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AB$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AB$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AB$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AC$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AC$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AC$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AC$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AC$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AD$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AD$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AD$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AD$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AD$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AE$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AE$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AE$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AE$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AE$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AF$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AF$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AF$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AF$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AF$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AG$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AG$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AG$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AG$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AG$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AH$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AH$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AH$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AH$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AH$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AI$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AI$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AI$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AI$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AI$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AJ$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AJ$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AJ$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AK$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AK$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AK$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AK$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AK$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AL$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AL$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AL$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AL$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AL$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AM$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AM$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AM$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AM$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AM$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AN$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AN$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AN$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AN$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AN$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AO$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AO$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AO$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AO$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AO$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AP$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AP$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AP$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AP$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AP$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AQ$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AQ$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AQ$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AR$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AR$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AR$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AR$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AR$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AS$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AS$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AS$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AS$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AS$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AT$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AT$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AT$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AT$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AT$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AU$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AU$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AU$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AU$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AU$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AV$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AV$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AV$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AV$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AV$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AW$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AW$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AW$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AW$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AW$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AX$5,$Z373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AX$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$M373*(1+$AL373)\n+\n(OFFSET(CostE!AX$5,$Z373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AX$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AX$5,$Z373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*Input!$AC373*(1+$AL373)","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!G$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!G$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!G$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!G$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!G$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!H$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!H$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!H$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!H$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!H$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!I$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!I$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!I$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!I$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!I$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!J$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!J$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!J$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!J$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!J$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!K$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!K$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!K$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!K$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!K$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!L$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!L$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!L$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!L$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!L$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!M$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!M$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!M$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!M$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!M$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!N$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!N$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!N$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!N$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!N$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!O$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!O$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!O$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!O$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!O$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!P$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!P$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!P$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!P$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!P$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!Q$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!Q$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!Q$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!Q$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!Q$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!R$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!R$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!R$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!R$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!R$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!S$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!S$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!S$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!S$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!S$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!T$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!T$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!T$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!T$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!T$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!U$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!U$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!U$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!U$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!U$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!V$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!V$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!V$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!V$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!V$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!W$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!W$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!W$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!W$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!W$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!X$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!X$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!X$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!X$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!X$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!Y$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!Y$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!Y$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!Y$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!Y$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!Z$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!Z$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!Z$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!Z$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!Z$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AA$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AA$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AA$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AA$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AA$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AB$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AB$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AB$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AB$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AB$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AC$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AC$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AC$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AC$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AC$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AD$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AD$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AD$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AD$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AD$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AE$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AE$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AE$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AE$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AE$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AF$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AF$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AF$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AF$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AF$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AG$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AG$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AG$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AG$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AG$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AH$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AH$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AH$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AH$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AH$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AI$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AI$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AI$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AI$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AI$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AJ$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AJ$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AJ$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AK$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AK$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AK$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AK$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AK$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AL$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AL$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AL$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AL$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AL$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AM$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AM$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AM$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AM$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AM$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AN$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AN$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AN$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AN$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AN$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AO$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AO$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AO$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AO$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AO$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AP$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AP$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AP$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AP$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AP$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AQ$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AQ$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AQ$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AR$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AR$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AR$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AR$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AR$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AS$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AS$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AS$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AS$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AS$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AT$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AT$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AT$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AT$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AT$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AU$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AU$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AU$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AU$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AU$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AV$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AV$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AV$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AV$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AV$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AW$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AW$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AW$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AW$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AW$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"(IF($AE373>0,NPV(Disc,OFFSET(CostE!AX$5,$AA373-1,SkipYrs*Periods+1,1,$AE373)),0)+OFFSET(CostE!AX$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AF373*(1/(1+Disc)^($AE373+1)))*$R373\n+\n(OFFSET(CostE!AX$5,$AA373-1,SkipYrs*Periods+1+$AE373)*$AG373*(1/(1+Disc)^($AE373+1))+\nIF($AH373>0,NPV(Disc,OFFSET(CostE!AX$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373,0)+1,1,$AH373)),0)*(1/(1+Disc)^($AE373+$AF373+$AG373))+\nOFFSET(CostE!AX$5,$AA373-1,SkipYrs*Periods+ROUND($AE373+$AF373+$AG373+$AH373,0)+1)*$AI373*(1/(1+Disc)^(ROUND($AE373+$AH373+$AF373+$AG373,0)+1)))*$S373","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV373),0,Input!BJ373:DA373*(AM373:CD373+CE373:DV373)))*L373","v":0},{"$f":"NPV(Disc,GasCalcs!M373:BD373*Input!BJ373:DA373)*L373","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV373),0,Input!BJ373:DA373*(AM373:CD373*$G373+CE373:DV373*$H373)))*$L373","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S373,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S373,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X373,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EC$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EC$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EC$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EC$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,ED$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,ED$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,ED$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,ED$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EE$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EE$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EE$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EE$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EF$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EF$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EF$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EF$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EG$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EG$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EG$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EG$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EH$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EH$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EH$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EH$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EI$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EI$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EI$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EI$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EJ$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EJ$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EJ$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EK$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EK$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EK$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EK$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EL$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EL$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EL$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EL$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EM$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA373-1,EM$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E373))))*$M373+(IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA373-1,EM$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1)+OFFSET(Rates!$B$4,$EA373-1,EM$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AC373","v":0},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EN$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EN$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EN$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EN$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EO$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EO$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EO$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EO$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EP$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EP$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EP$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EP$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EQ$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EQ$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EQ$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,ER$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,ER$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,ER$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,ER$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,ES$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,ES$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,ES$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,ES$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,ET$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,ET$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,ET$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,ET$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EU$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EU$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EU$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EU$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EV$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EV$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EV$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EV$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EW$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EW$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EW$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EW$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"(IF($E373>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EX$16-Rates!$B$3,1,TRUNC($E373))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB373-1,EX$16-Rates!$B$3+TRUNC($E373))*($E373-TRUNC($E373))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E373))))*Input!$V373 + (IF((Input!$Z373-$E373)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB373-1,EX$16-Rates!$B$3+TRUNC($E373),1,TRUNC(Input!$Z373-$E373))))/(1+$C$3)^(TRUNC($E373)-1) +OFFSET(Rates!$B$16,$EB373-1,EX$16-Rates!$B$3+TRUNC(Input!$Z373))*(Input!$Z373-TRUNC(Input!$Z373))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z373))))*Input!$AE373","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC373),0,EC373*Input!AX373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(ED373),0,ED373*Input!AY373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EE373),0,EE373*Input!AZ373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EF373),0,EF373*Input!BA373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EG373),0,EG373*Input!BB373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EH373),0,EH373*Input!BC373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EI373),0,EI373*Input!BD373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EJ373),0,EJ373*Input!BE373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EK373),0,EK373*Input!BF373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EL373),0,EL373*Input!BG373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EM373),0,EM373*Input!BH373*$G373*$L373)","v":0},{"$f":"IF(ISERROR(EN373),0,EN373*Input!AX373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(EO373),0,EO373*Input!AY373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(EP373),0,EP373*Input!AZ373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(EQ373),0,EQ373*Input!BA373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(ER373),0,ER373*Input!BB373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(ES373),0,ES373*Input!BC373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(ET373),0,ET373*Input!BD373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(EU373),0,EU373*Input!BE373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(EV373),0,EV373*Input!BF373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(EW373),0,EW373*Input!BG373*$I373*$L373)","v":0},{"$f":"IF(ISERROR(EX373),0,EX373*Input!BH373*$I373*$L373)","v":0},{"$f":"MAX(0,SUM(Input!N373:P373)-Input!L373)","v":0},{"$f":"MAX(NPV(Disc,FU373*Input!$BJ373:$DA373),FY373-GA373,0)","v":0},0,{"$f":"NPV(Disc,Input!M373*Input!$BJ373:$DA373)","v":0},{"$f":"NPV(Disc,SUM(Input!N373:P373)*Input!$BJ373:$DA373)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ373:DA373)*(Input!L373-IF(Calcs!AD373>0,(Input!L373-Input!AA373)*((1+Input!AB373/Periods)/(1+Disc))^(Calcs!AD373*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ373:$DA373*Input!R373)*PV($C$3,$E373,-1,0,1)+ NPV(Disc,Input!$BJ373:$DA373*N373)*PV($C$3,Input!$Z373-$E373,-1,0,1)/(1+$C$3)^$E373)*L373","v":0},{"$f":"(NPV(Disc,Input!$BJ373:$DA373*Input!V373)*PV($C$3,$E373,-1,0,1)+NPV(Disc,Input!$BJ373:$DA373*Input!$AE373)*PV($C$3,Input!$Z373-$E373,-1,0,1)/(1+$C$3)^$E373)*L373","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY373+DZ373-(FZ373+GC373)-(Input!$Q$13-Input!$J$11)*GK373","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF373<>0,GM373-(Input!$Q$13-Input!$J$11)*$GJ373*$GK373/GF373,0)","v":0},{"$f":"IF(GG373<>0,GN373-(Input!$Q$13-Input!$J$11)*(1-$GJ373)*$GK373/GG373,0)","v":0},0,0,{"$f":"IF(GF373<>0,GQ373-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ373*$GK373/GF373,0)","v":0},{"$f":"IF(GG373<>0,GR373-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ373)*$GK373/GG373,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ373+DY373)/((GC373+FZ373)+$GK373*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ373+DY373)/(FZ373+$GK373*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB373*O373*$G373*$L373","v":0},{"$f":"GY373*MAX(Input!$Z373,$E373)","v":0},{"$f":"Input!DB373*$I373*GasCalcs!G373*$L373","v":0},{"$f":"HA373*MAX(Input!$Z373,$E373)","v":0},{"$f":"IF(ISERROR(Loads!AY373*Input!DB373*$T373*$H373),0,Loads!AY373*Input!DB373*$T373*$H373)*$L373","v":0},{"$f":"IF(ISERROR(Loads!AZ373*Input!DB373*$T373*$H373),0,Loads!AZ373*Input!DB373*$T373*$H373)*$L373","v":0},null,{"$f":"IF(Calcs!F373<>0,(Input!U373*H373*$L373*E373+Input!AD373*H373*L373*(F373-E373))/F373*Input!DB373,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB373-1,0)),0,OFFSET(CostE!$AQ$5,$AB373-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB373-1,0)),0,OFFSET(CostE!$AR$5,$AB373-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB373-1,0)),0,OFFSET(CostE!$AS$5,$AB373-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L373)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L373))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L373)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L373))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z373),0,OFFSET(CostE!$F$5,Calcs!Z373-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E373<>0,GasCalcs!F373/GasCalcs!E373,1)","v":1}]
[{"$f":"Input!B391","v":0},{"$f":"Input!D391","v":0},{"$f":"TRIM(Input!E391)","v":""},{"$f":"TRIM(Input!F391)","v":""},{"$f":"IF(ISNUMBER(Input!AG391),Input!AG391,1)","v":1},{"$f":"MAX(E391,Input!Z391)","v":1},{"$f":"IF(ISNUMBER(Input!AH391),Input!AH391,1)+($J$8*Input!$T$11+$J$9*Input!$AU391)","v":1},{"$f":"IF(ISNUMBER(Input!AJ391),Input!AJ391+($J$8*Input!$T$11+$J$9*Input!$AU391),$G391)","v":1},{"$f":"IF(ISNUMBER(Input!AK391),Input!AK391+($J$8*Input!$T$11+$J$9*Input!$AU391),IF(ISNUMBER(Input!AI391),Input!AI391+($J$8*Input!$T$11+$J$9*Input!$AU391),$G391))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL391),Input!AL391<>0),Input!AL391,IF(Input!V391=0,G391,IF(Input!R391=0,I391,IF(Input!R391*0.03412>Input!V391,G391,I391)))-($J$8*Input!$T$11+$J$9*Input!AU391))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV391)","v":0},{"$f":"IF(ISBLANK(Input!AM391),100%,Input!AM391)*IF(ISBLANK(Input!AN391),100%,Input!AN391)","v":1},{"$f":"Input!R391","v":0},{"$f":"Input!AC391","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB391-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q391=\"kW\",Input!U391,Input!R391)),IF(Q391=\"kW\",Input!U391,Input!R391),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q391=\"kW\",Input!AD391,N391)),IF(Q391=\"kW\",Input!AD391,N391),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V391,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y391),MATCH(\"Gen:\"&0&\":\"&D391&\":All\",CostE!$E$5:$E$1873,0),Y391)","v":{"$error":"#N/A"}},{"$f":"MATCH(W391,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X391,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S391,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z391>Input!AG391,Input!AG391,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z391*Periods-(AE391+AF391+AG391)))","v":0},{"$f":"MAX(0,Input!Z391*Periods-AH391-AF391-AE391-AG391)","v":0},{"$f":"IF(OR(Input!E391=\"Residential\",Input!E391=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ391*AK391*Input!AW391","v":0},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!G$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!G$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!G$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!G$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!G$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!H$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!H$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!H$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!H$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!H$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!I$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!I$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!I$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!I$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!I$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!J$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!J$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!J$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!J$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!J$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!K$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!K$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!K$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!K$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!K$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!L$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!L$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!L$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!L$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!L$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!M$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!M$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!M$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!M$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!M$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!N$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!N$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!N$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!N$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!N$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!O$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!O$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!O$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!O$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!O$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!P$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!P$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!P$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!P$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!P$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!Q$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!Q$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!Q$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!Q$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!Q$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!R$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!R$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!R$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!R$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!R$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!S$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!S$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!S$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!S$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!S$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!T$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!T$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!T$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!T$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!T$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!U$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!U$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!U$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!U$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!U$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!V$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!V$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!V$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!V$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!V$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!W$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!W$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!W$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!W$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!W$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!X$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!X$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!X$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!X$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!X$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!Y$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!Y$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!Y$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!Y$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!Y$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!Z$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!Z$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!Z$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!Z$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!Z$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AA$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AA$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AA$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AA$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AA$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AB$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AB$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AB$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AB$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AB$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AC$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AC$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AC$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AC$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AC$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AD$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AD$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AD$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AD$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AD$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AE$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AE$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AE$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AE$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AE$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AF$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AF$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AF$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AF$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AF$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AG$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AG$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AG$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AG$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AG$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AH$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AH$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AH$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AH$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AH$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AI$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AI$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AI$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AI$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AI$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AJ$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AJ$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AJ$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AK$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AK$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AK$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AK$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AK$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AL$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AL$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AL$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AL$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AL$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AM$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AM$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AM$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AM$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AM$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AN$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AN$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AN$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AN$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AN$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AO$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AO$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AO$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AO$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AO$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AP$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AP$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AP$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AP$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AP$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AQ$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AQ$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AQ$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AR$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AR$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AR$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AR$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AR$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AS$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AS$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AS$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AS$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AS$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AT$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AT$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AT$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AT$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AT$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AU$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AU$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AU$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AU$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AU$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AV$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AV$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AV$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AV$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AV$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AW$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AW$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AW$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AW$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AW$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AX$5,$Z391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AX$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$M391*(1+$AL391)\n+\n(OFFSET(CostE!AX$5,$Z391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AX$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AX$5,$Z391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*Input!$AC391*(1+$AL391)","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!G$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!G$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!G$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!G$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!G$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!H$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!H$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!H$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!H$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!H$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!I$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!I$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!I$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!I$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!I$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!J$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!J$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!J$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!J$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!J$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!K$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!K$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!K$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!K$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!K$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!L$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!L$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!L$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!L$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!L$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!M$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!M$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!M$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!M$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!M$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!N$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!N$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!N$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!N$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!N$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!O$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!O$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!O$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!O$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!O$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!P$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!P$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!P$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!P$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!P$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!Q$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!Q$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!Q$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!Q$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!Q$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!R$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!R$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!R$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!R$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!R$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!S$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!S$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!S$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!S$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!S$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!T$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!T$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!T$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!T$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!T$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!U$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!U$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!U$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!U$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!U$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!V$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!V$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!V$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!V$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!V$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!W$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!W$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!W$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!W$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!W$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!X$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!X$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!X$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!X$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!X$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!Y$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!Y$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!Y$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!Y$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!Y$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!Z$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!Z$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!Z$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!Z$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!Z$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AA$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AA$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AA$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AA$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AA$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AB$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AB$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AB$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AB$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AB$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AC$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AC$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AC$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AC$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AC$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AD$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AD$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AD$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AD$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AD$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AE$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AE$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AE$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AE$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AE$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AF$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AF$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AF$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AF$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AF$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AG$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AG$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AG$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AG$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AG$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AH$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AH$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AH$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AH$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AH$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AI$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AI$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AI$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AI$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AI$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AJ$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AJ$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AJ$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AK$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AK$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AK$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AK$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AK$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AL$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AL$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AL$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AL$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AL$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AM$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AM$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AM$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AM$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AM$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AN$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AN$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AN$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AN$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AN$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AO$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AO$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AO$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AO$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AO$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AP$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AP$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AP$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AP$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AP$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AQ$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AQ$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AQ$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AR$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AR$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AR$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AR$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AR$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AS$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AS$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AS$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AS$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AS$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AT$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AT$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AT$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AT$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AT$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AU$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AU$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AU$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AU$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AU$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AV$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AV$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AV$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AV$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AV$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AW$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AW$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AW$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AW$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AW$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"(IF($AE391>0,NPV(Disc,OFFSET(CostE!AX$5,$AA391-1,SkipYrs*Periods+1,1,$AE391)),0)+OFFSET(CostE!AX$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AF391*(1/(1+Disc)^($AE391+1)))*$R391\n+\n(OFFSET(CostE!AX$5,$AA391-1,SkipYrs*Periods+1+$AE391)*$AG391*(1/(1+Disc)^($AE391+1))+\nIF($AH391>0,NPV(Disc,OFFSET(CostE!AX$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391,0)+1,1,$AH391)),0)*(1/(1+Disc)^($AE391+$AF391+$AG391))+\nOFFSET(CostE!AX$5,$AA391-1,SkipYrs*Periods+ROUND($AE391+$AF391+$AG391+$AH391,0)+1)*$AI391*(1/(1+Disc)^(ROUND($AE391+$AH391+$AF391+$AG391,0)+1)))*$S391","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV391),0,Input!BJ391:DA391*(AM391:CD391+CE391:DV391)))*L391","v":0},{"$f":"NPV(Disc,GasCalcs!M391:BD391*Input!BJ391:DA391)*L391","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV391),0,Input!BJ391:DA391*(AM391:CD391*$G391+CE391:DV391*$H391)))*$L391","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S391,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S391,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X391,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EC$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EC$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EC$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EC$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,ED$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,ED$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,ED$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,ED$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EE$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EE$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EE$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EE$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EF$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EF$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EF$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EF$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EG$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EG$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EG$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EG$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EH$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EH$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EH$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EH$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EI$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EI$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EI$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EI$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EJ$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EJ$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EJ$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EK$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EK$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EK$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EK$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EL$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EL$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EL$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EL$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EM$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA391-1,EM$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E391))))*$M391+(IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA391-1,EM$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1)+OFFSET(Rates!$B$4,$EA391-1,EM$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AC391","v":0},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EN$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EN$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EN$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EN$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EO$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EO$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EO$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EO$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EP$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EP$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EP$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EP$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EQ$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EQ$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EQ$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,ER$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,ER$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,ER$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,ER$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,ES$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,ES$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,ES$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,ES$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,ET$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,ET$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,ET$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,ET$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EU$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EU$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EU$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EU$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EV$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EV$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EV$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EV$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EW$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EW$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EW$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EW$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"(IF($E391>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EX$16-Rates!$B$3,1,TRUNC($E391))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB391-1,EX$16-Rates!$B$3+TRUNC($E391))*($E391-TRUNC($E391))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E391))))*Input!$V391 + (IF((Input!$Z391-$E391)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB391-1,EX$16-Rates!$B$3+TRUNC($E391),1,TRUNC(Input!$Z391-$E391))))/(1+$C$3)^(TRUNC($E391)-1) +OFFSET(Rates!$B$16,$EB391-1,EX$16-Rates!$B$3+TRUNC(Input!$Z391))*(Input!$Z391-TRUNC(Input!$Z391))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z391))))*Input!$AE391","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC391),0,EC391*Input!AX391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(ED391),0,ED391*Input!AY391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EE391),0,EE391*Input!AZ391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EF391),0,EF391*Input!BA391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EG391),0,EG391*Input!BB391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EH391),0,EH391*Input!BC391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EI391),0,EI391*Input!BD391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EJ391),0,EJ391*Input!BE391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EK391),0,EK391*Input!BF391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EL391),0,EL391*Input!BG391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EM391),0,EM391*Input!BH391*$G391*$L391)","v":0},{"$f":"IF(ISERROR(EN391),0,EN391*Input!AX391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(EO391),0,EO391*Input!AY391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(EP391),0,EP391*Input!AZ391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(EQ391),0,EQ391*Input!BA391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(ER391),0,ER391*Input!BB391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(ES391),0,ES391*Input!BC391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(ET391),0,ET391*Input!BD391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(EU391),0,EU391*Input!BE391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(EV391),0,EV391*Input!BF391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(EW391),0,EW391*Input!BG391*$I391*$L391)","v":0},{"$f":"IF(ISERROR(EX391),0,EX391*Input!BH391*$I391*$L391)","v":0},{"$f":"MAX(0,SUM(Input!N391:P391)-Input!L391)","v":0},{"$f":"MAX(NPV(Disc,FU391*Input!$BJ391:$DA391),FY391-GA391,0)","v":0},0,{"$f":"NPV(Disc,Input!M391*Input!$BJ391:$DA391)","v":0},{"$f":"NPV(Disc,SUM(Input!N391:P391)*Input!$BJ391:$DA391)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ391:DA391)*(Input!L391-IF(Calcs!AD391>0,(Input!L391-Input!AA391)*((1+Input!AB391/Periods)/(1+Disc))^(Calcs!AD391*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ391:$DA391*Input!R391)*PV($C$3,$E391,-1,0,1)+ NPV(Disc,Input!$BJ391:$DA391*N391)*PV($C$3,Input!$Z391-$E391,-1,0,1)/(1+$C$3)^$E391)*L391","v":0},{"$f":"(NPV(Disc,Input!$BJ391:$DA391*Input!V391)*PV($C$3,$E391,-1,0,1)+NPV(Disc,Input!$BJ391:$DA391*Input!$AE391)*PV($C$3,Input!$Z391-$E391,-1,0,1)/(1+$C$3)^$E391)*L391","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY391+DZ391-(FZ391+GC391)-(Input!$Q$13-Input!$J$11)*GK391","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF391<>0,GM391-(Input!$Q$13-Input!$J$11)*$GJ391*$GK391/GF391,0)","v":0},{"$f":"IF(GG391<>0,GN391-(Input!$Q$13-Input!$J$11)*(1-$GJ391)*$GK391/GG391,0)","v":0},0,0,{"$f":"IF(GF391<>0,GQ391-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ391*$GK391/GF391,0)","v":0},{"$f":"IF(GG391<>0,GR391-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ391)*$GK391/GG391,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ391+DY391)/((GC391+FZ391)+$GK391*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ391+DY391)/(FZ391+$GK391*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB391*O391*$G391*$L391","v":0},{"$f":"GY391*MAX(Input!$Z391,$E391)","v":0},{"$f":"Input!DB391*$I391*GasCalcs!G391*$L391","v":0},{"$f":"HA391*MAX(Input!$Z391,$E391)","v":0},{"$f":"IF(ISERROR(Loads!AY391*Input!DB391*$T391*$H391),0,Loads!AY391*Input!DB391*$T391*$H391)*$L391","v":0},{"$f":"IF(ISERROR(Loads!AZ391*Input!DB391*$T391*$H391),0,Loads!AZ391*Input!DB391*$T391*$H391)*$L391","v":0},null,{"$f":"IF(Calcs!F391<>0,(Input!U391*H391*$L391*E391+Input!AD391*H391*L391*(F391-E391))/F391*Input!DB391,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB391-1,0)),0,OFFSET(CostE!$AQ$5,$AB391-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB391-1,0)),0,OFFSET(CostE!$AR$5,$AB391-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB391-1,0)),0,OFFSET(CostE!$AS$5,$AB391-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L391)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L391))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L391)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L391))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z391),0,OFFSET(CostE!$F$5,Calcs!Z391-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E391<>0,GasCalcs!F391/GasCalcs!E391,1)","v":1}]
[{"$f":"Input!B431","v":0},{"$f":"Input!D431","v":0},{"$f":"TRIM(Input!E431)","v":""},{"$f":"TRIM(Input!F431)","v":""},{"$f":"IF(ISNUMBER(Input!AG431),Input!AG431,1)","v":1},{"$f":"MAX(E431,Input!Z431)","v":1},{"$f":"IF(ISNUMBER(Input!AH431),Input!AH431,1)+($J$8*Input!$T$11+$J$9*Input!$AU431)","v":1},{"$f":"IF(ISNUMBER(Input!AJ431),Input!AJ431+($J$8*Input!$T$11+$J$9*Input!$AU431),$G431)","v":1},{"$f":"IF(ISNUMBER(Input!AK431),Input!AK431+($J$8*Input!$T$11+$J$9*Input!$AU431),IF(ISNUMBER(Input!AI431),Input!AI431+($J$8*Input!$T$11+$J$9*Input!$AU431),$G431))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL431),Input!AL431<>0),Input!AL431,IF(Input!V431=0,G431,IF(Input!R431=0,I431,IF(Input!R431*0.03412>Input!V431,G431,I431)))-($J$8*Input!$T$11+$J$9*Input!AU431))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV431)","v":0},{"$f":"IF(ISBLANK(Input!AM431),100%,Input!AM431)*IF(ISBLANK(Input!AN431),100%,Input!AN431)","v":1},{"$f":"Input!R431","v":0},{"$f":"Input!AC431","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB431-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q431=\"kW\",Input!U431,Input!R431)),IF(Q431=\"kW\",Input!U431,Input!R431),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q431=\"kW\",Input!AD431,N431)),IF(Q431=\"kW\",Input!AD431,N431),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V431,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y431),MATCH(\"Gen:\"&0&\":\"&D431&\":All\",CostE!$E$5:$E$1873,0),Y431)","v":{"$error":"#N/A"}},{"$f":"MATCH(W431,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X431,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S431,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z431>Input!AG431,Input!AG431,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z431*Periods-(AE431+AF431+AG431)))","v":0},{"$f":"MAX(0,Input!Z431*Periods-AH431-AF431-AE431-AG431)","v":0},{"$f":"IF(OR(Input!E431=\"Residential\",Input!E431=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ431*AK431*Input!AW431","v":0},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!G$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!G$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!G$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!G$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!G$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!H$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!H$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!H$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!H$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!H$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!I$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!I$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!I$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!I$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!I$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!J$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!J$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!J$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!J$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!J$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!K$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!K$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!K$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!K$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!K$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!L$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!L$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!L$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!L$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!L$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!M$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!M$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!M$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!M$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!M$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!N$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!N$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!N$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!N$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!N$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!O$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!O$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!O$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!O$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!O$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!P$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!P$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!P$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!P$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!P$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!Q$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!Q$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!Q$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!Q$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!Q$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!R$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!R$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!R$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!R$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!R$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!S$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!S$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!S$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!S$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!S$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!T$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!T$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!T$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!T$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!T$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!U$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!U$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!U$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!U$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!U$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!V$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!V$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!V$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!V$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!V$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!W$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!W$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!W$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!W$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!W$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!X$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!X$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!X$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!X$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!X$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!Y$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!Y$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!Y$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!Y$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!Y$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!Z$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!Z$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!Z$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!Z$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!Z$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AA$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AA$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AA$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AA$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AA$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AB$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AB$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AB$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AB$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AB$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AC$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AC$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AC$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AC$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AC$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AD$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AD$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AD$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AD$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AD$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AE$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AE$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AE$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AE$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AE$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AF$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AF$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AF$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AF$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AF$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AG$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AG$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AG$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AG$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AG$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AH$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AH$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AH$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AH$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AH$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AI$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AI$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AI$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AI$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AI$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AJ$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AJ$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AJ$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AK$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AK$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AK$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AK$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AK$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AL$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AL$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AL$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AL$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AL$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AM$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AM$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AM$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AM$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AM$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AN$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AN$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AN$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AN$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AN$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AO$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AO$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AO$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AO$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AO$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AP$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AP$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AP$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AP$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AP$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AQ$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AQ$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AQ$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AR$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AR$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AR$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AR$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AR$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AS$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AS$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AS$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AS$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AS$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AT$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AT$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AT$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AT$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AT$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AU$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AU$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AU$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AU$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AU$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AV$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AV$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AV$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AV$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AV$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AW$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AW$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AW$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AW$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AW$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AX$5,$Z431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AX$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$M431*(1+$AL431)\n+\n(OFFSET(CostE!AX$5,$Z431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AX$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AX$5,$Z431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*Input!$AC431*(1+$AL431)","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!G$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!G$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!G$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!G$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!G$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!H$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!H$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!H$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!H$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!H$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!I$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!I$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!I$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!I$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!I$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!J$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!J$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!J$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!J$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!J$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!K$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!K$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!K$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!K$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!K$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!L$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!L$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!L$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!L$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!L$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!M$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!M$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!M$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!M$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!M$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!N$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!N$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!N$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!N$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!N$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!O$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!O$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!O$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!O$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!O$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!P$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!P$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!P$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!P$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!P$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!Q$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!Q$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!Q$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!Q$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!Q$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!R$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!R$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!R$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!R$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!R$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!S$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!S$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!S$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!S$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!S$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!T$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!T$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!T$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!T$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!T$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!U$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!U$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!U$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!U$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!U$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!V$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!V$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!V$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!V$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!V$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!W$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!W$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!W$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!W$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!W$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!X$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!X$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!X$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!X$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!X$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!Y$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!Y$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!Y$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!Y$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!Y$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!Z$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!Z$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!Z$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!Z$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!Z$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AA$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AA$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AA$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AA$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AA$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AB$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AB$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AB$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AB$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AB$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AC$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AC$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AC$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AC$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AC$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AD$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AD$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AD$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AD$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AD$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AE$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AE$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AE$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AE$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AE$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AF$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AF$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AF$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AF$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AF$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AG$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AG$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AG$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AG$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AG$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AH$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AH$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AH$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AH$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AH$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AI$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AI$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AI$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AI$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AI$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AJ$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AJ$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AJ$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AK$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AK$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AK$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AK$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AK$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AL$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AL$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AL$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AL$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AL$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AM$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AM$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AM$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AM$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AM$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AN$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AN$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AN$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AN$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AN$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AO$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AO$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AO$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AO$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AO$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AP$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AP$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AP$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AP$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AP$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AQ$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AQ$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AQ$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AR$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AR$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AR$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AR$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AR$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AS$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AS$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AS$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AS$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AS$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AT$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AT$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AT$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AT$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AT$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AU$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AU$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AU$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AU$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AU$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AV$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AV$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AV$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AV$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AV$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AW$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AW$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AW$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AW$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AW$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"(IF($AE431>0,NPV(Disc,OFFSET(CostE!AX$5,$AA431-1,SkipYrs*Periods+1,1,$AE431)),0)+OFFSET(CostE!AX$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AF431*(1/(1+Disc)^($AE431+1)))*$R431\n+\n(OFFSET(CostE!AX$5,$AA431-1,SkipYrs*Periods+1+$AE431)*$AG431*(1/(1+Disc)^($AE431+1))+\nIF($AH431>0,NPV(Disc,OFFSET(CostE!AX$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431,0)+1,1,$AH431)),0)*(1/(1+Disc)^($AE431+$AF431+$AG431))+\nOFFSET(CostE!AX$5,$AA431-1,SkipYrs*Periods+ROUND($AE431+$AF431+$AG431+$AH431,0)+1)*$AI431*(1/(1+Disc)^(ROUND($AE431+$AH431+$AF431+$AG431,0)+1)))*$S431","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV431),0,Input!BJ431:DA431*(AM431:CD431+CE431:DV431)))*L431","v":0},{"$f":"NPV(Disc,GasCalcs!M431:BD431*Input!BJ431:DA431)*L431","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV431),0,Input!BJ431:DA431*(AM431:CD431*$G431+CE431:DV431*$H431)))*$L431","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S431,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S431,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X431,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EC$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EC$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EC$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EC$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,ED$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,ED$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,ED$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,ED$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EE$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EE$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EE$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EE$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EF$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EF$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EF$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EF$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EG$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EG$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EG$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EG$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EH$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EH$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EH$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EH$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EI$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EI$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EI$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EI$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EJ$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EJ$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EJ$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EK$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EK$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EK$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EK$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EL$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EL$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EL$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EL$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EM$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA431-1,EM$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E431))))*$M431+(IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA431-1,EM$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1)+OFFSET(Rates!$B$4,$EA431-1,EM$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AC431","v":0},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EN$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EN$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EN$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EN$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EO$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EO$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EO$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EO$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EP$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EP$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EP$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EP$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EQ$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EQ$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EQ$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,ER$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,ER$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,ER$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,ER$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,ES$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,ES$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,ES$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,ES$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,ET$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,ET$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,ET$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,ET$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EU$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EU$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EU$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EU$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EV$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EV$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EV$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EV$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EW$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EW$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EW$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EW$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"(IF($E431>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EX$16-Rates!$B$3,1,TRUNC($E431))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB431-1,EX$16-Rates!$B$3+TRUNC($E431))*($E431-TRUNC($E431))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E431))))*Input!$V431 + (IF((Input!$Z431-$E431)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB431-1,EX$16-Rates!$B$3+TRUNC($E431),1,TRUNC(Input!$Z431-$E431))))/(1+$C$3)^(TRUNC($E431)-1) +OFFSET(Rates!$B$16,$EB431-1,EX$16-Rates!$B$3+TRUNC(Input!$Z431))*(Input!$Z431-TRUNC(Input!$Z431))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z431))))*Input!$AE431","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC431),0,EC431*Input!AX431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(ED431),0,ED431*Input!AY431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EE431),0,EE431*Input!AZ431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EF431),0,EF431*Input!BA431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EG431),0,EG431*Input!BB431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EH431),0,EH431*Input!BC431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EI431),0,EI431*Input!BD431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EJ431),0,EJ431*Input!BE431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EK431),0,EK431*Input!BF431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EL431),0,EL431*Input!BG431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EM431),0,EM431*Input!BH431*$G431*$L431)","v":0},{"$f":"IF(ISERROR(EN431),0,EN431*Input!AX431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(EO431),0,EO431*Input!AY431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(EP431),0,EP431*Input!AZ431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(EQ431),0,EQ431*Input!BA431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(ER431),0,ER431*Input!BB431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(ES431),0,ES431*Input!BC431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(ET431),0,ET431*Input!BD431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(EU431),0,EU431*Input!BE431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(EV431),0,EV431*Input!BF431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(EW431),0,EW431*Input!BG431*$I431*$L431)","v":0},{"$f":"IF(ISERROR(EX431),0,EX431*Input!BH431*$I431*$L431)","v":0},{"$f":"MAX(0,SUM(Input!N431:P431)-Input!L431)","v":0},{"$f":"MAX(NPV(Disc,FU431*Input!$BJ431:$DA431),FY431-GA431,0)","v":0},0,{"$f":"NPV(Disc,Input!M431*Input!$BJ431:$DA431)","v":0},{"$f":"NPV(Disc,SUM(Input!N431:P431)*Input!$BJ431:$DA431)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ431:DA431)*(Input!L431-IF(Calcs!AD431>0,(Input!L431-Input!AA431)*((1+Input!AB431/Periods)/(1+Disc))^(Calcs!AD431*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ431:$DA431*Input!R431)*PV($C$3,$E431,-1,0,1)+ NPV(Disc,Input!$BJ431:$DA431*N431)*PV($C$3,Input!$Z431-$E431,-1,0,1)/(1+$C$3)^$E431)*L431","v":0},{"$f":"(NPV(Disc,Input!$BJ431:$DA431*Input!V431)*PV($C$3,$E431,-1,0,1)+NPV(Disc,Input!$BJ431:$DA431*Input!$AE431)*PV($C$3,Input!$Z431-$E431,-1,0,1)/(1+$C$3)^$E431)*L431","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY431+DZ431-(FZ431+GC431)-(Input!$Q$13-Input!$J$11)*GK431","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF431<>0,GM431-(Input!$Q$13-Input!$J$11)*$GJ431*$GK431/GF431,0)","v":0},{"$f":"IF(GG431<>0,GN431-(Input!$Q$13-Input!$J$11)*(1-$GJ431)*$GK431/GG431,0)","v":0},0,0,{"$f":"IF(GF431<>0,GQ431-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ431*$GK431/GF431,0)","v":0},{"$f":"IF(GG431<>0,GR431-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ431)*$GK431/GG431,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ431+DY431)/((GC431+FZ431)+$GK431*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ431+DY431)/(FZ431+$GK431*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB431*O431*$G431*$L431","v":0},{"$f":"GY431*MAX(Input!$Z431,$E431)","v":0},{"$f":"Input!DB431*$I431*GasCalcs!G431*$L431","v":0},{"$f":"HA431*MAX(Input!$Z431,$E431)","v":0},{"$f":"IF(ISERROR(Loads!AY431*Input!DB431*$T431*$H431),0,Loads!AY431*Input!DB431*$T431*$H431)*$L431","v":0},{"$f":"IF(ISERROR(Loads!AZ431*Input!DB431*$T431*$H431),0,Loads!AZ431*Input!DB431*$T431*$H431)*$L431","v":0},null,{"$f":"IF(Calcs!F431<>0,(Input!U431*H431*$L431*E431+Input!AD431*H431*L431*(F431-E431))/F431*Input!DB431,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB431-1,0)),0,OFFSET(CostE!$AQ$5,$AB431-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB431-1,0)),0,OFFSET(CostE!$AR$5,$AB431-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB431-1,0)),0,OFFSET(CostE!$AS$5,$AB431-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L431)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L431))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L431)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L431))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z431),0,OFFSET(CostE!$F$5,Calcs!Z431-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E431<>0,GasCalcs!F431/GasCalcs!E431,1)","v":1}]
[{"$f":"Input!B442","v":0},{"$f":"Input!D442","v":0},{"$f":"TRIM(Input!E442)","v":""},{"$f":"TRIM(Input!F442)","v":""},{"$f":"IF(ISNUMBER(Input!AG442),Input!AG442,1)","v":1},{"$f":"MAX(E442,Input!Z442)","v":1},{"$f":"IF(ISNUMBER(Input!AH442),Input!AH442,1)+($J$8*Input!$T$11+$J$9*Input!$AU442)","v":1},{"$f":"IF(ISNUMBER(Input!AJ442),Input!AJ442+($J$8*Input!$T$11+$J$9*Input!$AU442),$G442)","v":1},{"$f":"IF(ISNUMBER(Input!AK442),Input!AK442+($J$8*Input!$T$11+$J$9*Input!$AU442),IF(ISNUMBER(Input!AI442),Input!AI442+($J$8*Input!$T$11+$J$9*Input!$AU442),$G442))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL442),Input!AL442<>0),Input!AL442,IF(Input!V442=0,G442,IF(Input!R442=0,I442,IF(Input!R442*0.03412>Input!V442,G442,I442)))-($J$8*Input!$T$11+$J$9*Input!AU442))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV442)","v":0},{"$f":"IF(ISBLANK(Input!AM442),100%,Input!AM442)*IF(ISBLANK(Input!AN442),100%,Input!AN442)","v":1},{"$f":"Input!R442","v":0},{"$f":"Input!AC442","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB442-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q442=\"kW\",Input!U442,Input!R442)),IF(Q442=\"kW\",Input!U442,Input!R442),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q442=\"kW\",Input!AD442,N442)),IF(Q442=\"kW\",Input!AD442,N442),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V442,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y442),MATCH(\"Gen:\"&0&\":\"&D442&\":All\",CostE!$E$5:$E$1873,0),Y442)","v":{"$error":"#N/A"}},{"$f":"MATCH(W442,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X442,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S442,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z442>Input!AG442,Input!AG442,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z442*Periods-(AE442+AF442+AG442)))","v":0},{"$f":"MAX(0,Input!Z442*Periods-AH442-AF442-AE442-AG442)","v":0},{"$f":"IF(OR(Input!E442=\"Residential\",Input!E442=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ442*AK442*Input!AW442","v":0},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!G$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!G$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!G$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!G$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!G$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!H$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!H$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!H$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!H$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!H$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!I$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!I$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!I$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!I$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!I$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!J$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!J$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!J$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!J$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!J$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!K$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!K$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!K$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!K$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!K$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!L$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!L$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!L$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!L$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!L$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!M$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!M$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!M$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!M$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!M$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!N$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!N$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!N$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!N$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!N$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!O$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!O$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!O$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!O$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!O$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!P$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!P$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!P$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!P$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!P$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!Q$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!Q$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!Q$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!Q$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!Q$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!R$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!R$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!R$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!R$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!R$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!S$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!S$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!S$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!S$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!S$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!T$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!T$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!T$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!T$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!T$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!U$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!U$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!U$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!U$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!U$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!V$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!V$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!V$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!V$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!V$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!W$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!W$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!W$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!W$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!W$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!X$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!X$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!X$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!X$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!X$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!Y$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!Y$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!Y$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!Y$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!Y$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!Z$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!Z$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!Z$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!Z$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!Z$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AA$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AA$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AA$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AA$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AA$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AB$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AB$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AB$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AB$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AB$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AC$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AC$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AC$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AC$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AC$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AD$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AD$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AD$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AD$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AD$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AE$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AE$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AE$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AE$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AE$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AF$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AF$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AF$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AF$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AF$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AG$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AG$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AG$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AG$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AG$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AH$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AH$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AH$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AH$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AH$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AI$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AI$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AI$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AI$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AI$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AJ$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AJ$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AJ$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AK$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AK$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AK$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AK$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AK$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AL$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AL$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AL$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AL$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AL$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AM$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AM$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AM$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AM$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AM$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AN$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AN$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AN$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AN$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AN$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AO$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AO$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AO$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AO$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AO$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AP$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AP$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AP$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AP$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AP$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AQ$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AQ$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AQ$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AR$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AR$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AR$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AR$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AR$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AS$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AS$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AS$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AS$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AS$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AT$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AT$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AT$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AT$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AT$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AU$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AU$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AU$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AU$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AU$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AV$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AV$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AV$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AV$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AV$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AW$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AW$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AW$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AW$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AW$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AX$5,$Z442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AX$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$M442*(1+$AL442)\n+\n(OFFSET(CostE!AX$5,$Z442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AX$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AX$5,$Z442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*Input!$AC442*(1+$AL442)","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!G$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!G$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!G$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!G$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!G$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!H$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!H$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!H$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!H$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!H$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!I$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!I$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!I$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!I$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!I$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!J$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!J$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!J$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!J$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!J$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!K$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!K$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!K$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!K$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!K$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!L$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!L$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!L$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!L$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!L$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!M$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!M$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!M$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!M$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!M$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!N$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!N$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!N$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!N$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!N$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!O$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!O$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!O$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!O$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!O$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!P$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!P$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!P$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!P$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!P$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!Q$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!Q$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!Q$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!Q$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!Q$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!R$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!R$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!R$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!R$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!R$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!S$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!S$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!S$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!S$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!S$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!T$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!T$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!T$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!T$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!T$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!U$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!U$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!U$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!U$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!U$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!V$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!V$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!V$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!V$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!V$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!W$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!W$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!W$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!W$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!W$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!X$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!X$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!X$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!X$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!X$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!Y$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!Y$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!Y$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!Y$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!Y$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!Z$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!Z$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!Z$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!Z$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!Z$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AA$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AA$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AA$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AA$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AA$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AB$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AB$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AB$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AB$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AB$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AC$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AC$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AC$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AC$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AC$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AD$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AD$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AD$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AD$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AD$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AE$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AE$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AE$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AE$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AE$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AF$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AF$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AF$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AF$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AF$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AG$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AG$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AG$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AG$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AG$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AH$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AH$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AH$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AH$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AH$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AI$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AI$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AI$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AI$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AI$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AJ$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AJ$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AJ$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AK$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AK$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AK$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AK$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AK$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AL$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AL$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AL$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AL$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AL$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AM$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AM$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AM$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AM$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AM$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AN$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AN$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AN$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AN$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AN$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AO$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AO$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AO$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AO$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AO$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AP$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AP$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AP$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AP$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AP$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AQ$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AQ$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AQ$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AR$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AR$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AR$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AR$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AR$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AS$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AS$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AS$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AS$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AS$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AT$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AT$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AT$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AT$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AT$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AU$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AU$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AU$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AU$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AU$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AV$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AV$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AV$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AV$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AV$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AW$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AW$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AW$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AW$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AW$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"(IF($AE442>0,NPV(Disc,OFFSET(CostE!AX$5,$AA442-1,SkipYrs*Periods+1,1,$AE442)),0)+OFFSET(CostE!AX$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AF442*(1/(1+Disc)^($AE442+1)))*$R442\n+\n(OFFSET(CostE!AX$5,$AA442-1,SkipYrs*Periods+1+$AE442)*$AG442*(1/(1+Disc)^($AE442+1))+\nIF($AH442>0,NPV(Disc,OFFSET(CostE!AX$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442,0)+1,1,$AH442)),0)*(1/(1+Disc)^($AE442+$AF442+$AG442))+\nOFFSET(CostE!AX$5,$AA442-1,SkipYrs*Periods+ROUND($AE442+$AF442+$AG442+$AH442,0)+1)*$AI442*(1/(1+Disc)^(ROUND($AE442+$AH442+$AF442+$AG442,0)+1)))*$S442","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV442),0,Input!BJ442:DA442*(AM442:CD442+CE442:DV442)))*L442","v":0},{"$f":"NPV(Disc,GasCalcs!M442:BD442*Input!BJ442:DA442)*L442","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV442),0,Input!BJ442:DA442*(AM442:CD442*$G442+CE442:DV442*$H442)))*$L442","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S442,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S442,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X442,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EC$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EC$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EC$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EC$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,ED$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,ED$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,ED$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,ED$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EE$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EE$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EE$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EE$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EF$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EF$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EF$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EF$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EG$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EG$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EG$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EG$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EH$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EH$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EH$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EH$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EI$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EI$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EI$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EI$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EJ$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EJ$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EJ$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EK$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EK$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EK$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EK$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EL$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EL$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EL$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EL$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EM$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA442-1,EM$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E442))))*$M442+(IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA442-1,EM$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1)+OFFSET(Rates!$B$4,$EA442-1,EM$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AC442","v":0},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EN$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EN$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EN$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EN$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EO$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EO$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EO$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EO$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EP$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EP$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EP$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EP$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EQ$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EQ$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EQ$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,ER$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,ER$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,ER$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,ER$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,ES$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,ES$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,ES$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,ES$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,ET$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,ET$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,ET$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,ET$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EU$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EU$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EU$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EU$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EV$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EV$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EV$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EV$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EW$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EW$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EW$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EW$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"(IF($E442>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EX$16-Rates!$B$3,1,TRUNC($E442))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB442-1,EX$16-Rates!$B$3+TRUNC($E442))*($E442-TRUNC($E442))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E442))))*Input!$V442 + (IF((Input!$Z442-$E442)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB442-1,EX$16-Rates!$B$3+TRUNC($E442),1,TRUNC(Input!$Z442-$E442))))/(1+$C$3)^(TRUNC($E442)-1) +OFFSET(Rates!$B$16,$EB442-1,EX$16-Rates!$B$3+TRUNC(Input!$Z442))*(Input!$Z442-TRUNC(Input!$Z442))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z442))))*Input!$AE442","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC442),0,EC442*Input!AX442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(ED442),0,ED442*Input!AY442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EE442),0,EE442*Input!AZ442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EF442),0,EF442*Input!BA442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EG442),0,EG442*Input!BB442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EH442),0,EH442*Input!BC442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EI442),0,EI442*Input!BD442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EJ442),0,EJ442*Input!BE442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EK442),0,EK442*Input!BF442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EL442),0,EL442*Input!BG442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EM442),0,EM442*Input!BH442*$G442*$L442)","v":0},{"$f":"IF(ISERROR(EN442),0,EN442*Input!AX442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(EO442),0,EO442*Input!AY442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(EP442),0,EP442*Input!AZ442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(EQ442),0,EQ442*Input!BA442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(ER442),0,ER442*Input!BB442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(ES442),0,ES442*Input!BC442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(ET442),0,ET442*Input!BD442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(EU442),0,EU442*Input!BE442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(EV442),0,EV442*Input!BF442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(EW442),0,EW442*Input!BG442*$I442*$L442)","v":0},{"$f":"IF(ISERROR(EX442),0,EX442*Input!BH442*$I442*$L442)","v":0},{"$f":"MAX(0,SUM(Input!N442:P442)-Input!L442)","v":0},{"$f":"MAX(NPV(Disc,FU442*Input!$BJ442:$DA442),FY442-GA442,0)","v":0},0,{"$f":"NPV(Disc,Input!M442*Input!$BJ442:$DA442)","v":0},{"$f":"NPV(Disc,SUM(Input!N442:P442)*Input!$BJ442:$DA442)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ442:DA442)*(Input!L442-IF(Calcs!AD442>0,(Input!L442-Input!AA442)*((1+Input!AB442/Periods)/(1+Disc))^(Calcs!AD442*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ442:$DA442*Input!R442)*PV($C$3,$E442,-1,0,1)+ NPV(Disc,Input!$BJ442:$DA442*N442)*PV($C$3,Input!$Z442-$E442,-1,0,1)/(1+$C$3)^$E442)*L442","v":0},{"$f":"(NPV(Disc,Input!$BJ442:$DA442*Input!V442)*PV($C$3,$E442,-1,0,1)+NPV(Disc,Input!$BJ442:$DA442*Input!$AE442)*PV($C$3,Input!$Z442-$E442,-1,0,1)/(1+$C$3)^$E442)*L442","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY442+DZ442-(FZ442+GC442)-(Input!$Q$13-Input!$J$11)*GK442","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF442<>0,GM442-(Input!$Q$13-Input!$J$11)*$GJ442*$GK442/GF442,0)","v":0},{"$f":"IF(GG442<>0,GN442-(Input!$Q$13-Input!$J$11)*(1-$GJ442)*$GK442/GG442,0)","v":0},0,0,{"$f":"IF(GF442<>0,GQ442-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ442*$GK442/GF442,0)","v":0},{"$f":"IF(GG442<>0,GR442-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ442)*$GK442/GG442,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ442+DY442)/((GC442+FZ442)+$GK442*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ442+DY442)/(FZ442+$GK442*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB442*O442*$G442*$L442","v":0},{"$f":"GY442*MAX(Input!$Z442,$E442)","v":0},{"$f":"Input!DB442*$I442*GasCalcs!G442*$L442","v":0},{"$f":"HA442*MAX(Input!$Z442,$E442)","v":0},{"$f":"IF(ISERROR(Loads!AY442*Input!DB442*$T442*$H442),0,Loads!AY442*Input!DB442*$T442*$H442)*$L442","v":0},{"$f":"IF(ISERROR(Loads!AZ442*Input!DB442*$T442*$H442),0,Loads!AZ442*Input!DB442*$T442*$H442)*$L442","v":0},null,{"$f":"IF(Calcs!F442<>0,(Input!U442*H442*$L442*E442+Input!AD442*H442*L442*(F442-E442))/F442*Input!DB442,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB442-1,0)),0,OFFSET(CostE!$AQ$5,$AB442-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB442-1,0)),0,OFFSET(CostE!$AR$5,$AB442-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB442-1,0)),0,OFFSET(CostE!$AS$5,$AB442-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L442)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L442))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L442)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L442))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z442),0,OFFSET(CostE!$F$5,Calcs!Z442-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E442<>0,GasCalcs!F442/GasCalcs!E442,1)","v":1}]
[{"$f":"Input!B468","v":0},{"$f":"Input!D468","v":0},{"$f":"TRIM(Input!E468)","v":""},{"$f":"TRIM(Input!F468)","v":""},{"$f":"IF(ISNUMBER(Input!AG468),Input!AG468,1)","v":1},{"$f":"MAX(E468,Input!Z468)","v":1},{"$f":"IF(ISNUMBER(Input!AH468),Input!AH468,1)+($J$8*Input!$T$11+$J$9*Input!$AU468)","v":1},{"$f":"IF(ISNUMBER(Input!AJ468),Input!AJ468+($J$8*Input!$T$11+$J$9*Input!$AU468),$G468)","v":1},{"$f":"IF(ISNUMBER(Input!AK468),Input!AK468+($J$8*Input!$T$11+$J$9*Input!$AU468),IF(ISNUMBER(Input!AI468),Input!AI468+($J$8*Input!$T$11+$J$9*Input!$AU468),$G468))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL468),Input!AL468<>0),Input!AL468,IF(Input!V468=0,G468,IF(Input!R468=0,I468,IF(Input!R468*0.03412>Input!V468,G468,I468)))-($J$8*Input!$T$11+$J$9*Input!AU468))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV468)","v":0},{"$f":"IF(ISBLANK(Input!AM468),100%,Input!AM468)*IF(ISBLANK(Input!AN468),100%,Input!AN468)","v":1},{"$f":"Input!R468","v":0},{"$f":"Input!AC468","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB468-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q468=\"kW\",Input!U468,Input!R468)),IF(Q468=\"kW\",Input!U468,Input!R468),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q468=\"kW\",Input!AD468,N468)),IF(Q468=\"kW\",Input!AD468,N468),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V468,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y468),MATCH(\"Gen:\"&0&\":\"&D468&\":All\",CostE!$E$5:$E$1873,0),Y468)","v":{"$error":"#N/A"}},{"$f":"MATCH(W468,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X468,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S468,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z468>Input!AG468,Input!AG468,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z468*Periods-(AE468+AF468+AG468)))","v":0},{"$f":"MAX(0,Input!Z468*Periods-AH468-AF468-AE468-AG468)","v":0},{"$f":"IF(OR(Input!E468=\"Residential\",Input!E468=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ468*AK468*Input!AW468","v":0},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!G$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!G$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!G$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!G$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!G$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!H$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!H$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!H$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!H$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!H$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!I$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!I$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!I$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!I$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!I$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!J$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!J$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!J$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!J$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!J$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!K$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!K$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!K$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!K$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!K$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!L$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!L$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!L$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!L$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!L$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!M$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!M$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!M$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!M$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!M$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!N$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!N$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!N$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!N$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!N$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!O$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!O$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!O$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!O$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!O$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!P$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!P$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!P$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!P$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!P$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!Q$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!Q$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!Q$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!Q$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!Q$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!R$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!R$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!R$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!R$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!R$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!S$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!S$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!S$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!S$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!S$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!T$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!T$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!T$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!T$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!T$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!U$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!U$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!U$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!U$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!U$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!V$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!V$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!V$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!V$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!V$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!W$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!W$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!W$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!W$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!W$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!X$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!X$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!X$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!X$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!X$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!Y$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!Y$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!Y$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!Y$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!Y$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!Z$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!Z$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!Z$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!Z$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!Z$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AA$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AA$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AA$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AA$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AA$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AB$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AB$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AB$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AB$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AB$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AC$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AC$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AC$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AC$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AC$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AD$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AD$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AD$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AD$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AD$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AE$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AE$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AE$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AE$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AE$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AF$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AF$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AF$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AF$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AF$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AG$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AG$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AG$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AG$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AG$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AH$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AH$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AH$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AH$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AH$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AI$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AI$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AI$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AI$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AI$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AJ$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AJ$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AJ$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AK$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AK$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AK$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AK$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AK$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AL$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AL$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AL$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AL$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AL$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AM$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AM$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AM$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AM$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AM$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AN$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AN$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AN$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AN$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AN$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AO$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AO$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AO$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AO$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AO$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AP$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AP$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AP$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AP$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AP$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AQ$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AQ$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AQ$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AR$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AR$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AR$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AR$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AR$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AS$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AS$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AS$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AS$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AS$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AT$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AT$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AT$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AT$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AT$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AU$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AU$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AU$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AU$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AU$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AV$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AV$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AV$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AV$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AV$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AW$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AW$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AW$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AW$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AW$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AX$5,$Z468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AX$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$M468*(1+$AL468)\n+\n(OFFSET(CostE!AX$5,$Z468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AX$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AX$5,$Z468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*Input!$AC468*(1+$AL468)","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!G$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!G$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!G$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!G$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!G$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!H$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!H$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!H$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!H$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!H$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!I$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!I$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!I$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!I$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!I$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!J$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!J$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!J$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!J$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!J$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!K$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!K$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!K$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!K$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!K$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!L$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!L$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!L$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!L$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!L$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!M$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!M$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!M$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!M$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!M$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!N$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!N$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!N$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!N$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!N$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!O$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!O$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!O$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!O$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!O$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!P$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!P$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!P$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!P$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!P$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!Q$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!Q$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!Q$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!Q$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!Q$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!R$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!R$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!R$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!R$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!R$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!S$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!S$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!S$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!S$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!S$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!T$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!T$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!T$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!T$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!T$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!U$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!U$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!U$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!U$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!U$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!V$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!V$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!V$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!V$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!V$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!W$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!W$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!W$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!W$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!W$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!X$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!X$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!X$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!X$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!X$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!Y$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!Y$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!Y$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!Y$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!Y$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!Z$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!Z$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!Z$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!Z$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!Z$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AA$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AA$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AA$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AA$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AA$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AB$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AB$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AB$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AB$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AB$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AC$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AC$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AC$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AC$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AC$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AD$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AD$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AD$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AD$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AD$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AE$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AE$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AE$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AE$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AE$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AF$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AF$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AF$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AF$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AF$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AG$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AG$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AG$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AG$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AG$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AH$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AH$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AH$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AH$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AH$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AI$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AI$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AI$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AI$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AI$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AJ$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AJ$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AJ$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AK$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AK$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AK$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AK$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AK$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AL$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AL$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AL$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AL$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AL$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AM$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AM$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AM$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AM$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AM$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AN$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AN$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AN$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AN$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AN$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AO$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AO$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AO$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AO$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AO$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AP$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AP$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AP$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AP$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AP$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AQ$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AQ$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AQ$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AR$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AR$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AR$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AR$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AR$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AS$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AS$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AS$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AS$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AS$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AT$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AT$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AT$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AT$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AT$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AU$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AU$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AU$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AU$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AU$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AV$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AV$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AV$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AV$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AV$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AW$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AW$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AW$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AW$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AW$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"(IF($AE468>0,NPV(Disc,OFFSET(CostE!AX$5,$AA468-1,SkipYrs*Periods+1,1,$AE468)),0)+OFFSET(CostE!AX$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AF468*(1/(1+Disc)^($AE468+1)))*$R468\n+\n(OFFSET(CostE!AX$5,$AA468-1,SkipYrs*Periods+1+$AE468)*$AG468*(1/(1+Disc)^($AE468+1))+\nIF($AH468>0,NPV(Disc,OFFSET(CostE!AX$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468,0)+1,1,$AH468)),0)*(1/(1+Disc)^($AE468+$AF468+$AG468))+\nOFFSET(CostE!AX$5,$AA468-1,SkipYrs*Periods+ROUND($AE468+$AF468+$AG468+$AH468,0)+1)*$AI468*(1/(1+Disc)^(ROUND($AE468+$AH468+$AF468+$AG468,0)+1)))*$S468","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV468),0,Input!BJ468:DA468*(AM468:CD468+CE468:DV468)))*L468","v":0},{"$f":"NPV(Disc,GasCalcs!M468:BD468*Input!BJ468:DA468)*L468","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV468),0,Input!BJ468:DA468*(AM468:CD468*$G468+CE468:DV468*$H468)))*$L468","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S468,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S468,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X468,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EC$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EC$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EC$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EC$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,ED$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,ED$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,ED$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,ED$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EE$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EE$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EE$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EE$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EF$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EF$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EF$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EF$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EG$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EG$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EG$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EG$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EH$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EH$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EH$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EH$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EI$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EI$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EI$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EI$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EJ$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EJ$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EJ$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EK$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EK$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EK$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EK$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EL$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EL$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EL$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EL$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EM$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA468-1,EM$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E468))))*$M468+(IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA468-1,EM$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1)+OFFSET(Rates!$B$4,$EA468-1,EM$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AC468","v":0},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EN$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EN$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EN$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EN$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EO$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EO$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EO$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EO$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EP$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EP$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EP$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EP$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EQ$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EQ$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EQ$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,ER$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,ER$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,ER$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,ER$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,ES$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,ES$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,ES$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,ES$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,ET$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,ET$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,ET$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,ET$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EU$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EU$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EU$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EU$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EV$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EV$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EV$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EV$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EW$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EW$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EW$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EW$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"(IF($E468>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EX$16-Rates!$B$3,1,TRUNC($E468))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB468-1,EX$16-Rates!$B$3+TRUNC($E468))*($E468-TRUNC($E468))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E468))))*Input!$V468 + (IF((Input!$Z468-$E468)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB468-1,EX$16-Rates!$B$3+TRUNC($E468),1,TRUNC(Input!$Z468-$E468))))/(1+$C$3)^(TRUNC($E468)-1) +OFFSET(Rates!$B$16,$EB468-1,EX$16-Rates!$B$3+TRUNC(Input!$Z468))*(Input!$Z468-TRUNC(Input!$Z468))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z468))))*Input!$AE468","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC468),0,EC468*Input!AX468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(ED468),0,ED468*Input!AY468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EE468),0,EE468*Input!AZ468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EF468),0,EF468*Input!BA468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EG468),0,EG468*Input!BB468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EH468),0,EH468*Input!BC468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EI468),0,EI468*Input!BD468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EJ468),0,EJ468*Input!BE468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EK468),0,EK468*Input!BF468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EL468),0,EL468*Input!BG468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EM468),0,EM468*Input!BH468*$G468*$L468)","v":0},{"$f":"IF(ISERROR(EN468),0,EN468*Input!AX468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(EO468),0,EO468*Input!AY468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(EP468),0,EP468*Input!AZ468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(EQ468),0,EQ468*Input!BA468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(ER468),0,ER468*Input!BB468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(ES468),0,ES468*Input!BC468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(ET468),0,ET468*Input!BD468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(EU468),0,EU468*Input!BE468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(EV468),0,EV468*Input!BF468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(EW468),0,EW468*Input!BG468*$I468*$L468)","v":0},{"$f":"IF(ISERROR(EX468),0,EX468*Input!BH468*$I468*$L468)","v":0},{"$f":"MAX(0,SUM(Input!N468:P468)-Input!L468)","v":0},{"$f":"MAX(NPV(Disc,FU468*Input!$BJ468:$DA468),FY468-GA468,0)","v":0},0,{"$f":"NPV(Disc,Input!M468*Input!$BJ468:$DA468)","v":0},{"$f":"NPV(Disc,SUM(Input!N468:P468)*Input!$BJ468:$DA468)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ468:DA468)*(Input!L468-IF(Calcs!AD468>0,(Input!L468-Input!AA468)*((1+Input!AB468/Periods)/(1+Disc))^(Calcs!AD468*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ468:$DA468*Input!R468)*PV($C$3,$E468,-1,0,1)+ NPV(Disc,Input!$BJ468:$DA468*N468)*PV($C$3,Input!$Z468-$E468,-1,0,1)/(1+$C$3)^$E468)*L468","v":0},{"$f":"(NPV(Disc,Input!$BJ468:$DA468*Input!V468)*PV($C$3,$E468,-1,0,1)+NPV(Disc,Input!$BJ468:$DA468*Input!$AE468)*PV($C$3,Input!$Z468-$E468,-1,0,1)/(1+$C$3)^$E468)*L468","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY468+DZ468-(FZ468+GC468)-(Input!$Q$13-Input!$J$11)*GK468","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF468<>0,(DY468-(GC468+FZ468)*GJ468)/GF468,0)","v":0},{"$f":"IF(GG468<>0,(DZ468-(GC468+FZ468)*(1-GJ468))/GG468,0)","v":0},{"$f":"IF(GF468<>0,GM468-(Input!$Q$13-Input!$J$11)*$GJ468*$GK468/GF468,0)","v":0},{"$f":"IF(GG468<>0,GN468-(Input!$Q$13-Input!$J$11)*(1-$GJ468)*$GK468/GG468,0)","v":0},{"$f":"IF(GF468<>0,(DY468-(+$FZ468)*GJ468)/GF468,0)","v":0},{"$f":"IF(GG468<>0,(DZ468-($FZ468)*(1-GJ468))/GG468,0)","v":0},{"$f":"IF(GF468<>0,GQ468-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ468*$GK468/GF468,0)","v":0},{"$f":"IF(GG468<>0,GR468-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ468)*$GK468/GG468,0)","v":0},{"$f":"(DZ468+DY468)/(GC468+FZ468)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ468+DY468)/(FZ468)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ468+DY468)/((GC468+FZ468)+$GK468*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ468+DY468)/(FZ468+$GK468*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB468*O468*$G468*$L468","v":0},{"$f":"GY468*MAX(Input!$Z468,$E468)","v":0},{"$f":"Input!DB468*$I468*GasCalcs!G468*$L468","v":0},{"$f":"HA468*MAX(Input!$Z468,$E468)","v":0},{"$f":"IF(ISERROR(Loads!AY468*Input!DB468*$T468*$H468),0,Loads!AY468*Input!DB468*$T468*$H468)*$L468","v":0},{"$f":"IF(ISERROR(Loads!AZ468*Input!DB468*$T468*$H468),0,Loads!AZ468*Input!DB468*$T468*$H468)*$L468","v":0},null,{"$f":"IF(Calcs!F468<>0,(Input!U468*H468*$L468*E468+Input!AD468*H468*L468*(F468-E468))/F468*Input!DB468,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB468-1,0)),0,OFFSET(CostE!$AQ$5,$AB468-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB468-1,0)),0,OFFSET(CostE!$AR$5,$AB468-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB468-1,0)),0,OFFSET(CostE!$AS$5,$AB468-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L468)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L468))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L468)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L468))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z468),0,OFFSET(CostE!$F$5,Calcs!Z468-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E468<>0,GasCalcs!F468/GasCalcs!E468,1)","v":1}]
[{"$f":"Input!B498","v":0},{"$f":"Input!D498","v":0},{"$f":"TRIM(Input!E498)","v":""},{"$f":"TRIM(Input!F498)","v":""},{"$f":"IF(ISNUMBER(Input!AG498),Input!AG498,1)","v":1},{"$f":"MAX(E498,Input!Z498)","v":1},{"$f":"IF(ISNUMBER(Input!AH498),Input!AH498,1)+($J$8*Input!$T$11+$J$9*Input!$AU498)","v":1},{"$f":"IF(ISNUMBER(Input!AJ498),Input!AJ498+($J$8*Input!$T$11+$J$9*Input!$AU498),$G498)","v":1},{"$f":"IF(ISNUMBER(Input!AK498),Input!AK498+($J$8*Input!$T$11+$J$9*Input!$AU498),IF(ISNUMBER(Input!AI498),Input!AI498+($J$8*Input!$T$11+$J$9*Input!$AU498),$G498))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL498),Input!AL498<>0),Input!AL498,IF(Input!V498=0,G498,IF(Input!R498=0,I498,IF(Input!R498*0.03412>Input!V498,G498,I498)))-($J$8*Input!$T$11+$J$9*Input!AU498))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV498)","v":0},{"$f":"IF(ISBLANK(Input!AM498),100%,Input!AM498)*IF(ISBLANK(Input!AN498),100%,Input!AN498)","v":1},{"$f":"Input!R498","v":0},{"$f":"Input!AC498","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB498-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q498=\"kW\",Input!U498,Input!R498)),IF(Q498=\"kW\",Input!U498,Input!R498),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q498=\"kW\",Input!AD498,N498)),IF(Q498=\"kW\",Input!AD498,N498),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V498,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y498),MATCH(\"Gen:\"&0&\":\"&D498&\":All\",CostE!$E$5:$E$1873,0),Y498)","v":{"$error":"#N/A"}},{"$f":"MATCH(W498,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X498,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S498,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z498>Input!AG498,Input!AG498,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z498*Periods-(AE498+AF498+AG498)))","v":0},{"$f":"MAX(0,Input!Z498*Periods-AH498-AF498-AE498-AG498)","v":0},{"$f":"IF(OR(Input!E498=\"Residential\",Input!E498=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ498*AK498*Input!AW498","v":0},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!G$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!G$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!G$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!G$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!G$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!H$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!H$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!H$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!H$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!H$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!I$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!I$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!I$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!I$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!I$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!J$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!J$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!J$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!J$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!J$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!K$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!K$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!K$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!K$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!K$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!L$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!L$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!L$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!L$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!L$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!M$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!M$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!M$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!M$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!M$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!N$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!N$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!N$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!N$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!N$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!O$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!O$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!O$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!O$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!O$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!P$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!P$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!P$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!P$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!P$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!Q$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!Q$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!Q$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!Q$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!Q$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!R$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!R$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!R$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!R$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!R$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!S$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!S$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!S$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!S$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!S$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!T$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!T$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!T$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!T$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!T$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!U$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!U$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!U$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!U$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!U$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!V$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!V$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!V$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!V$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!V$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!W$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!W$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!W$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!W$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!W$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!X$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!X$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!X$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!X$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!X$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!Y$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!Y$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!Y$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!Y$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!Y$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!Z$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!Z$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!Z$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!Z$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!Z$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AA$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AA$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AA$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AA$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AA$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AB$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AB$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AB$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AB$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AB$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AC$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AC$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AC$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AC$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AC$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AD$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AD$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AD$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AD$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AD$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AE$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AE$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AE$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AE$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AE$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AF$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AF$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AF$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AF$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AF$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AG$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AG$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AG$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AG$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AG$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AH$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AH$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AH$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AH$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AH$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AI$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AI$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AI$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AI$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AI$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AJ$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AJ$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AJ$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AK$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AK$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AK$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AK$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AK$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AL$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AL$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AL$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AL$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AL$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AM$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AM$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AM$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AM$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AM$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AN$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AN$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AN$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AN$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AN$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AO$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AO$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AO$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AO$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AO$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AP$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AP$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AP$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AP$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AP$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AQ$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AQ$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AQ$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AR$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AR$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AR$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AR$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AR$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AS$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AS$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AS$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AS$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AS$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AT$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AT$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AT$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AT$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AT$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AU$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AU$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AU$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AU$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AU$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AV$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AV$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AV$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AV$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AV$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AW$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AW$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AW$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AW$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AW$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AX$5,$Z498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AX$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$M498*(1+$AL498)\n+\n(OFFSET(CostE!AX$5,$Z498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AX$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AX$5,$Z498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*Input!$AC498*(1+$AL498)","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!G$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!G$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!G$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!G$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!G$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!H$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!H$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!H$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!H$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!H$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!I$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!I$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!I$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!I$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!I$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!J$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!J$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!J$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!J$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!J$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!K$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!K$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!K$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!K$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!K$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!L$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!L$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!L$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!L$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!L$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!M$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!M$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!M$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!M$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!M$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!N$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!N$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!N$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!N$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!N$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!O$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!O$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!O$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!O$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!O$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!P$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!P$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!P$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!P$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!P$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!Q$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!Q$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!Q$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!Q$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!Q$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!R$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!R$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!R$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!R$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!R$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!S$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!S$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!S$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!S$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!S$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!T$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!T$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!T$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!T$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!T$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!U$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!U$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!U$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!U$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!U$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!V$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!V$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!V$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!V$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!V$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!W$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!W$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!W$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!W$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!W$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!X$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!X$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!X$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!X$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!X$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!Y$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!Y$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!Y$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!Y$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!Y$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!Z$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!Z$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!Z$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!Z$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!Z$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AA$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AA$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AA$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AA$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AA$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AB$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AB$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AB$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AB$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AB$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AC$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AC$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AC$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AC$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AC$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AD$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AD$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AD$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AD$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AD$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AE$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AE$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AE$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AE$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AE$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AF$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AF$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AF$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AF$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AF$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AG$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AG$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AG$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AG$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AG$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AH$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AH$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AH$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AH$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AH$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AI$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AI$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AI$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AI$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AI$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AJ$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AJ$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AJ$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AK$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AK$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AK$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AK$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AK$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AL$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AL$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AL$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AL$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AL$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AM$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AM$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AM$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AM$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AM$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AN$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AN$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AN$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AN$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AN$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AO$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AO$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AO$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AO$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AO$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AP$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AP$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AP$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AP$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AP$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AQ$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AQ$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AQ$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AR$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AR$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AR$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AR$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AR$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AS$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AS$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AS$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AS$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AS$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AT$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AT$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AT$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AT$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AT$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AU$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AU$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AU$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AU$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AU$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AV$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AV$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AV$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AV$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AV$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AW$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AW$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AW$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AW$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AW$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"(IF($AE498>0,NPV(Disc,OFFSET(CostE!AX$5,$AA498-1,SkipYrs*Periods+1,1,$AE498)),0)+OFFSET(CostE!AX$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AF498*(1/(1+Disc)^($AE498+1)))*$R498\n+\n(OFFSET(CostE!AX$5,$AA498-1,SkipYrs*Periods+1+$AE498)*$AG498*(1/(1+Disc)^($AE498+1))+\nIF($AH498>0,NPV(Disc,OFFSET(CostE!AX$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498,0)+1,1,$AH498)),0)*(1/(1+Disc)^($AE498+$AF498+$AG498))+\nOFFSET(CostE!AX$5,$AA498-1,SkipYrs*Periods+ROUND($AE498+$AF498+$AG498+$AH498,0)+1)*$AI498*(1/(1+Disc)^(ROUND($AE498+$AH498+$AF498+$AG498,0)+1)))*$S498","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV498),0,Input!BJ498:DA498*(AM498:CD498+CE498:DV498)))*L498","v":0},{"$f":"NPV(Disc,GasCalcs!M498:BD498*Input!BJ498:DA498)*L498","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV498),0,Input!BJ498:DA498*(AM498:CD498*$G498+CE498:DV498*$H498)))*$L498","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S498,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S498,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X498,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EC$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EC$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EC$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EC$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,ED$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,ED$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,ED$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,ED$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EE$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EE$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EE$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EE$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EF$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EF$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EF$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EF$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EG$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EG$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EG$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EG$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EH$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EH$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EH$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EH$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EI$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EI$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EI$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EI$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EJ$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EJ$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EJ$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EK$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EK$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EK$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EK$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EL$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EL$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EL$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EL$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EM$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA498-1,EM$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E498))))*$M498+(IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA498-1,EM$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1)+OFFSET(Rates!$B$4,$EA498-1,EM$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AC498","v":0},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EN$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EN$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EN$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EN$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EO$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EO$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EO$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EO$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EP$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EP$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EP$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EP$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EQ$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EQ$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EQ$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,ER$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,ER$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,ER$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,ER$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,ES$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,ES$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,ES$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,ES$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,ET$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,ET$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,ET$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,ET$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EU$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EU$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EU$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EU$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EV$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EV$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EV$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EV$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EW$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EW$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EW$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EW$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"(IF($E498>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EX$16-Rates!$B$3,1,TRUNC($E498))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB498-1,EX$16-Rates!$B$3+TRUNC($E498))*($E498-TRUNC($E498))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E498))))*Input!$V498 + (IF((Input!$Z498-$E498)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB498-1,EX$16-Rates!$B$3+TRUNC($E498),1,TRUNC(Input!$Z498-$E498))))/(1+$C$3)^(TRUNC($E498)-1) +OFFSET(Rates!$B$16,$EB498-1,EX$16-Rates!$B$3+TRUNC(Input!$Z498))*(Input!$Z498-TRUNC(Input!$Z498))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z498))))*Input!$AE498","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC498),0,EC498*Input!AX498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(ED498),0,ED498*Input!AY498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EE498),0,EE498*Input!AZ498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EF498),0,EF498*Input!BA498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EG498),0,EG498*Input!BB498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EH498),0,EH498*Input!BC498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EI498),0,EI498*Input!BD498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EJ498),0,EJ498*Input!BE498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EK498),0,EK498*Input!BF498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EL498),0,EL498*Input!BG498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EM498),0,EM498*Input!BH498*$G498*$L498)","v":0},{"$f":"IF(ISERROR(EN498),0,EN498*Input!AX498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(EO498),0,EO498*Input!AY498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(EP498),0,EP498*Input!AZ498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(EQ498),0,EQ498*Input!BA498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(ER498),0,ER498*Input!BB498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(ES498),0,ES498*Input!BC498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(ET498),0,ET498*Input!BD498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(EU498),0,EU498*Input!BE498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(EV498),0,EV498*Input!BF498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(EW498),0,EW498*Input!BG498*$I498*$L498)","v":0},{"$f":"IF(ISERROR(EX498),0,EX498*Input!BH498*$I498*$L498)","v":0},{"$f":"MAX(0,SUM(Input!N498:P498)-Input!L498)","v":0},{"$f":"MAX(NPV(Disc,FU498*Input!$BJ498:$DA498),FY498-GA498,0)","v":0},0,{"$f":"NPV(Disc,Input!M498*Input!$BJ498:$DA498)","v":0},{"$f":"NPV(Disc,SUM(Input!N498:P498)*Input!$BJ498:$DA498)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ498:DA498)*(Input!L498-IF(Calcs!AD498>0,(Input!L498-Input!AA498)*((1+Input!AB498/Periods)/(1+Disc))^(Calcs!AD498*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ498:$DA498*Input!R498)*PV($C$3,$E498,-1,0,1)+ NPV(Disc,Input!$BJ498:$DA498*N498)*PV($C$3,Input!$Z498-$E498,-1,0,1)/(1+$C$3)^$E498)*L498","v":0},{"$f":"(NPV(Disc,Input!$BJ498:$DA498*Input!V498)*PV($C$3,$E498,-1,0,1)+NPV(Disc,Input!$BJ498:$DA498*Input!$AE498)*PV($C$3,Input!$Z498-$E498,-1,0,1)/(1+$C$3)^$E498)*L498","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY498+DZ498-(FZ498+GC498)-(Input!$Q$13-Input!$J$11)*GK498","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF498<>0,GM498-(Input!$Q$13-Input!$J$11)*$GJ498*$GK498/GF498,0)","v":0},{"$f":"IF(GG498<>0,GN498-(Input!$Q$13-Input!$J$11)*(1-$GJ498)*$GK498/GG498,0)","v":0},0,0,{"$f":"IF(GF498<>0,GQ498-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ498*$GK498/GF498,0)","v":0},{"$f":"IF(GG498<>0,GR498-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ498)*$GK498/GG498,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ498+DY498)/((GC498+FZ498)+$GK498*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ498+DY498)/(FZ498+$GK498*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB498*O498*$G498*$L498","v":0},{"$f":"GY498*MAX(Input!$Z498,$E498)","v":0},{"$f":"Input!DB498*$I498*GasCalcs!G498*$L498","v":0},{"$f":"HA498*MAX(Input!$Z498,$E498)","v":0},{"$f":"IF(ISERROR(Loads!AY498*Input!DB498*$T498*$H498),0,Loads!AY498*Input!DB498*$T498*$H498)*$L498","v":0},{"$f":"IF(ISERROR(Loads!AZ498*Input!DB498*$T498*$H498),0,Loads!AZ498*Input!DB498*$T498*$H498)*$L498","v":0},null,{"$f":"IF(Calcs!F498<>0,(Input!U498*H498*$L498*E498+Input!AD498*H498*L498*(F498-E498))/F498*Input!DB498,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB498-1,0)),0,OFFSET(CostE!$AQ$5,$AB498-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB498-1,0)),0,OFFSET(CostE!$AR$5,$AB498-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB498-1,0)),0,OFFSET(CostE!$AS$5,$AB498-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L498)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L498))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L498)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L498))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z498),0,OFFSET(CostE!$F$5,Calcs!Z498-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E498<>0,GasCalcs!F498/GasCalcs!E498,1)","v":1}]
[{"$f":"Input!B534","v":0},{"$f":"Input!D534","v":0},{"$f":"TRIM(Input!E534)","v":""},{"$f":"TRIM(Input!F534)","v":""},{"$f":"IF(ISNUMBER(Input!AG534),Input!AG534,1)","v":1},{"$f":"MAX(E534,Input!Z534)","v":1},{"$f":"IF(ISNUMBER(Input!AH534),Input!AH534,1)+($J$8*Input!$T$11+$J$9*Input!$AU534)","v":1},{"$f":"IF(ISNUMBER(Input!AJ534),Input!AJ534+($J$8*Input!$T$11+$J$9*Input!$AU534),$G534)","v":1},{"$f":"IF(ISNUMBER(Input!AK534),Input!AK534+($J$8*Input!$T$11+$J$9*Input!$AU534),IF(ISNUMBER(Input!AI534),Input!AI534+($J$8*Input!$T$11+$J$9*Input!$AU534),$G534))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL534),Input!AL534<>0),Input!AL534,IF(Input!V534=0,G534,IF(Input!R534=0,I534,IF(Input!R534*0.03412>Input!V534,G534,I534)))-($J$8*Input!$T$11+$J$9*Input!AU534))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV534)","v":0},{"$f":"IF(ISBLANK(Input!AM534),100%,Input!AM534)*IF(ISBLANK(Input!AN534),100%,Input!AN534)","v":1},{"$f":"Input!R534","v":0},{"$f":"Input!AC534","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB534-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q534=\"kW\",Input!U534,Input!R534)),IF(Q534=\"kW\",Input!U534,Input!R534),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q534=\"kW\",Input!AD534,N534)),IF(Q534=\"kW\",Input!AD534,N534),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V534,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y534),MATCH(\"Gen:\"&0&\":\"&D534&\":All\",CostE!$E$5:$E$1873,0),Y534)","v":{"$error":"#N/A"}},{"$f":"MATCH(W534,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X534,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S534,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z534>Input!AG534,Input!AG534,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z534*Periods-(AE534+AF534+AG534)))","v":0},{"$f":"MAX(0,Input!Z534*Periods-AH534-AF534-AE534-AG534)","v":0},{"$f":"IF(OR(Input!E534=\"Residential\",Input!E534=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ534*AK534*Input!AW534","v":0},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!G$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!G$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!G$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!G$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!G$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!H$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!H$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!H$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!H$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!H$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!I$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!I$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!I$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!I$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!I$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!J$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!J$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!J$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!J$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!J$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!K$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!K$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!K$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!K$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!K$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!L$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!L$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!L$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!L$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!L$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!M$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!M$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!M$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!M$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!M$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!N$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!N$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!N$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!N$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!N$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!O$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!O$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!O$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!O$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!O$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!P$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!P$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!P$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!P$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!P$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!Q$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!Q$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!Q$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!Q$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!Q$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!R$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!R$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!R$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!R$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!R$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!S$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!S$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!S$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!S$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!S$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!T$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!T$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!T$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!T$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!T$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!U$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!U$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!U$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!U$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!U$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!V$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!V$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!V$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!V$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!V$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!W$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!W$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!W$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!W$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!W$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!X$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!X$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!X$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!X$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!X$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!Y$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!Y$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!Y$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!Y$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!Y$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!Z$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!Z$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!Z$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!Z$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!Z$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AA$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AA$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AA$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AA$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AA$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AB$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AB$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AB$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AB$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AB$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AC$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AC$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AC$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AC$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AC$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AD$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AD$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AD$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AD$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AD$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AE$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AE$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AE$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AE$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AE$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AF$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AF$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AF$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AF$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AF$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AG$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AG$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AG$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AG$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AG$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AH$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AH$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AH$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AH$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AH$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AI$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AI$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AI$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AI$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AI$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AJ$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AJ$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AJ$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AK$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AK$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AK$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AK$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AK$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AL$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AL$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AL$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AL$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AL$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AM$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AM$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AM$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AM$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AM$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AN$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AN$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AN$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AN$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AN$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AO$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AO$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AO$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AO$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AO$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AP$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AP$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AP$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AP$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AP$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AQ$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AQ$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AQ$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AR$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AR$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AR$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AR$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AR$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AS$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AS$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AS$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AS$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AS$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AT$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AT$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AT$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AT$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AT$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AU$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AU$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AU$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AU$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AU$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AV$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AV$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AV$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AV$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AV$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AW$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AW$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AW$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AW$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AW$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AX$5,$Z534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AX$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$M534*(1+$AL534)\n+\n(OFFSET(CostE!AX$5,$Z534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AX$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AX$5,$Z534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*Input!$AC534*(1+$AL534)","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!G$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!G$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!G$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!G$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!G$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!H$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!H$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!H$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!H$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!H$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!I$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!I$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!I$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!I$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!I$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!J$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!J$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!J$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!J$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!J$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!K$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!K$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!K$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!K$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!K$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!L$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!L$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!L$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!L$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!L$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!M$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!M$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!M$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!M$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!M$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!N$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!N$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!N$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!N$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!N$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!O$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!O$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!O$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!O$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!O$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!P$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!P$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!P$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!P$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!P$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!Q$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!Q$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!Q$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!Q$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!Q$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!R$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!R$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!R$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!R$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!R$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!S$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!S$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!S$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!S$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!S$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!T$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!T$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!T$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!T$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!T$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!U$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!U$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!U$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!U$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!U$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!V$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!V$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!V$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!V$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!V$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!W$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!W$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!W$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!W$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!W$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!X$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!X$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!X$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!X$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!X$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!Y$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!Y$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!Y$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!Y$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!Y$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!Z$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!Z$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!Z$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!Z$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!Z$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AA$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AA$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AA$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AA$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AA$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AB$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AB$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AB$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AB$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AB$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AC$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AC$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AC$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AC$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AC$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AD$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AD$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AD$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AD$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AD$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AE$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AE$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AE$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AE$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AE$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AF$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AF$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AF$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AF$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AF$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AG$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AG$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AG$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AG$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AG$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AH$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AH$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AH$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AH$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AH$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AI$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AI$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AI$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AI$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AI$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AJ$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AJ$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AJ$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AK$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AK$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AK$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AK$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AK$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AL$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AL$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AL$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AL$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AL$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AM$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AM$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AM$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AM$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AM$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AN$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AN$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AN$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AN$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AN$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AO$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AO$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AO$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AO$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AO$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AP$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AP$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AP$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AP$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AP$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AQ$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AQ$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AQ$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AR$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AR$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AR$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AR$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AR$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AS$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AS$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AS$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AS$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AS$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AT$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AT$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AT$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AT$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AT$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AU$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AU$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AU$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AU$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AU$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AV$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AV$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AV$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AV$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AV$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AW$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AW$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AW$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AW$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AW$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"(IF($AE534>0,NPV(Disc,OFFSET(CostE!AX$5,$AA534-1,SkipYrs*Periods+1,1,$AE534)),0)+OFFSET(CostE!AX$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AF534*(1/(1+Disc)^($AE534+1)))*$R534\n+\n(OFFSET(CostE!AX$5,$AA534-1,SkipYrs*Periods+1+$AE534)*$AG534*(1/(1+Disc)^($AE534+1))+\nIF($AH534>0,NPV(Disc,OFFSET(CostE!AX$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534,0)+1,1,$AH534)),0)*(1/(1+Disc)^($AE534+$AF534+$AG534))+\nOFFSET(CostE!AX$5,$AA534-1,SkipYrs*Periods+ROUND($AE534+$AF534+$AG534+$AH534,0)+1)*$AI534*(1/(1+Disc)^(ROUND($AE534+$AH534+$AF534+$AG534,0)+1)))*$S534","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV534),0,Input!BJ534:DA534*(AM534:CD534+CE534:DV534)))*L534","v":0},{"$f":"NPV(Disc,GasCalcs!M534:BD534*Input!BJ534:DA534)*L534","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV534),0,Input!BJ534:DA534*(AM534:CD534*$G534+CE534:DV534*$H534)))*$L534","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S534,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S534,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X534,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EC$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EC$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EC$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EC$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,ED$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,ED$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,ED$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,ED$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EE$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EE$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EE$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EE$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EF$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EF$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EF$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EF$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EG$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EG$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EG$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EG$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EH$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EH$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EH$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EH$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EI$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EI$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EI$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EI$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EJ$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EJ$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EJ$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EK$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EK$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EK$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EK$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EL$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EL$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EL$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EL$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EM$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA534-1,EM$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E534))))*$M534+(IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA534-1,EM$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1)+OFFSET(Rates!$B$4,$EA534-1,EM$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AC534","v":0},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EN$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EN$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EN$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EN$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EO$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EO$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EO$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EO$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EP$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EP$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EP$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EP$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EQ$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EQ$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EQ$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,ER$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,ER$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,ER$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,ER$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,ES$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,ES$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,ES$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,ES$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,ET$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,ET$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,ET$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,ET$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EU$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EU$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EU$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EU$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EV$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EV$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EV$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EV$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EW$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EW$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EW$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EW$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"(IF($E534>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EX$16-Rates!$B$3,1,TRUNC($E534))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB534-1,EX$16-Rates!$B$3+TRUNC($E534))*($E534-TRUNC($E534))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E534))))*Input!$V534 + (IF((Input!$Z534-$E534)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB534-1,EX$16-Rates!$B$3+TRUNC($E534),1,TRUNC(Input!$Z534-$E534))))/(1+$C$3)^(TRUNC($E534)-1) +OFFSET(Rates!$B$16,$EB534-1,EX$16-Rates!$B$3+TRUNC(Input!$Z534))*(Input!$Z534-TRUNC(Input!$Z534))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z534))))*Input!$AE534","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC534),0,EC534*Input!AX534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(ED534),0,ED534*Input!AY534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EE534),0,EE534*Input!AZ534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EF534),0,EF534*Input!BA534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EG534),0,EG534*Input!BB534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EH534),0,EH534*Input!BC534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EI534),0,EI534*Input!BD534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EJ534),0,EJ534*Input!BE534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EK534),0,EK534*Input!BF534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EL534),0,EL534*Input!BG534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EM534),0,EM534*Input!BH534*$G534*$L534)","v":0},{"$f":"IF(ISERROR(EN534),0,EN534*Input!AX534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(EO534),0,EO534*Input!AY534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(EP534),0,EP534*Input!AZ534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(EQ534),0,EQ534*Input!BA534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(ER534),0,ER534*Input!BB534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(ES534),0,ES534*Input!BC534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(ET534),0,ET534*Input!BD534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(EU534),0,EU534*Input!BE534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(EV534),0,EV534*Input!BF534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(EW534),0,EW534*Input!BG534*$I534*$L534)","v":0},{"$f":"IF(ISERROR(EX534),0,EX534*Input!BH534*$I534*$L534)","v":0},{"$f":"MAX(0,SUM(Input!N534:P534)-Input!L534)","v":0},{"$f":"MAX(NPV(Disc,FU534*Input!$BJ534:$DA534),FY534-GA534,0)","v":0},0,{"$f":"NPV(Disc,Input!M534*Input!$BJ534:$DA534)","v":0},{"$f":"NPV(Disc,SUM(Input!N534:P534)*Input!$BJ534:$DA534)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ534:DA534)*(Input!L534-IF(Calcs!AD534>0,(Input!L534-Input!AA534)*((1+Input!AB534/Periods)/(1+Disc))^(Calcs!AD534*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ534:$DA534*Input!R534)*PV($C$3,$E534,-1,0,1)+ NPV(Disc,Input!$BJ534:$DA534*N534)*PV($C$3,Input!$Z534-$E534,-1,0,1)/(1+$C$3)^$E534)*L534","v":0},{"$f":"(NPV(Disc,Input!$BJ534:$DA534*Input!V534)*PV($C$3,$E534,-1,0,1)+NPV(Disc,Input!$BJ534:$DA534*Input!$AE534)*PV($C$3,Input!$Z534-$E534,-1,0,1)/(1+$C$3)^$E534)*L534","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY534+DZ534-(FZ534+GC534)-(Input!$Q$13-Input!$J$11)*GK534","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF534<>0,GM534-(Input!$Q$13-Input!$J$11)*$GJ534*$GK534/GF534,0)","v":0},{"$f":"IF(GG534<>0,GN534-(Input!$Q$13-Input!$J$11)*(1-$GJ534)*$GK534/GG534,0)","v":0},0,0,{"$f":"IF(GF534<>0,GQ534-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ534*$GK534/GF534,0)","v":0},{"$f":"IF(GG534<>0,GR534-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ534)*$GK534/GG534,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ534+DY534)/((GC534+FZ534)+$GK534*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ534+DY534)/(FZ534+$GK534*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB534*O534*$G534*$L534","v":0},{"$f":"GY534*MAX(Input!$Z534,$E534)","v":0},{"$f":"Input!DB534*$I534*GasCalcs!G534*$L534","v":0},{"$f":"HA534*MAX(Input!$Z534,$E534)","v":0},{"$f":"IF(ISERROR(Loads!AY534*Input!DB534*$T534*$H534),0,Loads!AY534*Input!DB534*$T534*$H534)*$L534","v":0},{"$f":"IF(ISERROR(Loads!AZ534*Input!DB534*$T534*$H534),0,Loads!AZ534*Input!DB534*$T534*$H534)*$L534","v":0},null,{"$f":"IF(Calcs!F534<>0,(Input!U534*H534*$L534*E534+Input!AD534*H534*L534*(F534-E534))/F534*Input!DB534,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB534-1,0)),0,OFFSET(CostE!$AQ$5,$AB534-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB534-1,0)),0,OFFSET(CostE!$AR$5,$AB534-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB534-1,0)),0,OFFSET(CostE!$AS$5,$AB534-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L534)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L534))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L534)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L534))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z534),0,OFFSET(CostE!$F$5,Calcs!Z534-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E534<>0,GasCalcs!F534/GasCalcs!E534,1)","v":1}]
[{"$f":"Input!B549","v":0},{"$f":"Input!D549","v":0},{"$f":"TRIM(Input!E549)","v":""},{"$f":"TRIM(Input!F549)","v":""},{"$f":"IF(ISNUMBER(Input!AG549),Input!AG549,1)","v":1},{"$f":"MAX(E549,Input!Z549)","v":1},{"$f":"IF(ISNUMBER(Input!AH549),Input!AH549,1)+($J$8*Input!$T$11+$J$9*Input!$AU549)","v":1},{"$f":"IF(ISNUMBER(Input!AJ549),Input!AJ549+($J$8*Input!$T$11+$J$9*Input!$AU549),$G549)","v":1},{"$f":"IF(ISNUMBER(Input!AK549),Input!AK549+($J$8*Input!$T$11+$J$9*Input!$AU549),IF(ISNUMBER(Input!AI549),Input!AI549+($J$8*Input!$T$11+$J$9*Input!$AU549),$G549))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL549),Input!AL549<>0),Input!AL549,IF(Input!V549=0,G549,IF(Input!R549=0,I549,IF(Input!R549*0.03412>Input!V549,G549,I549)))-($J$8*Input!$T$11+$J$9*Input!AU549))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV549)","v":0},{"$f":"IF(ISBLANK(Input!AM549),100%,Input!AM549)*IF(ISBLANK(Input!AN549),100%,Input!AN549)","v":1},{"$f":"Input!R549","v":0},{"$f":"Input!AC549","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB549-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q549=\"kW\",Input!U549,Input!R549)),IF(Q549=\"kW\",Input!U549,Input!R549),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q549=\"kW\",Input!AD549,N549)),IF(Q549=\"kW\",Input!AD549,N549),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V549,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y549),MATCH(\"Gen:\"&0&\":\"&D549&\":All\",CostE!$E$5:$E$1873,0),Y549)","v":{"$error":"#N/A"}},{"$f":"MATCH(W549,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X549,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S549,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z549>Input!AG549,Input!AG549,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z549*Periods-(AE549+AF549+AG549)))","v":0},{"$f":"MAX(0,Input!Z549*Periods-AH549-AF549-AE549-AG549)","v":0},{"$f":"IF(OR(Input!E549=\"Residential\",Input!E549=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ549*AK549*Input!AW549","v":0},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!G$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!G$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!G$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!G$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!G$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!H$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!H$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!H$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!H$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!H$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!I$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!I$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!I$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!I$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!I$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!J$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!J$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!J$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!J$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!J$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!K$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!K$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!K$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!K$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!K$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!L$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!L$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!L$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!L$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!L$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!M$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!M$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!M$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!M$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!M$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!N$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!N$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!N$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!N$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!N$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!O$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!O$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!O$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!O$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!O$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!P$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!P$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!P$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!P$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!P$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!Q$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!Q$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!Q$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!Q$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!Q$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!R$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!R$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!R$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!R$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!R$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!S$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!S$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!S$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!S$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!S$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!T$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!T$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!T$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!T$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!T$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!U$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!U$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!U$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!U$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!U$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!V$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!V$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!V$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!V$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!V$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!W$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!W$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!W$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!W$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!W$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!X$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!X$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!X$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!X$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!X$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!Y$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!Y$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!Y$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!Y$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!Y$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!Z$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!Z$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!Z$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!Z$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!Z$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AA$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AA$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AA$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AA$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AA$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AB$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AB$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AB$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AB$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AB$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AC$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AC$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AC$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AC$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AC$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AD$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AD$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AD$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AD$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AD$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AE$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AE$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AE$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AE$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AE$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AF$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AF$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AF$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AF$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AF$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AG$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AG$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AG$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AG$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AG$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AH$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AH$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AH$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AH$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AH$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AI$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AI$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AI$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AI$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AI$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AJ$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AJ$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AJ$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AK$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AK$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AK$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AK$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AK$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AL$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AL$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AL$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AL$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AL$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AM$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AM$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AM$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AM$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AM$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AN$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AN$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AN$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AN$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AN$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AO$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AO$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AO$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AO$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AO$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AP$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AP$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AP$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AP$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AP$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AQ$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AQ$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AQ$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AR$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AR$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AR$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AR$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AR$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AS$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AS$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AS$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AS$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AS$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AT$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AT$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AT$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AT$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AT$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AU$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AU$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AU$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AU$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AU$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AV$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AV$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AV$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AV$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AV$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AW$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AW$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AW$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AW$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AW$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AX$5,$Z549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AX$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$M549*(1+$AL549)\n+\n(OFFSET(CostE!AX$5,$Z549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AX$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AX$5,$Z549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*Input!$AC549*(1+$AL549)","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!G$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!G$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!G$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!G$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!G$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!H$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!H$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!H$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!H$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!H$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!I$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!I$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!I$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!I$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!I$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!J$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!J$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!J$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!J$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!J$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!K$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!K$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!K$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!K$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!K$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!L$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!L$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!L$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!L$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!L$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!M$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!M$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!M$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!M$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!M$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!N$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!N$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!N$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!N$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!N$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!O$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!O$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!O$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!O$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!O$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!P$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!P$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!P$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!P$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!P$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!Q$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!Q$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!Q$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!Q$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!Q$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!R$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!R$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!R$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!R$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!R$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!S$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!S$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!S$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!S$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!S$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!T$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!T$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!T$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!T$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!T$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!U$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!U$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!U$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!U$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!U$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!V$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!V$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!V$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!V$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!V$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!W$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!W$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!W$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!W$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!W$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!X$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!X$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!X$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!X$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!X$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!Y$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!Y$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!Y$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!Y$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!Y$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!Z$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!Z$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!Z$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!Z$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!Z$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AA$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AA$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AA$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AA$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AA$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AB$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AB$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AB$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AB$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AB$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AC$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AC$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AC$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AC$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AC$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AD$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AD$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AD$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AD$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AD$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AE$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AE$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AE$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AE$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AE$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AF$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AF$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AF$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AF$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AF$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AG$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AG$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AG$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AG$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AG$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AH$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AH$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AH$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AH$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AH$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AI$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AI$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AI$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AI$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AI$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AJ$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AJ$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AJ$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AK$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AK$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AK$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AK$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AK$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AL$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AL$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AL$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AL$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AL$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AM$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AM$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AM$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AM$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AM$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AN$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AN$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AN$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AN$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AN$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AO$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AO$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AO$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AO$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AO$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AP$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AP$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AP$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AP$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AP$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AQ$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AQ$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AQ$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AR$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AR$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AR$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AR$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AR$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AS$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AS$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AS$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AS$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AS$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AT$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AT$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AT$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AT$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AT$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AU$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AU$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AU$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AU$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AU$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AV$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AV$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AV$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AV$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AV$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AW$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AW$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AW$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AW$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AW$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"(IF($AE549>0,NPV(Disc,OFFSET(CostE!AX$5,$AA549-1,SkipYrs*Periods+1,1,$AE549)),0)+OFFSET(CostE!AX$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AF549*(1/(1+Disc)^($AE549+1)))*$R549\n+\n(OFFSET(CostE!AX$5,$AA549-1,SkipYrs*Periods+1+$AE549)*$AG549*(1/(1+Disc)^($AE549+1))+\nIF($AH549>0,NPV(Disc,OFFSET(CostE!AX$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549,0)+1,1,$AH549)),0)*(1/(1+Disc)^($AE549+$AF549+$AG549))+\nOFFSET(CostE!AX$5,$AA549-1,SkipYrs*Periods+ROUND($AE549+$AF549+$AG549+$AH549,0)+1)*$AI549*(1/(1+Disc)^(ROUND($AE549+$AH549+$AF549+$AG549,0)+1)))*$S549","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV549),0,Input!BJ549:DA549*(AM549:CD549+CE549:DV549)))*L549","v":0},{"$f":"NPV(Disc,GasCalcs!M549:BD549*Input!BJ549:DA549)*L549","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV549),0,Input!BJ549:DA549*(AM549:CD549*$G549+CE549:DV549*$H549)))*$L549","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S549,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S549,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X549,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EC$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EC$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EC$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EC$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,ED$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,ED$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,ED$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,ED$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EE$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EE$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EE$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EE$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EF$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EF$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EF$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EF$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EG$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EG$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EG$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EG$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EH$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EH$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EH$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EH$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EI$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EI$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EI$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EI$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EJ$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EJ$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EJ$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EK$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EK$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EK$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EK$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EL$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EL$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EL$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EL$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EM$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA549-1,EM$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E549))))*$M549+(IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA549-1,EM$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1)+OFFSET(Rates!$B$4,$EA549-1,EM$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AC549","v":0},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EN$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EN$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EN$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EN$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EO$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EO$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EO$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EO$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EP$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EP$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EP$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EP$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EQ$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EQ$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EQ$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,ER$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,ER$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,ER$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,ER$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,ES$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,ES$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,ES$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,ES$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,ET$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,ET$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,ET$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,ET$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EU$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EU$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EU$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EU$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EV$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EV$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EV$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EV$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EW$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EW$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EW$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EW$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"(IF($E549>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EX$16-Rates!$B$3,1,TRUNC($E549))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB549-1,EX$16-Rates!$B$3+TRUNC($E549))*($E549-TRUNC($E549))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E549))))*Input!$V549 + (IF((Input!$Z549-$E549)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB549-1,EX$16-Rates!$B$3+TRUNC($E549),1,TRUNC(Input!$Z549-$E549))))/(1+$C$3)^(TRUNC($E549)-1) +OFFSET(Rates!$B$16,$EB549-1,EX$16-Rates!$B$3+TRUNC(Input!$Z549))*(Input!$Z549-TRUNC(Input!$Z549))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z549))))*Input!$AE549","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC549),0,EC549*Input!AX549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(ED549),0,ED549*Input!AY549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EE549),0,EE549*Input!AZ549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EF549),0,EF549*Input!BA549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EG549),0,EG549*Input!BB549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EH549),0,EH549*Input!BC549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EI549),0,EI549*Input!BD549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EJ549),0,EJ549*Input!BE549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EK549),0,EK549*Input!BF549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EL549),0,EL549*Input!BG549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EM549),0,EM549*Input!BH549*$G549*$L549)","v":0},{"$f":"IF(ISERROR(EN549),0,EN549*Input!AX549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(EO549),0,EO549*Input!AY549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(EP549),0,EP549*Input!AZ549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(EQ549),0,EQ549*Input!BA549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(ER549),0,ER549*Input!BB549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(ES549),0,ES549*Input!BC549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(ET549),0,ET549*Input!BD549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(EU549),0,EU549*Input!BE549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(EV549),0,EV549*Input!BF549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(EW549),0,EW549*Input!BG549*$I549*$L549)","v":0},{"$f":"IF(ISERROR(EX549),0,EX549*Input!BH549*$I549*$L549)","v":0},{"$f":"MAX(0,SUM(Input!N549:P549)-Input!L549)","v":0},{"$f":"MAX(NPV(Disc,FU549*Input!$BJ549:$DA549),FY549-GA549,0)","v":0},0,{"$f":"NPV(Disc,Input!M549*Input!$BJ549:$DA549)","v":0},{"$f":"NPV(Disc,SUM(Input!N549:P549)*Input!$BJ549:$DA549)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ549:DA549)*(Input!L549-IF(Calcs!AD549>0,(Input!L549-Input!AA549)*((1+Input!AB549/Periods)/(1+Disc))^(Calcs!AD549*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ549:$DA549*Input!R549)*PV($C$3,$E549,-1,0,1)+ NPV(Disc,Input!$BJ549:$DA549*N549)*PV($C$3,Input!$Z549-$E549,-1,0,1)/(1+$C$3)^$E549)*L549","v":0},{"$f":"(NPV(Disc,Input!$BJ549:$DA549*Input!V549)*PV($C$3,$E549,-1,0,1)+NPV(Disc,Input!$BJ549:$DA549*Input!$AE549)*PV($C$3,Input!$Z549-$E549,-1,0,1)/(1+$C$3)^$E549)*L549","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY549+DZ549-(FZ549+GC549)-(Input!$Q$13-Input!$J$11)*GK549","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF549<>0,GM549-(Input!$Q$13-Input!$J$11)*$GJ549*$GK549/GF549,0)","v":0},{"$f":"IF(GG549<>0,GN549-(Input!$Q$13-Input!$J$11)*(1-$GJ549)*$GK549/GG549,0)","v":0},0,0,{"$f":"IF(GF549<>0,GQ549-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ549*$GK549/GF549,0)","v":0},{"$f":"IF(GG549<>0,GR549-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ549)*$GK549/GG549,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ549+DY549)/((GC549+FZ549)+$GK549*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ549+DY549)/(FZ549+$GK549*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB549*O549*$G549*$L549","v":0},{"$f":"GY549*MAX(Input!$Z549,$E549)","v":0},{"$f":"Input!DB549*$I549*GasCalcs!G549*$L549","v":0},{"$f":"HA549*MAX(Input!$Z549,$E549)","v":0},{"$f":"IF(ISERROR(Loads!AY549*Input!DB549*$T549*$H549),0,Loads!AY549*Input!DB549*$T549*$H549)*$L549","v":0},{"$f":"IF(ISERROR(Loads!AZ549*Input!DB549*$T549*$H549),0,Loads!AZ549*Input!DB549*$T549*$H549)*$L549","v":0},null,{"$f":"IF(Calcs!F549<>0,(Input!U549*H549*$L549*E549+Input!AD549*H549*L549*(F549-E549))/F549*Input!DB549,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB549-1,0)),0,OFFSET(CostE!$AQ$5,$AB549-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB549-1,0)),0,OFFSET(CostE!$AR$5,$AB549-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB549-1,0)),0,OFFSET(CostE!$AS$5,$AB549-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L549)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L549))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L549)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L549))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z549),0,OFFSET(CostE!$F$5,Calcs!Z549-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E549<>0,GasCalcs!F549/GasCalcs!E549,1)","v":1}]
[{"$f":"Input!B585","v":0},{"$f":"Input!D585","v":0},{"$f":"TRIM(Input!E585)","v":""},{"$f":"TRIM(Input!F585)","v":""},{"$f":"IF(ISNUMBER(Input!AG585),Input!AG585,1)","v":1},{"$f":"MAX(E585,Input!Z585)","v":1},{"$f":"IF(ISNUMBER(Input!AH585),Input!AH585,1)+($J$8*Input!$T$11+$J$9*Input!$AU585)","v":1},{"$f":"IF(ISNUMBER(Input!AJ585),Input!AJ585+($J$8*Input!$T$11+$J$9*Input!$AU585),$G585)","v":1},{"$f":"IF(ISNUMBER(Input!AK585),Input!AK585+($J$8*Input!$T$11+$J$9*Input!$AU585),IF(ISNUMBER(Input!AI585),Input!AI585+($J$8*Input!$T$11+$J$9*Input!$AU585),$G585))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL585),Input!AL585<>0),Input!AL585,IF(Input!V585=0,G585,IF(Input!R585=0,I585,IF(Input!R585*0.03412>Input!V585,G585,I585)))-($J$8*Input!$T$11+$J$9*Input!AU585))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV585)","v":0},{"$f":"IF(ISBLANK(Input!AM585),100%,Input!AM585)*IF(ISBLANK(Input!AN585),100%,Input!AN585)","v":1},{"$f":"Input!R585","v":0},{"$f":"Input!AC585","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB585-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q585=\"kW\",Input!U585,Input!R585)),IF(Q585=\"kW\",Input!U585,Input!R585),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q585=\"kW\",Input!AD585,N585)),IF(Q585=\"kW\",Input!AD585,N585),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V585,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y585),MATCH(\"Gen:\"&0&\":\"&D585&\":All\",CostE!$E$5:$E$1873,0),Y585)","v":{"$error":"#N/A"}},{"$f":"MATCH(W585,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X585,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S585,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z585>Input!AG585,Input!AG585,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z585*Periods-(AE585+AF585+AG585)))","v":0},{"$f":"MAX(0,Input!Z585*Periods-AH585-AF585-AE585-AG585)","v":0},{"$f":"IF(OR(Input!E585=\"Residential\",Input!E585=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ585*AK585*Input!AW585","v":0},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!G$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!G$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!G$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!G$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!G$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!H$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!H$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!H$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!H$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!H$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!I$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!I$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!I$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!I$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!I$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!J$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!J$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!J$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!J$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!J$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!K$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!K$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!K$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!K$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!K$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!L$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!L$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!L$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!L$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!L$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!M$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!M$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!M$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!M$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!M$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!N$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!N$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!N$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!N$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!N$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!O$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!O$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!O$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!O$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!O$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!P$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!P$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!P$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!P$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!P$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!Q$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!Q$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!Q$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!Q$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!Q$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!R$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!R$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!R$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!R$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!R$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!S$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!S$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!S$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!S$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!S$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!T$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!T$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!T$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!T$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!T$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!U$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!U$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!U$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!U$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!U$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!V$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!V$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!V$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!V$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!V$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!W$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!W$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!W$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!W$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!W$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!X$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!X$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!X$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!X$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!X$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!Y$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!Y$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!Y$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!Y$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!Y$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!Z$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!Z$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!Z$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!Z$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!Z$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AA$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AA$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AA$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AA$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AA$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AB$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AB$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AB$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AB$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AB$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AC$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AC$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AC$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AC$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AC$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AD$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AD$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AD$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AD$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AD$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AE$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AE$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AE$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AE$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AE$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AF$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AF$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AF$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AF$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AF$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AG$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AG$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AG$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AG$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AG$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AH$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AH$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AH$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AH$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AH$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AI$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AI$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AI$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AI$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AI$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AJ$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AJ$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AJ$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AK$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AK$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AK$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AK$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AK$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AL$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AL$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AL$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AL$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AL$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AM$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AM$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AM$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AM$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AM$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AN$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AN$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AN$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AN$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AN$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AO$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AO$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AO$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AO$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AO$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AP$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AP$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AP$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AP$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AP$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AQ$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AQ$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AQ$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AR$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AR$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AR$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AR$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AR$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AS$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AS$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AS$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AS$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AS$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AT$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AT$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AT$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AT$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AT$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AU$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AU$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AU$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AU$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AU$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AV$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AV$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AV$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AV$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AV$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AW$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AW$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AW$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AW$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AW$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AX$5,$Z585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AX$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$M585*(1+$AL585)\n+\n(OFFSET(CostE!AX$5,$Z585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AX$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AX$5,$Z585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*Input!$AC585*(1+$AL585)","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!G$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!G$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!G$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!G$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!G$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!H$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!H$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!H$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!H$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!H$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!I$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!I$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!I$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!I$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!I$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!J$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!J$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!J$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!J$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!J$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!K$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!K$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!K$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!K$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!K$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!L$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!L$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!L$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!L$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!L$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!M$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!M$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!M$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!M$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!M$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!N$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!N$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!N$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!N$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!N$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!O$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!O$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!O$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!O$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!O$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!P$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!P$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!P$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!P$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!P$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!Q$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!Q$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!Q$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!Q$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!Q$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!R$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!R$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!R$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!R$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!R$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!S$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!S$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!S$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!S$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!S$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!T$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!T$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!T$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!T$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!T$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!U$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!U$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!U$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!U$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!U$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!V$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!V$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!V$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!V$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!V$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!W$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!W$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!W$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!W$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!W$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!X$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!X$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!X$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!X$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!X$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!Y$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!Y$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!Y$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!Y$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!Y$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!Z$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!Z$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!Z$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!Z$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!Z$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AA$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AA$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AA$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AA$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AA$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AB$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AB$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AB$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AB$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AB$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AC$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AC$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AC$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AC$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AC$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AD$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AD$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AD$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AD$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AD$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AE$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AE$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AE$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AE$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AE$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AF$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AF$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AF$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AF$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AF$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AG$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AG$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AG$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AG$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AG$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AH$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AH$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AH$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AH$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AH$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AI$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AI$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AI$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AI$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AI$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AJ$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AJ$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AJ$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AK$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AK$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AK$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AK$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AK$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AL$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AL$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AL$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AL$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AL$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AM$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AM$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AM$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AM$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AM$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AN$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AN$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AN$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AN$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AN$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AO$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AO$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AO$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AO$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AO$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AP$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AP$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AP$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AP$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AP$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AQ$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AQ$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AQ$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AR$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AR$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AR$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AR$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AR$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AS$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AS$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AS$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AS$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AS$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AT$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AT$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AT$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AT$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AT$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AU$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AU$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AU$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AU$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AU$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AV$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AV$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AV$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AV$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AV$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AW$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AW$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AW$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AW$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AW$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"(IF($AE585>0,NPV(Disc,OFFSET(CostE!AX$5,$AA585-1,SkipYrs*Periods+1,1,$AE585)),0)+OFFSET(CostE!AX$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AF585*(1/(1+Disc)^($AE585+1)))*$R585\n+\n(OFFSET(CostE!AX$5,$AA585-1,SkipYrs*Periods+1+$AE585)*$AG585*(1/(1+Disc)^($AE585+1))+\nIF($AH585>0,NPV(Disc,OFFSET(CostE!AX$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585,0)+1,1,$AH585)),0)*(1/(1+Disc)^($AE585+$AF585+$AG585))+\nOFFSET(CostE!AX$5,$AA585-1,SkipYrs*Periods+ROUND($AE585+$AF585+$AG585+$AH585,0)+1)*$AI585*(1/(1+Disc)^(ROUND($AE585+$AH585+$AF585+$AG585,0)+1)))*$S585","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV585),0,Input!BJ585:DA585*(AM585:CD585+CE585:DV585)))*L585","v":0},{"$f":"NPV(Disc,GasCalcs!M585:BD585*Input!BJ585:DA585)*L585","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV585),0,Input!BJ585:DA585*(AM585:CD585*$G585+CE585:DV585*$H585)))*$L585","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S585,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S585,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X585,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EC$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EC$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EC$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EC$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,ED$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,ED$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,ED$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,ED$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EE$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EE$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EE$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EE$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EF$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EF$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EF$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EF$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EG$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EG$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EG$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EG$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EH$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EH$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EH$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EH$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EI$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EI$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EI$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EI$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EJ$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EJ$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EJ$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EK$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EK$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EK$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EK$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EL$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EL$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EL$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EL$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EM$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA585-1,EM$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E585))))*$M585+(IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA585-1,EM$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1)+OFFSET(Rates!$B$4,$EA585-1,EM$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AC585","v":0},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EN$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EN$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EN$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EN$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EO$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EO$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EO$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EO$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EP$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EP$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EP$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EP$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EQ$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EQ$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EQ$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,ER$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,ER$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,ER$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,ER$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,ES$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,ES$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,ES$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,ES$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,ET$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,ET$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,ET$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,ET$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EU$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EU$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EU$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EU$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EV$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EV$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EV$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EV$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EW$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EW$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EW$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EW$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"(IF($E585>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EX$16-Rates!$B$3,1,TRUNC($E585))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB585-1,EX$16-Rates!$B$3+TRUNC($E585))*($E585-TRUNC($E585))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E585))))*Input!$V585 + (IF((Input!$Z585-$E585)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB585-1,EX$16-Rates!$B$3+TRUNC($E585),1,TRUNC(Input!$Z585-$E585))))/(1+$C$3)^(TRUNC($E585)-1) +OFFSET(Rates!$B$16,$EB585-1,EX$16-Rates!$B$3+TRUNC(Input!$Z585))*(Input!$Z585-TRUNC(Input!$Z585))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z585))))*Input!$AE585","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC585),0,EC585*Input!AX585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(ED585),0,ED585*Input!AY585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EE585),0,EE585*Input!AZ585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EF585),0,EF585*Input!BA585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EG585),0,EG585*Input!BB585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EH585),0,EH585*Input!BC585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EI585),0,EI585*Input!BD585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EJ585),0,EJ585*Input!BE585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EK585),0,EK585*Input!BF585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EL585),0,EL585*Input!BG585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EM585),0,EM585*Input!BH585*$G585*$L585)","v":0},{"$f":"IF(ISERROR(EN585),0,EN585*Input!AX585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(EO585),0,EO585*Input!AY585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(EP585),0,EP585*Input!AZ585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(EQ585),0,EQ585*Input!BA585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(ER585),0,ER585*Input!BB585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(ES585),0,ES585*Input!BC585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(ET585),0,ET585*Input!BD585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(EU585),0,EU585*Input!BE585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(EV585),0,EV585*Input!BF585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(EW585),0,EW585*Input!BG585*$I585*$L585)","v":0},{"$f":"IF(ISERROR(EX585),0,EX585*Input!BH585*$I585*$L585)","v":0},{"$f":"MAX(0,SUM(Input!N585:P585)-Input!L585)","v":0},{"$f":"MAX(NPV(Disc,FU585*Input!$BJ585:$DA585),FY585-GA585,0)","v":0},0,{"$f":"NPV(Disc,Input!M585*Input!$BJ585:$DA585)","v":0},{"$f":"NPV(Disc,SUM(Input!N585:P585)*Input!$BJ585:$DA585)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ585:DA585)*(Input!L585-IF(Calcs!AD585>0,(Input!L585-Input!AA585)*((1+Input!AB585/Periods)/(1+Disc))^(Calcs!AD585*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ585:$DA585*Input!R585)*PV($C$3,$E585,-1,0,1)+ NPV(Disc,Input!$BJ585:$DA585*N585)*PV($C$3,Input!$Z585-$E585,-1,0,1)/(1+$C$3)^$E585)*L585","v":0},{"$f":"(NPV(Disc,Input!$BJ585:$DA585*Input!V585)*PV($C$3,$E585,-1,0,1)+NPV(Disc,Input!$BJ585:$DA585*Input!$AE585)*PV($C$3,Input!$Z585-$E585,-1,0,1)/(1+$C$3)^$E585)*L585","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY585+DZ585-(FZ585+GC585)-(Input!$Q$13-Input!$J$11)*GK585","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF585<>0,GM585-(Input!$Q$13-Input!$J$11)*$GJ585*$GK585/GF585,0)","v":0},{"$f":"IF(GG585<>0,GN585-(Input!$Q$13-Input!$J$11)*(1-$GJ585)*$GK585/GG585,0)","v":0},0,0,{"$f":"IF(GF585<>0,GQ585-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ585*$GK585/GF585,0)","v":0},{"$f":"IF(GG585<>0,GR585-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ585)*$GK585/GG585,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ585+DY585)/((GC585+FZ585)+$GK585*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ585+DY585)/(FZ585+$GK585*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB585*O585*$G585*$L585","v":0},{"$f":"GY585*MAX(Input!$Z585,$E585)","v":0},{"$f":"Input!DB585*$I585*GasCalcs!G585*$L585","v":0},{"$f":"HA585*MAX(Input!$Z585,$E585)","v":0},{"$f":"IF(ISERROR(Loads!AY585*Input!DB585*$T585*$H585),0,Loads!AY585*Input!DB585*$T585*$H585)*$L585","v":0},{"$f":"IF(ISERROR(Loads!AZ585*Input!DB585*$T585*$H585),0,Loads!AZ585*Input!DB585*$T585*$H585)*$L585","v":0},null,{"$f":"IF(Calcs!F585<>0,(Input!U585*H585*$L585*E585+Input!AD585*H585*L585*(F585-E585))/F585*Input!DB585,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB585-1,0)),0,OFFSET(CostE!$AQ$5,$AB585-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB585-1,0)),0,OFFSET(CostE!$AR$5,$AB585-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB585-1,0)),0,OFFSET(CostE!$AS$5,$AB585-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L585)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L585))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L585)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L585))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z585),0,OFFSET(CostE!$F$5,Calcs!Z585-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E585<>0,GasCalcs!F585/GasCalcs!E585,1)","v":1}]
[{"$f":"Input!B595","v":0},{"$f":"Input!D595","v":0},{"$f":"TRIM(Input!E595)","v":""},{"$f":"TRIM(Input!F595)","v":""},{"$f":"IF(ISNUMBER(Input!AG595),Input!AG595,1)","v":1},{"$f":"MAX(E595,Input!Z595)","v":1},{"$f":"IF(ISNUMBER(Input!AH595),Input!AH595,1)+($J$8*Input!$T$11+$J$9*Input!$AU595)","v":1},{"$f":"IF(ISNUMBER(Input!AJ595),Input!AJ595+($J$8*Input!$T$11+$J$9*Input!$AU595),$G595)","v":1},{"$f":"IF(ISNUMBER(Input!AK595),Input!AK595+($J$8*Input!$T$11+$J$9*Input!$AU595),IF(ISNUMBER(Input!AI595),Input!AI595+($J$8*Input!$T$11+$J$9*Input!$AU595),$G595))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL595),Input!AL595<>0),Input!AL595,IF(Input!V595=0,G595,IF(Input!R595=0,I595,IF(Input!R595*0.03412>Input!V595,G595,I595)))-($J$8*Input!$T$11+$J$9*Input!AU595))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV595)","v":0},{"$f":"IF(ISBLANK(Input!AM595),100%,Input!AM595)*IF(ISBLANK(Input!AN595),100%,Input!AN595)","v":1},{"$f":"Input!R595","v":0},{"$f":"Input!AC595","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB595-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q595=\"kW\",Input!U595,Input!R595)),IF(Q595=\"kW\",Input!U595,Input!R595),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q595=\"kW\",Input!AD595,N595)),IF(Q595=\"kW\",Input!AD595,N595),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V595,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y595),MATCH(\"Gen:\"&0&\":\"&D595&\":All\",CostE!$E$5:$E$1873,0),Y595)","v":{"$error":"#N/A"}},{"$f":"MATCH(W595,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X595,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S595,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z595>Input!AG595,Input!AG595,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z595*Periods-(AE595+AF595+AG595)))","v":0},{"$f":"MAX(0,Input!Z595*Periods-AH595-AF595-AE595-AG595)","v":0},{"$f":"IF(OR(Input!E595=\"Residential\",Input!E595=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ595*AK595*Input!AW595","v":0},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!G$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!G$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!G$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!G$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!G$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!H$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!H$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!H$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!H$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!H$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!I$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!I$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!I$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!I$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!I$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!J$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!J$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!J$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!J$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!J$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!K$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!K$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!K$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!K$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!K$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!L$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!L$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!L$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!L$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!L$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!M$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!M$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!M$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!M$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!M$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!N$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!N$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!N$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!N$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!N$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!O$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!O$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!O$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!O$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!O$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!P$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!P$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!P$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!P$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!P$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!Q$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!Q$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!Q$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!Q$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!Q$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!R$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!R$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!R$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!R$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!R$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!S$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!S$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!S$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!S$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!S$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!T$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!T$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!T$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!T$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!T$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!U$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!U$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!U$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!U$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!U$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!V$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!V$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!V$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!V$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!V$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!W$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!W$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!W$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!W$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!W$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!X$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!X$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!X$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!X$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!X$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!Y$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!Y$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!Y$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!Y$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!Y$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!Z$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!Z$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!Z$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!Z$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!Z$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AA$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AA$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AA$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AA$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AA$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AB$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AB$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AB$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AB$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AB$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AC$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AC$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AC$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AC$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AC$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AD$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AD$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AD$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AD$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AD$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AE$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AE$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AE$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AE$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AE$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AF$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AF$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AF$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AF$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AF$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AG$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AG$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AG$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AG$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AG$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AH$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AH$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AH$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AH$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AH$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AI$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AI$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AI$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AI$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AI$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AJ$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AJ$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AJ$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AK$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AK$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AK$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AK$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AK$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AL$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AL$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AL$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AL$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AL$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AM$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AM$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AM$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AM$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AM$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AN$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AN$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AN$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AN$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AN$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AO$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AO$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AO$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AO$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AO$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AP$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AP$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AP$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AP$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AP$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AQ$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AQ$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AQ$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AR$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AR$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AR$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AR$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AR$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AS$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AS$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AS$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AS$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AS$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AT$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AT$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AT$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AT$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AT$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AU$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AU$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AU$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AU$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AU$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AV$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AV$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AV$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AV$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AV$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AW$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AW$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AW$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AW$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AW$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AX$5,$Z595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AX$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$M595*(1+$AL595)\n+\n(OFFSET(CostE!AX$5,$Z595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AX$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AX$5,$Z595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*Input!$AC595*(1+$AL595)","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!G$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!G$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!G$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!G$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!G$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!H$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!H$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!H$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!H$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!H$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!I$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!I$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!I$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!I$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!I$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!J$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!J$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!J$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!J$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!J$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!K$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!K$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!K$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!K$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!K$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!L$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!L$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!L$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!L$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!L$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!M$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!M$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!M$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!M$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!M$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!N$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!N$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!N$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!N$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!N$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!O$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!O$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!O$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!O$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!O$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!P$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!P$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!P$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!P$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!P$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!Q$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!Q$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!Q$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!Q$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!Q$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!R$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!R$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!R$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!R$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!R$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!S$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!S$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!S$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!S$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!S$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!T$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!T$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!T$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!T$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!T$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!U$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!U$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!U$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!U$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!U$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!V$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!V$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!V$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!V$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!V$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!W$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!W$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!W$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!W$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!W$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!X$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!X$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!X$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!X$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!X$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!Y$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!Y$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!Y$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!Y$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!Y$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!Z$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!Z$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!Z$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!Z$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!Z$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AA$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AA$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AA$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AA$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AA$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AB$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AB$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AB$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AB$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AB$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AC$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AC$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AC$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AC$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AC$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AD$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AD$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AD$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AD$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AD$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AE$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AE$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AE$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AE$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AE$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AF$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AF$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AF$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AF$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AF$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AG$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AG$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AG$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AG$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AG$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AH$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AH$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AH$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AH$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AH$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AI$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AI$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AI$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AI$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AI$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AJ$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AJ$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AJ$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AK$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AK$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AK$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AK$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AK$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AL$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AL$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AL$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AL$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AL$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AM$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AM$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AM$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AM$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AM$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AN$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AN$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AN$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AN$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AN$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AO$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AO$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AO$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AO$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AO$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AP$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AP$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AP$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AP$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AP$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AQ$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AQ$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AQ$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AR$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AR$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AR$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AR$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AR$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AS$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AS$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AS$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AS$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AS$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AT$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AT$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AT$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AT$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AT$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AU$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AU$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AU$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AU$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AU$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AV$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AV$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AV$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AV$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AV$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AW$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AW$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AW$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AW$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AW$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"(IF($AE595>0,NPV(Disc,OFFSET(CostE!AX$5,$AA595-1,SkipYrs*Periods+1,1,$AE595)),0)+OFFSET(CostE!AX$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AF595*(1/(1+Disc)^($AE595+1)))*$R595\n+\n(OFFSET(CostE!AX$5,$AA595-1,SkipYrs*Periods+1+$AE595)*$AG595*(1/(1+Disc)^($AE595+1))+\nIF($AH595>0,NPV(Disc,OFFSET(CostE!AX$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595,0)+1,1,$AH595)),0)*(1/(1+Disc)^($AE595+$AF595+$AG595))+\nOFFSET(CostE!AX$5,$AA595-1,SkipYrs*Periods+ROUND($AE595+$AF595+$AG595+$AH595,0)+1)*$AI595*(1/(1+Disc)^(ROUND($AE595+$AH595+$AF595+$AG595,0)+1)))*$S595","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV595),0,Input!BJ595:DA595*(AM595:CD595+CE595:DV595)))*L595","v":0},{"$f":"NPV(Disc,GasCalcs!M595:BD595*Input!BJ595:DA595)*L595","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV595),0,Input!BJ595:DA595*(AM595:CD595*$G595+CE595:DV595*$H595)))*$L595","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S595,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S595,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X595,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EC$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EC$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EC$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EC$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,ED$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,ED$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,ED$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,ED$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EE$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EE$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EE$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EE$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EF$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EF$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EF$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EF$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EG$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EG$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EG$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EG$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EH$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EH$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EH$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EH$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EI$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EI$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EI$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EI$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EJ$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EJ$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EJ$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EK$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EK$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EK$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EK$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EL$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EL$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EL$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EL$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EM$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA595-1,EM$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E595))))*$M595+(IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA595-1,EM$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1)+OFFSET(Rates!$B$4,$EA595-1,EM$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AC595","v":0},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EN$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EN$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EN$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EN$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EO$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EO$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EO$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EO$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EP$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EP$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EP$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EP$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EQ$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EQ$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EQ$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,ER$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,ER$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,ER$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,ER$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,ES$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,ES$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,ES$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,ES$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,ET$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,ET$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,ET$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,ET$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EU$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EU$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EU$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EU$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EV$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EV$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EV$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EV$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EW$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EW$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EW$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EW$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"(IF($E595>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EX$16-Rates!$B$3,1,TRUNC($E595))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB595-1,EX$16-Rates!$B$3+TRUNC($E595))*($E595-TRUNC($E595))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E595))))*Input!$V595 + (IF((Input!$Z595-$E595)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB595-1,EX$16-Rates!$B$3+TRUNC($E595),1,TRUNC(Input!$Z595-$E595))))/(1+$C$3)^(TRUNC($E595)-1) +OFFSET(Rates!$B$16,$EB595-1,EX$16-Rates!$B$3+TRUNC(Input!$Z595))*(Input!$Z595-TRUNC(Input!$Z595))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z595))))*Input!$AE595","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC595),0,EC595*Input!AX595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(ED595),0,ED595*Input!AY595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EE595),0,EE595*Input!AZ595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EF595),0,EF595*Input!BA595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EG595),0,EG595*Input!BB595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EH595),0,EH595*Input!BC595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EI595),0,EI595*Input!BD595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EJ595),0,EJ595*Input!BE595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EK595),0,EK595*Input!BF595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EL595),0,EL595*Input!BG595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EM595),0,EM595*Input!BH595*$G595*$L595)","v":0},{"$f":"IF(ISERROR(EN595),0,EN595*Input!AX595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(EO595),0,EO595*Input!AY595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(EP595),0,EP595*Input!AZ595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(EQ595),0,EQ595*Input!BA595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(ER595),0,ER595*Input!BB595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(ES595),0,ES595*Input!BC595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(ET595),0,ET595*Input!BD595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(EU595),0,EU595*Input!BE595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(EV595),0,EV595*Input!BF595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(EW595),0,EW595*Input!BG595*$I595*$L595)","v":0},{"$f":"IF(ISERROR(EX595),0,EX595*Input!BH595*$I595*$L595)","v":0},{"$f":"MAX(0,SUM(Input!N595:P595)-Input!L595)","v":0},{"$f":"MAX(NPV(Disc,FU595*Input!$BJ595:$DA595),FY595-GA595,0)","v":0},0,{"$f":"NPV(Disc,Input!M595*Input!$BJ595:$DA595)","v":0},{"$f":"NPV(Disc,SUM(Input!N595:P595)*Input!$BJ595:$DA595)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ595:DA595)*(Input!L595-IF(Calcs!AD595>0,(Input!L595-Input!AA595)*((1+Input!AB595/Periods)/(1+Disc))^(Calcs!AD595*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ595:$DA595*Input!R595)*PV($C$3,$E595,-1,0,1)+ NPV(Disc,Input!$BJ595:$DA595*N595)*PV($C$3,Input!$Z595-$E595,-1,0,1)/(1+$C$3)^$E595)*L595","v":0},{"$f":"(NPV(Disc,Input!$BJ595:$DA595*Input!V595)*PV($C$3,$E595,-1,0,1)+NPV(Disc,Input!$BJ595:$DA595*Input!$AE595)*PV($C$3,Input!$Z595-$E595,-1,0,1)/(1+$C$3)^$E595)*L595","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY595+DZ595-(FZ595+GC595)-(Input!$Q$13-Input!$J$11)*GK595","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF595<>0,GM595-(Input!$Q$13-Input!$J$11)*$GJ595*$GK595/GF595,0)","v":0},{"$f":"IF(GG595<>0,GN595-(Input!$Q$13-Input!$J$11)*(1-$GJ595)*$GK595/GG595,0)","v":0},0,0,{"$f":"IF(GF595<>0,GQ595-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ595*$GK595/GF595,0)","v":0},{"$f":"IF(GG595<>0,GR595-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ595)*$GK595/GG595,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ595+DY595)/((GC595+FZ595)+$GK595*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ595+DY595)/(FZ595+$GK595*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB595*O595*$G595*$L595","v":0},{"$f":"GY595*MAX(Input!$Z595,$E595)","v":0},{"$f":"Input!DB595*$I595*GasCalcs!G595*$L595","v":0},{"$f":"HA595*MAX(Input!$Z595,$E595)","v":0},{"$f":"IF(ISERROR(Loads!AY595*Input!DB595*$T595*$H595),0,Loads!AY595*Input!DB595*$T595*$H595)*$L595","v":0},{"$f":"IF(ISERROR(Loads!AZ595*Input!DB595*$T595*$H595),0,Loads!AZ595*Input!DB595*$T595*$H595)*$L595","v":0},null,{"$f":"IF(Calcs!F595<>0,(Input!U595*H595*$L595*E595+Input!AD595*H595*L595*(F595-E595))/F595*Input!DB595,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB595-1,0)),0,OFFSET(CostE!$AQ$5,$AB595-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB595-1,0)),0,OFFSET(CostE!$AR$5,$AB595-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB595-1,0)),0,OFFSET(CostE!$AS$5,$AB595-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L595)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L595))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L595)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L595))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z595),0,OFFSET(CostE!$F$5,Calcs!Z595-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E595<>0,GasCalcs!F595/GasCalcs!E595,1)","v":1}]
[{"$f":"Input!B616","v":0},{"$f":"Input!D616","v":0},{"$f":"TRIM(Input!E616)","v":""},{"$f":"TRIM(Input!F616)","v":""},{"$f":"IF(ISNUMBER(Input!AG616),Input!AG616,1)","v":1},{"$f":"MAX(E616,Input!Z616)","v":1},{"$f":"IF(ISNUMBER(Input!AH616),Input!AH616,1)+($J$8*Input!$T$11+$J$9*Input!$AU616)","v":1},{"$f":"IF(ISNUMBER(Input!AJ616),Input!AJ616+($J$8*Input!$T$11+$J$9*Input!$AU616),$G616)","v":1},{"$f":"IF(ISNUMBER(Input!AK616),Input!AK616+($J$8*Input!$T$11+$J$9*Input!$AU616),IF(ISNUMBER(Input!AI616),Input!AI616+($J$8*Input!$T$11+$J$9*Input!$AU616),$G616))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL616),Input!AL616<>0),Input!AL616,IF(Input!V616=0,G616,IF(Input!R616=0,I616,IF(Input!R616*0.03412>Input!V616,G616,I616)))-($J$8*Input!$T$11+$J$9*Input!AU616))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV616)","v":0},{"$f":"IF(ISBLANK(Input!AM616),100%,Input!AM616)*IF(ISBLANK(Input!AN616),100%,Input!AN616)","v":1},{"$f":"Input!R616","v":0},{"$f":"Input!AC616","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB616-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q616=\"kW\",Input!U616,Input!R616)),IF(Q616=\"kW\",Input!U616,Input!R616),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q616=\"kW\",Input!AD616,N616)),IF(Q616=\"kW\",Input!AD616,N616),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V616,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y616),MATCH(\"Gen:\"&0&\":\"&D616&\":All\",CostE!$E$5:$E$1873,0),Y616)","v":{"$error":"#N/A"}},{"$f":"MATCH(W616,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X616,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S616,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z616>Input!AG616,Input!AG616,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z616*Periods-(AE616+AF616+AG616)))","v":0},{"$f":"MAX(0,Input!Z616*Periods-AH616-AF616-AE616-AG616)","v":0},{"$f":"IF(OR(Input!E616=\"Residential\",Input!E616=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ616*AK616*Input!AW616","v":0},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!G$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!G$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!G$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!G$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!G$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!H$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!H$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!H$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!H$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!H$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!I$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!I$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!I$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!I$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!I$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!J$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!J$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!J$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!J$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!J$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!K$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!K$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!K$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!K$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!K$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!L$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!L$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!L$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!L$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!L$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!M$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!M$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!M$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!M$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!M$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!N$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!N$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!N$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!N$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!N$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!O$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!O$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!O$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!O$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!O$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!P$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!P$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!P$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!P$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!P$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!Q$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!Q$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!Q$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!Q$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!Q$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!R$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!R$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!R$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!R$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!R$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!S$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!S$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!S$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!S$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!S$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!T$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!T$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!T$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!T$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!T$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!U$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!U$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!U$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!U$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!U$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!V$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!V$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!V$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!V$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!V$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!W$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!W$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!W$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!W$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!W$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!X$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!X$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!X$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!X$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!X$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!Y$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!Y$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!Y$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!Y$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!Y$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!Z$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!Z$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!Z$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!Z$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!Z$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AA$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AA$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AA$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AA$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AA$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AB$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AB$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AB$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AB$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AB$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AC$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AC$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AC$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AC$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AC$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AD$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AD$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AD$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AD$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AD$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AE$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AE$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AE$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AE$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AE$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AF$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AF$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AF$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AF$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AF$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AG$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AG$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AG$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AG$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AG$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AH$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AH$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AH$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AH$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AH$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AI$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AI$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AI$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AI$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AI$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AJ$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AJ$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AJ$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AK$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AK$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AK$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AK$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AK$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AL$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AL$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AL$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AL$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AL$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AM$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AM$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AM$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AM$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AM$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AN$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AN$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AN$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AN$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AN$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AO$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AO$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AO$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AO$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AO$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AP$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AP$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AP$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AP$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AP$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AQ$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AQ$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AQ$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AR$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AR$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AR$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AR$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AR$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AS$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AS$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AS$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AS$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AS$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AT$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AT$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AT$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AT$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AT$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AU$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AU$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AU$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AU$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AU$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AV$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AV$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AV$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AV$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AV$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AW$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AW$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AW$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AW$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AW$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AX$5,$Z616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AX$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$M616*(1+$AL616)\n+\n(OFFSET(CostE!AX$5,$Z616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AX$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AX$5,$Z616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*Input!$AC616*(1+$AL616)","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!G$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!G$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!G$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!G$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!G$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!H$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!H$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!H$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!H$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!H$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!I$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!I$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!I$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!I$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!I$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!J$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!J$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!J$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!J$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!J$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!K$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!K$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!K$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!K$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!K$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!L$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!L$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!L$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!L$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!L$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!M$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!M$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!M$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!M$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!M$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!N$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!N$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!N$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!N$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!N$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!O$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!O$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!O$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!O$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!O$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!P$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!P$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!P$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!P$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!P$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!Q$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!Q$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!Q$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!Q$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!Q$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!R$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!R$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!R$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!R$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!R$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!S$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!S$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!S$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!S$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!S$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!T$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!T$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!T$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!T$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!T$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!U$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!U$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!U$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!U$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!U$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!V$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!V$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!V$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!V$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!V$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!W$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!W$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!W$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!W$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!W$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!X$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!X$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!X$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!X$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!X$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!Y$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!Y$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!Y$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!Y$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!Y$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!Z$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!Z$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!Z$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!Z$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!Z$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AA$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AA$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AA$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AA$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AA$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AB$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AB$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AB$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AB$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AB$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AC$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AC$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AC$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AC$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AC$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AD$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AD$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AD$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AD$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AD$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AE$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AE$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AE$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AE$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AE$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AF$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AF$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AF$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AF$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AF$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AG$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AG$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AG$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AG$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AG$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AH$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AH$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AH$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AH$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AH$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AI$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AI$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AI$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AI$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AI$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AJ$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AJ$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AJ$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AK$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AK$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AK$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AK$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AK$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AL$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AL$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AL$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AL$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AL$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AM$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AM$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AM$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AM$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AM$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AN$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AN$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AN$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AN$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AN$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AO$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AO$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AO$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AO$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AO$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AP$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AP$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AP$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AP$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AP$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AQ$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AQ$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AQ$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AR$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AR$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AR$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AR$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AR$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AS$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AS$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AS$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AS$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AS$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AT$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AT$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AT$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AT$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AT$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AU$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AU$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AU$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AU$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AU$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AV$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AV$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AV$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AV$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AV$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AW$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AW$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AW$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AW$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AW$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"(IF($AE616>0,NPV(Disc,OFFSET(CostE!AX$5,$AA616-1,SkipYrs*Periods+1,1,$AE616)),0)+OFFSET(CostE!AX$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AF616*(1/(1+Disc)^($AE616+1)))*$R616\n+\n(OFFSET(CostE!AX$5,$AA616-1,SkipYrs*Periods+1+$AE616)*$AG616*(1/(1+Disc)^($AE616+1))+\nIF($AH616>0,NPV(Disc,OFFSET(CostE!AX$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616,0)+1,1,$AH616)),0)*(1/(1+Disc)^($AE616+$AF616+$AG616))+\nOFFSET(CostE!AX$5,$AA616-1,SkipYrs*Periods+ROUND($AE616+$AF616+$AG616+$AH616,0)+1)*$AI616*(1/(1+Disc)^(ROUND($AE616+$AH616+$AF616+$AG616,0)+1)))*$S616","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV616),0,Input!BJ616:DA616*(AM616:CD616+CE616:DV616)))*L616","v":0},{"$f":"NPV(Disc,GasCalcs!M616:BD616*Input!BJ616:DA616)*L616","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV616),0,Input!BJ616:DA616*(AM616:CD616*$G616+CE616:DV616*$H616)))*$L616","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S616,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S616,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X616,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EC$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EC$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EC$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EC$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,ED$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,ED$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,ED$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,ED$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EE$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EE$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EE$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EE$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EF$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EF$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EF$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EF$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EG$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EG$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EG$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EG$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EH$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EH$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EH$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EH$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EI$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EI$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EI$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EI$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EJ$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EJ$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EJ$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EK$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EK$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EK$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EK$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EL$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EL$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EL$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EL$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EM$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA616-1,EM$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E616))))*$M616+(IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA616-1,EM$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1)+OFFSET(Rates!$B$4,$EA616-1,EM$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AC616","v":0},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EN$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EN$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EN$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EN$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EO$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EO$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EO$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EO$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EP$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EP$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EP$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EP$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EQ$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EQ$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EQ$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,ER$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,ER$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,ER$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,ER$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,ES$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,ES$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,ES$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,ES$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,ET$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,ET$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,ET$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,ET$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EU$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EU$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EU$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EU$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EV$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EV$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EV$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EV$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EW$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EW$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EW$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EW$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"(IF($E616>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EX$16-Rates!$B$3,1,TRUNC($E616))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB616-1,EX$16-Rates!$B$3+TRUNC($E616))*($E616-TRUNC($E616))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E616))))*Input!$V616 + (IF((Input!$Z616-$E616)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB616-1,EX$16-Rates!$B$3+TRUNC($E616),1,TRUNC(Input!$Z616-$E616))))/(1+$C$3)^(TRUNC($E616)-1) +OFFSET(Rates!$B$16,$EB616-1,EX$16-Rates!$B$3+TRUNC(Input!$Z616))*(Input!$Z616-TRUNC(Input!$Z616))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z616))))*Input!$AE616","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC616),0,EC616*Input!AX616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(ED616),0,ED616*Input!AY616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EE616),0,EE616*Input!AZ616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EF616),0,EF616*Input!BA616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EG616),0,EG616*Input!BB616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EH616),0,EH616*Input!BC616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EI616),0,EI616*Input!BD616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EJ616),0,EJ616*Input!BE616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EK616),0,EK616*Input!BF616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EL616),0,EL616*Input!BG616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EM616),0,EM616*Input!BH616*$G616*$L616)","v":0},{"$f":"IF(ISERROR(EN616),0,EN616*Input!AX616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(EO616),0,EO616*Input!AY616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(EP616),0,EP616*Input!AZ616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(EQ616),0,EQ616*Input!BA616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(ER616),0,ER616*Input!BB616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(ES616),0,ES616*Input!BC616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(ET616),0,ET616*Input!BD616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(EU616),0,EU616*Input!BE616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(EV616),0,EV616*Input!BF616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(EW616),0,EW616*Input!BG616*$I616*$L616)","v":0},{"$f":"IF(ISERROR(EX616),0,EX616*Input!BH616*$I616*$L616)","v":0},{"$f":"MAX(0,SUM(Input!N616:P616)-Input!L616)","v":0},{"$f":"MAX(NPV(Disc,FU616*Input!$BJ616:$DA616),FY616-GA616,0)","v":0},0,{"$f":"NPV(Disc,Input!M616*Input!$BJ616:$DA616)","v":0},{"$f":"NPV(Disc,SUM(Input!N616:P616)*Input!$BJ616:$DA616)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ616:DA616)*(Input!L616-IF(Calcs!AD616>0,(Input!L616-Input!AA616)*((1+Input!AB616/Periods)/(1+Disc))^(Calcs!AD616*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ616:$DA616*Input!R616)*PV($C$3,$E616,-1,0,1)+ NPV(Disc,Input!$BJ616:$DA616*N616)*PV($C$3,Input!$Z616-$E616,-1,0,1)/(1+$C$3)^$E616)*L616","v":0},{"$f":"(NPV(Disc,Input!$BJ616:$DA616*Input!V616)*PV($C$3,$E616,-1,0,1)+NPV(Disc,Input!$BJ616:$DA616*Input!$AE616)*PV($C$3,Input!$Z616-$E616,-1,0,1)/(1+$C$3)^$E616)*L616","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY616+DZ616-(FZ616+GC616)-(Input!$Q$13-Input!$J$11)*GK616","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF616<>0,GM616-(Input!$Q$13-Input!$J$11)*$GJ616*$GK616/GF616,0)","v":0},{"$f":"IF(GG616<>0,GN616-(Input!$Q$13-Input!$J$11)*(1-$GJ616)*$GK616/GG616,0)","v":0},0,0,{"$f":"IF(GF616<>0,GQ616-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ616*$GK616/GF616,0)","v":0},{"$f":"IF(GG616<>0,GR616-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ616)*$GK616/GG616,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ616+DY616)/((GC616+FZ616)+$GK616*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ616+DY616)/(FZ616+$GK616*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB616*O616*$G616*$L616","v":0},{"$f":"GY616*MAX(Input!$Z616,$E616)","v":0},{"$f":"Input!DB616*$I616*GasCalcs!G616*$L616","v":0},{"$f":"HA616*MAX(Input!$Z616,$E616)","v":0},{"$f":"IF(ISERROR(Loads!AY616*Input!DB616*$T616*$H616),0,Loads!AY616*Input!DB616*$T616*$H616)*$L616","v":0},{"$f":"IF(ISERROR(Loads!AZ616*Input!DB616*$T616*$H616),0,Loads!AZ616*Input!DB616*$T616*$H616)*$L616","v":0},null,{"$f":"IF(Calcs!F616<>0,(Input!U616*H616*$L616*E616+Input!AD616*H616*L616*(F616-E616))/F616*Input!DB616,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB616-1,0)),0,OFFSET(CostE!$AQ$5,$AB616-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB616-1,0)),0,OFFSET(CostE!$AR$5,$AB616-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB616-1,0)),0,OFFSET(CostE!$AS$5,$AB616-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L616)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L616))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L616)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L616))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z616),0,OFFSET(CostE!$F$5,Calcs!Z616-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E616<>0,GasCalcs!F616/GasCalcs!E616,1)","v":1}]
[{"$f":"Input!B652","v":0},{"$f":"Input!D652","v":0},{"$f":"TRIM(Input!E652)","v":""},{"$f":"TRIM(Input!F652)","v":""},{"$f":"IF(ISNUMBER(Input!AG652),Input!AG652,1)","v":1},{"$f":"MAX(E652,Input!Z652)","v":1},{"$f":"IF(ISNUMBER(Input!AH652),Input!AH652,1)+($J$8*Input!$T$11+$J$9*Input!$AU652)","v":1},{"$f":"IF(ISNUMBER(Input!AJ652),Input!AJ652+($J$8*Input!$T$11+$J$9*Input!$AU652),$G652)","v":1},{"$f":"IF(ISNUMBER(Input!AK652),Input!AK652+($J$8*Input!$T$11+$J$9*Input!$AU652),IF(ISNUMBER(Input!AI652),Input!AI652+($J$8*Input!$T$11+$J$9*Input!$AU652),$G652))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL652),Input!AL652<>0),Input!AL652,IF(Input!V652=0,G652,IF(Input!R652=0,I652,IF(Input!R652*0.03412>Input!V652,G652,I652)))-($J$8*Input!$T$11+$J$9*Input!AU652))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV652)","v":0},{"$f":"IF(ISBLANK(Input!AM652),100%,Input!AM652)*IF(ISBLANK(Input!AN652),100%,Input!AN652)","v":1},{"$f":"Input!R652","v":0},{"$f":"Input!AC652","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB652-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q652=\"kW\",Input!U652,Input!R652)),IF(Q652=\"kW\",Input!U652,Input!R652),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q652=\"kW\",Input!AD652,N652)),IF(Q652=\"kW\",Input!AD652,N652),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V652,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y652),MATCH(\"Gen:\"&0&\":\"&D652&\":All\",CostE!$E$5:$E$1873,0),Y652)","v":{"$error":"#N/A"}},{"$f":"MATCH(W652,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X652,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S652,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z652>Input!AG652,Input!AG652,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z652*Periods-(AE652+AF652+AG652)))","v":0},{"$f":"MAX(0,Input!Z652*Periods-AH652-AF652-AE652-AG652)","v":0},{"$f":"IF(OR(Input!E652=\"Residential\",Input!E652=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ652*AK652*Input!AW652","v":0},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!G$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!G$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!G$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!G$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!G$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!H$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!H$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!H$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!H$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!H$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!I$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!I$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!I$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!I$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!I$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!J$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!J$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!J$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!J$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!J$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!K$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!K$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!K$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!K$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!K$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!L$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!L$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!L$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!L$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!L$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!M$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!M$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!M$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!M$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!M$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!N$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!N$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!N$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!N$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!N$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!O$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!O$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!O$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!O$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!O$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!P$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!P$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!P$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!P$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!P$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!Q$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!Q$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!Q$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!Q$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!Q$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!R$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!R$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!R$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!R$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!R$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!S$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!S$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!S$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!S$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!S$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!T$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!T$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!T$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!T$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!T$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!U$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!U$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!U$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!U$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!U$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!V$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!V$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!V$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!V$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!V$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!W$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!W$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!W$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!W$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!W$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!X$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!X$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!X$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!X$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!X$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!Y$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!Y$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!Y$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!Y$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!Y$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!Z$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!Z$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!Z$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!Z$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!Z$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AA$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AA$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AA$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AA$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AA$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AB$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AB$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AB$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AB$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AB$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AC$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AC$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AC$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AC$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AC$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AD$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AD$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AD$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AD$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AD$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AE$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AE$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AE$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AE$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AE$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AF$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AF$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AF$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AF$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AF$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AG$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AG$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AG$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AG$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AG$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AH$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AH$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AH$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AH$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AH$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AI$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AI$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AI$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AI$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AI$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AJ$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AJ$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AJ$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AK$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AK$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AK$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AK$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AK$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AL$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AL$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AL$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AL$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AL$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AM$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AM$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AM$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AM$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AM$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AN$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AN$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AN$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AN$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AN$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AO$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AO$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AO$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AO$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AO$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AP$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AP$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AP$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AP$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AP$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AQ$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AQ$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AQ$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AR$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AR$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AR$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AR$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AR$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AS$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AS$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AS$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AS$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AS$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AT$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AT$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AT$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AT$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AT$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AU$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AU$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AU$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AU$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AU$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AV$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AV$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AV$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AV$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AV$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AW$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AW$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AW$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AW$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AW$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AX$5,$Z652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AX$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$M652*(1+$AL652)\n+\n(OFFSET(CostE!AX$5,$Z652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AX$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AX$5,$Z652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*Input!$AC652*(1+$AL652)","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!G$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!G$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!G$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!G$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!G$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!H$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!H$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!H$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!H$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!H$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!I$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!I$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!I$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!I$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!I$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!J$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!J$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!J$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!J$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!J$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!K$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!K$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!K$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!K$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!K$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!L$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!L$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!L$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!L$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!L$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!M$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!M$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!M$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!M$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!M$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!N$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!N$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!N$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!N$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!N$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!O$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!O$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!O$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!O$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!O$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!P$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!P$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!P$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!P$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!P$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!Q$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!Q$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!Q$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!Q$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!Q$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!R$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!R$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!R$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!R$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!R$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!S$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!S$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!S$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!S$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!S$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!T$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!T$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!T$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!T$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!T$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!U$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!U$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!U$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!U$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!U$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!V$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!V$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!V$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!V$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!V$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!W$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!W$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!W$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!W$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!W$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!X$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!X$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!X$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!X$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!X$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!Y$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!Y$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!Y$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!Y$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!Y$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!Z$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!Z$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!Z$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!Z$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!Z$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AA$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AA$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AA$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AA$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AA$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AB$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AB$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AB$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AB$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AB$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AC$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AC$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AC$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AC$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AC$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AD$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AD$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AD$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AD$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AD$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AE$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AE$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AE$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AE$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AE$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AF$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AF$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AF$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AF$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AF$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AG$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AG$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AG$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AG$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AG$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AH$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AH$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AH$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AH$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AH$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AI$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AI$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AI$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AI$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AI$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AJ$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AJ$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AJ$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AK$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AK$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AK$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AK$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AK$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AL$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AL$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AL$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AL$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AL$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AM$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AM$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AM$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AM$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AM$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AN$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AN$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AN$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AN$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AN$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AO$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AO$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AO$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AO$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AO$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AP$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AP$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AP$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AP$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AP$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AQ$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AQ$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AQ$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AR$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AR$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AR$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AR$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AR$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AS$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AS$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AS$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AS$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AS$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AT$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AT$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AT$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AT$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AT$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AU$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AU$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AU$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AU$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AU$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AV$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AV$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AV$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AV$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AV$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AW$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AW$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AW$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AW$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AW$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"(IF($AE652>0,NPV(Disc,OFFSET(CostE!AX$5,$AA652-1,SkipYrs*Periods+1,1,$AE652)),0)+OFFSET(CostE!AX$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AF652*(1/(1+Disc)^($AE652+1)))*$R652\n+\n(OFFSET(CostE!AX$5,$AA652-1,SkipYrs*Periods+1+$AE652)*$AG652*(1/(1+Disc)^($AE652+1))+\nIF($AH652>0,NPV(Disc,OFFSET(CostE!AX$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652,0)+1,1,$AH652)),0)*(1/(1+Disc)^($AE652+$AF652+$AG652))+\nOFFSET(CostE!AX$5,$AA652-1,SkipYrs*Periods+ROUND($AE652+$AF652+$AG652+$AH652,0)+1)*$AI652*(1/(1+Disc)^(ROUND($AE652+$AH652+$AF652+$AG652,0)+1)))*$S652","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV652),0,Input!BJ652:DA652*(AM652:CD652+CE652:DV652)))*L652","v":0},{"$f":"NPV(Disc,GasCalcs!M652:BD652*Input!BJ652:DA652)*L652","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV652),0,Input!BJ652:DA652*(AM652:CD652*$G652+CE652:DV652*$H652)))*$L652","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S652,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S652,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X652,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EC$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EC$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EC$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EC$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,ED$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,ED$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,ED$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,ED$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EE$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EE$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EE$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EE$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EF$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EF$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EF$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EF$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EG$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EG$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EG$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EG$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EH$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EH$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EH$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EH$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EI$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EI$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EI$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EI$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EJ$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EJ$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EJ$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EK$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EK$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EK$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EK$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EL$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EL$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EL$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EL$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EM$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA652-1,EM$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E652))))*$M652+(IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA652-1,EM$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1)+OFFSET(Rates!$B$4,$EA652-1,EM$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AC652","v":0},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EN$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EN$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EN$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EN$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EO$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EO$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EO$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EO$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EP$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EP$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EP$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EP$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EQ$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EQ$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EQ$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,ER$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,ER$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,ER$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,ER$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,ES$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,ES$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,ES$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,ES$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,ET$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,ET$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,ET$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,ET$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EU$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EU$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EU$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EU$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EV$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EV$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EV$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EV$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EW$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EW$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EW$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EW$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"(IF($E652>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EX$16-Rates!$B$3,1,TRUNC($E652))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB652-1,EX$16-Rates!$B$3+TRUNC($E652))*($E652-TRUNC($E652))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E652))))*Input!$V652 + (IF((Input!$Z652-$E652)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB652-1,EX$16-Rates!$B$3+TRUNC($E652),1,TRUNC(Input!$Z652-$E652))))/(1+$C$3)^(TRUNC($E652)-1) +OFFSET(Rates!$B$16,$EB652-1,EX$16-Rates!$B$3+TRUNC(Input!$Z652))*(Input!$Z652-TRUNC(Input!$Z652))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z652))))*Input!$AE652","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC652),0,EC652*Input!AX652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(ED652),0,ED652*Input!AY652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EE652),0,EE652*Input!AZ652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EF652),0,EF652*Input!BA652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EG652),0,EG652*Input!BB652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EH652),0,EH652*Input!BC652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EI652),0,EI652*Input!BD652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EJ652),0,EJ652*Input!BE652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EK652),0,EK652*Input!BF652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EL652),0,EL652*Input!BG652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EM652),0,EM652*Input!BH652*$G652*$L652)","v":0},{"$f":"IF(ISERROR(EN652),0,EN652*Input!AX652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(EO652),0,EO652*Input!AY652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(EP652),0,EP652*Input!AZ652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(EQ652),0,EQ652*Input!BA652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(ER652),0,ER652*Input!BB652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(ES652),0,ES652*Input!BC652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(ET652),0,ET652*Input!BD652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(EU652),0,EU652*Input!BE652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(EV652),0,EV652*Input!BF652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(EW652),0,EW652*Input!BG652*$I652*$L652)","v":0},{"$f":"IF(ISERROR(EX652),0,EX652*Input!BH652*$I652*$L652)","v":0},{"$f":"MAX(0,SUM(Input!N652:P652)-Input!L652)","v":0},{"$f":"MAX(NPV(Disc,FU652*Input!$BJ652:$DA652),FY652-GA652,0)","v":0},0,{"$f":"NPV(Disc,Input!M652*Input!$BJ652:$DA652)","v":0},{"$f":"NPV(Disc,SUM(Input!N652:P652)*Input!$BJ652:$DA652)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ652:DA652)*(Input!L652-IF(Calcs!AD652>0,(Input!L652-Input!AA652)*((1+Input!AB652/Periods)/(1+Disc))^(Calcs!AD652*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ652:$DA652*Input!R652)*PV($C$3,$E652,-1,0,1)+ NPV(Disc,Input!$BJ652:$DA652*N652)*PV($C$3,Input!$Z652-$E652,-1,0,1)/(1+$C$3)^$E652)*L652","v":0},{"$f":"(NPV(Disc,Input!$BJ652:$DA652*Input!V652)*PV($C$3,$E652,-1,0,1)+NPV(Disc,Input!$BJ652:$DA652*Input!$AE652)*PV($C$3,Input!$Z652-$E652,-1,0,1)/(1+$C$3)^$E652)*L652","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY652+DZ652-(FZ652+GC652)-(Input!$Q$13-Input!$J$11)*GK652","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF652<>0,GM652-(Input!$Q$13-Input!$J$11)*$GJ652*$GK652/GF652,0)","v":0},{"$f":"IF(GG652<>0,GN652-(Input!$Q$13-Input!$J$11)*(1-$GJ652)*$GK652/GG652,0)","v":0},0,0,{"$f":"IF(GF652<>0,GQ652-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ652*$GK652/GF652,0)","v":0},{"$f":"IF(GG652<>0,GR652-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ652)*$GK652/GG652,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ652+DY652)/((GC652+FZ652)+$GK652*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ652+DY652)/(FZ652+$GK652*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB652*O652*$G652*$L652","v":0},{"$f":"GY652*MAX(Input!$Z652,$E652)","v":0},{"$f":"Input!DB652*$I652*GasCalcs!G652*$L652","v":0},{"$f":"HA652*MAX(Input!$Z652,$E652)","v":0},{"$f":"IF(ISERROR(Loads!AY652*Input!DB652*$T652*$H652),0,Loads!AY652*Input!DB652*$T652*$H652)*$L652","v":0},{"$f":"IF(ISERROR(Loads!AZ652*Input!DB652*$T652*$H652),0,Loads!AZ652*Input!DB652*$T652*$H652)*$L652","v":0},null,{"$f":"IF(Calcs!F652<>0,(Input!U652*H652*$L652*E652+Input!AD652*H652*L652*(F652-E652))/F652*Input!DB652,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB652-1,0)),0,OFFSET(CostE!$AQ$5,$AB652-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB652-1,0)),0,OFFSET(CostE!$AR$5,$AB652-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB652-1,0)),0,OFFSET(CostE!$AS$5,$AB652-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L652)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L652))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L652)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L652))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z652),0,OFFSET(CostE!$F$5,Calcs!Z652-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E652<>0,GasCalcs!F652/GasCalcs!E652,1)","v":1}]
[{"$f":"Input!B667","v":0},{"$f":"Input!D667","v":0},{"$f":"TRIM(Input!E667)","v":""},{"$f":"TRIM(Input!F667)","v":""},{"$f":"IF(ISNUMBER(Input!AG667),Input!AG667,1)","v":1},{"$f":"MAX(E667,Input!Z667)","v":1},{"$f":"IF(ISNUMBER(Input!AH667),Input!AH667,1)+($J$8*Input!$T$11+$J$9*Input!$AU667)","v":1},{"$f":"IF(ISNUMBER(Input!AJ667),Input!AJ667+($J$8*Input!$T$11+$J$9*Input!$AU667),$G667)","v":1},{"$f":"IF(ISNUMBER(Input!AK667),Input!AK667+($J$8*Input!$T$11+$J$9*Input!$AU667),IF(ISNUMBER(Input!AI667),Input!AI667+($J$8*Input!$T$11+$J$9*Input!$AU667),$G667))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL667),Input!AL667<>0),Input!AL667,IF(Input!V667=0,G667,IF(Input!R667=0,I667,IF(Input!R667*0.03412>Input!V667,G667,I667)))-($J$8*Input!$T$11+$J$9*Input!AU667))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV667)","v":0},{"$f":"IF(ISBLANK(Input!AM667),100%,Input!AM667)*IF(ISBLANK(Input!AN667),100%,Input!AN667)","v":1},{"$f":"Input!R667","v":0},{"$f":"Input!AC667","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB667-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q667=\"kW\",Input!U667,Input!R667)),IF(Q667=\"kW\",Input!U667,Input!R667),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q667=\"kW\",Input!AD667,N667)),IF(Q667=\"kW\",Input!AD667,N667),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V667,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y667),MATCH(\"Gen:\"&0&\":\"&D667&\":All\",CostE!$E$5:$E$1873,0),Y667)","v":{"$error":"#N/A"}},{"$f":"MATCH(W667,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X667,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S667,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z667>Input!AG667,Input!AG667,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z667*Periods-(AE667+AF667+AG667)))","v":0},{"$f":"MAX(0,Input!Z667*Periods-AH667-AF667-AE667-AG667)","v":0},{"$f":"IF(OR(Input!E667=\"Residential\",Input!E667=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ667*AK667*Input!AW667","v":0},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!G$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!G$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!G$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!G$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!G$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!H$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!H$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!H$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!H$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!H$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!I$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!I$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!I$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!I$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!I$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!J$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!J$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!J$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!J$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!J$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!K$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!K$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!K$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!K$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!K$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!L$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!L$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!L$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!L$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!L$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!M$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!M$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!M$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!M$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!M$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!N$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!N$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!N$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!N$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!N$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!O$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!O$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!O$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!O$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!O$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!P$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!P$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!P$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!P$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!P$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!Q$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!Q$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!Q$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!Q$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!Q$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!R$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!R$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!R$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!R$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!R$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!S$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!S$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!S$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!S$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!S$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!T$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!T$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!T$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!T$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!T$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!U$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!U$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!U$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!U$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!U$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!V$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!V$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!V$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!V$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!V$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!W$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!W$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!W$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!W$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!W$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!X$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!X$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!X$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!X$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!X$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!Y$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!Y$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!Y$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!Y$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!Y$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!Z$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!Z$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!Z$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!Z$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!Z$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AA$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AA$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AA$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AA$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AA$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AB$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AB$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AB$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AB$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AB$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AC$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AC$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AC$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AC$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AC$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AD$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AD$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AD$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AD$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AD$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AE$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AE$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AE$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AE$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AE$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AF$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AF$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AF$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AF$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AF$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AG$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AG$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AG$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AG$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AG$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AH$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AH$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AH$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AH$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AH$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AI$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AI$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AI$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AI$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AI$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AJ$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AJ$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AJ$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AK$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AK$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AK$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AK$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AK$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AL$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AL$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AL$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AL$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AL$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AM$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AM$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AM$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AM$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AM$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AN$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AN$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AN$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AN$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AN$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AO$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AO$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AO$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AO$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AO$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AP$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AP$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AP$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AP$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AP$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AQ$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AQ$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AQ$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AR$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AR$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AR$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AR$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AR$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AS$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AS$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AS$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AS$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AS$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AT$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AT$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AT$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AT$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AT$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AU$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AU$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AU$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AU$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AU$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AV$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AV$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AV$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AV$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AV$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AW$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AW$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AW$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AW$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AW$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AX$5,$Z667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AX$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$M667*(1+$AL667)\n+\n(OFFSET(CostE!AX$5,$Z667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AX$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AX$5,$Z667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*Input!$AC667*(1+$AL667)","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!G$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!G$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!G$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!G$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!G$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!H$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!H$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!H$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!H$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!H$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!I$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!I$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!I$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!I$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!I$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!J$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!J$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!J$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!J$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!J$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!K$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!K$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!K$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!K$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!K$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!L$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!L$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!L$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!L$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!L$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!M$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!M$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!M$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!M$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!M$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!N$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!N$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!N$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!N$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!N$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!O$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!O$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!O$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!O$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!O$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!P$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!P$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!P$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!P$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!P$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!Q$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!Q$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!Q$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!Q$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!Q$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!R$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!R$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!R$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!R$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!R$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!S$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!S$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!S$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!S$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!S$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!T$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!T$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!T$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!T$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!T$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!U$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!U$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!U$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!U$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!U$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!V$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!V$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!V$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!V$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!V$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!W$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!W$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!W$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!W$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!W$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!X$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!X$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!X$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!X$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!X$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!Y$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!Y$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!Y$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!Y$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!Y$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!Z$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!Z$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!Z$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!Z$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!Z$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AA$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AA$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AA$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AA$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AA$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AB$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AB$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AB$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AB$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AB$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AC$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AC$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AC$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AC$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AC$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AD$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AD$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AD$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AD$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AD$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AE$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AE$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AE$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AE$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AE$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AF$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AF$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AF$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AF$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AF$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AG$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AG$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AG$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AG$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AG$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AH$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AH$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AH$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AH$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AH$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AI$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AI$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AI$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AI$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AI$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AJ$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AJ$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AJ$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AK$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AK$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AK$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AK$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AK$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AL$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AL$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AL$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AL$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AL$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AM$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AM$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AM$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AM$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AM$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AN$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AN$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AN$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AN$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AN$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AO$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AO$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AO$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AO$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AO$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AP$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AP$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AP$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AP$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AP$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AQ$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AQ$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AQ$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AR$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AR$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AR$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AR$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AR$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AS$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AS$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AS$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AS$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AS$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AT$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AT$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AT$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AT$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AT$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AU$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AU$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AU$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AU$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AU$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AV$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AV$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AV$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AV$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AV$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AW$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AW$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AW$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AW$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AW$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"(IF($AE667>0,NPV(Disc,OFFSET(CostE!AX$5,$AA667-1,SkipYrs*Periods+1,1,$AE667)),0)+OFFSET(CostE!AX$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AF667*(1/(1+Disc)^($AE667+1)))*$R667\n+\n(OFFSET(CostE!AX$5,$AA667-1,SkipYrs*Periods+1+$AE667)*$AG667*(1/(1+Disc)^($AE667+1))+\nIF($AH667>0,NPV(Disc,OFFSET(CostE!AX$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667,0)+1,1,$AH667)),0)*(1/(1+Disc)^($AE667+$AF667+$AG667))+\nOFFSET(CostE!AX$5,$AA667-1,SkipYrs*Periods+ROUND($AE667+$AF667+$AG667+$AH667,0)+1)*$AI667*(1/(1+Disc)^(ROUND($AE667+$AH667+$AF667+$AG667,0)+1)))*$S667","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV667),0,Input!BJ667:DA667*(AM667:CD667+CE667:DV667)))*L667","v":0},{"$f":"NPV(Disc,GasCalcs!M667:BD667*Input!BJ667:DA667)*L667","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV667),0,Input!BJ667:DA667*(AM667:CD667*$G667+CE667:DV667*$H667)))*$L667","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S667,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S667,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X667,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EC$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EC$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EC$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EC$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,ED$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,ED$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,ED$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,ED$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EE$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EE$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EE$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EE$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EF$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EF$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EF$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EF$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EG$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EG$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EG$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EG$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EH$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EH$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EH$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EH$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EI$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EI$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EI$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EI$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EJ$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EJ$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EJ$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EK$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EK$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EK$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EK$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EL$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EL$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EL$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EL$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EM$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA667-1,EM$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E667))))*$M667+(IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA667-1,EM$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1)+OFFSET(Rates!$B$4,$EA667-1,EM$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AC667","v":0},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EN$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EN$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EN$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EN$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EO$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EO$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EO$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EO$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EP$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EP$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EP$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EP$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EQ$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EQ$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EQ$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,ER$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,ER$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,ER$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,ER$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,ES$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,ES$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,ES$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,ES$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,ET$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,ET$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,ET$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,ET$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EU$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EU$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EU$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EU$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EV$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EV$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EV$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EV$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EW$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EW$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EW$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EW$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"(IF($E667>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EX$16-Rates!$B$3,1,TRUNC($E667))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB667-1,EX$16-Rates!$B$3+TRUNC($E667))*($E667-TRUNC($E667))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E667))))*Input!$V667 + (IF((Input!$Z667-$E667)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB667-1,EX$16-Rates!$B$3+TRUNC($E667),1,TRUNC(Input!$Z667-$E667))))/(1+$C$3)^(TRUNC($E667)-1) +OFFSET(Rates!$B$16,$EB667-1,EX$16-Rates!$B$3+TRUNC(Input!$Z667))*(Input!$Z667-TRUNC(Input!$Z667))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z667))))*Input!$AE667","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC667),0,EC667*Input!AX667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(ED667),0,ED667*Input!AY667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EE667),0,EE667*Input!AZ667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EF667),0,EF667*Input!BA667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EG667),0,EG667*Input!BB667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EH667),0,EH667*Input!BC667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EI667),0,EI667*Input!BD667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EJ667),0,EJ667*Input!BE667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EK667),0,EK667*Input!BF667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EL667),0,EL667*Input!BG667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EM667),0,EM667*Input!BH667*$G667*$L667)","v":0},{"$f":"IF(ISERROR(EN667),0,EN667*Input!AX667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(EO667),0,EO667*Input!AY667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(EP667),0,EP667*Input!AZ667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(EQ667),0,EQ667*Input!BA667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(ER667),0,ER667*Input!BB667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(ES667),0,ES667*Input!BC667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(ET667),0,ET667*Input!BD667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(EU667),0,EU667*Input!BE667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(EV667),0,EV667*Input!BF667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(EW667),0,EW667*Input!BG667*$I667*$L667)","v":0},{"$f":"IF(ISERROR(EX667),0,EX667*Input!BH667*$I667*$L667)","v":0},{"$f":"MAX(0,SUM(Input!N667:P667)-Input!L667)","v":0},{"$f":"MAX(NPV(Disc,FU667*Input!$BJ667:$DA667),FY667-GA667,0)","v":0},0,{"$f":"NPV(Disc,Input!M667*Input!$BJ667:$DA667)","v":0},{"$f":"NPV(Disc,SUM(Input!N667:P667)*Input!$BJ667:$DA667)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ667:DA667)*(Input!L667-IF(Calcs!AD667>0,(Input!L667-Input!AA667)*((1+Input!AB667/Periods)/(1+Disc))^(Calcs!AD667*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ667:$DA667*Input!R667)*PV($C$3,$E667,-1,0,1)+ NPV(Disc,Input!$BJ667:$DA667*N667)*PV($C$3,Input!$Z667-$E667,-1,0,1)/(1+$C$3)^$E667)*L667","v":0},{"$f":"(NPV(Disc,Input!$BJ667:$DA667*Input!V667)*PV($C$3,$E667,-1,0,1)+NPV(Disc,Input!$BJ667:$DA667*Input!$AE667)*PV($C$3,Input!$Z667-$E667,-1,0,1)/(1+$C$3)^$E667)*L667","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY667+DZ667-(FZ667+GC667)-(Input!$Q$13-Input!$J$11)*GK667","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF667<>0,GM667-(Input!$Q$13-Input!$J$11)*$GJ667*$GK667/GF667,0)","v":0},{"$f":"IF(GG667<>0,GN667-(Input!$Q$13-Input!$J$11)*(1-$GJ667)*$GK667/GG667,0)","v":0},0,0,{"$f":"IF(GF667<>0,GQ667-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ667*$GK667/GF667,0)","v":0},{"$f":"IF(GG667<>0,GR667-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ667)*$GK667/GG667,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ667+DY667)/((GC667+FZ667)+$GK667*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ667+DY667)/(FZ667+$GK667*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB667*O667*$G667*$L667","v":0},{"$f":"GY667*MAX(Input!$Z667,$E667)","v":0},{"$f":"Input!DB667*$I667*GasCalcs!G667*$L667","v":0},{"$f":"HA667*MAX(Input!$Z667,$E667)","v":0},{"$f":"IF(ISERROR(Loads!AY667*Input!DB667*$T667*$H667),0,Loads!AY667*Input!DB667*$T667*$H667)*$L667","v":0},{"$f":"IF(ISERROR(Loads!AZ667*Input!DB667*$T667*$H667),0,Loads!AZ667*Input!DB667*$T667*$H667)*$L667","v":0},null,{"$f":"IF(Calcs!F667<>0,(Input!U667*H667*$L667*E667+Input!AD667*H667*L667*(F667-E667))/F667*Input!DB667,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB667-1,0)),0,OFFSET(CostE!$AQ$5,$AB667-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB667-1,0)),0,OFFSET(CostE!$AR$5,$AB667-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB667-1,0)),0,OFFSET(CostE!$AS$5,$AB667-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L667)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L667))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L667)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L667))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z667),0,OFFSET(CostE!$F$5,Calcs!Z667-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E667<>0,GasCalcs!F667/GasCalcs!E667,1)","v":1}]
[{"$f":"Input!B694","v":0},{"$f":"Input!D694","v":0},{"$f":"TRIM(Input!E694)","v":""},{"$f":"TRIM(Input!F694)","v":""},{"$f":"IF(ISNUMBER(Input!AG694),Input!AG694,1)","v":1},{"$f":"MAX(E694,Input!Z694)","v":1},{"$f":"IF(ISNUMBER(Input!AH694),Input!AH694,1)+($J$8*Input!$T$11+$J$9*Input!$AU694)","v":1},{"$f":"IF(ISNUMBER(Input!AJ694),Input!AJ694+($J$8*Input!$T$11+$J$9*Input!$AU694),$G694)","v":1},{"$f":"IF(ISNUMBER(Input!AK694),Input!AK694+($J$8*Input!$T$11+$J$9*Input!$AU694),IF(ISNUMBER(Input!AI694),Input!AI694+($J$8*Input!$T$11+$J$9*Input!$AU694),$G694))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL694),Input!AL694<>0),Input!AL694,IF(Input!V694=0,G694,IF(Input!R694=0,I694,IF(Input!R694*0.03412>Input!V694,G694,I694)))-($J$8*Input!$T$11+$J$9*Input!AU694))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV694)","v":0},{"$f":"IF(ISBLANK(Input!AM694),100%,Input!AM694)*IF(ISBLANK(Input!AN694),100%,Input!AN694)","v":1},{"$f":"Input!R694","v":0},{"$f":"Input!AC694","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB694-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q694=\"kW\",Input!U694,Input!R694)),IF(Q694=\"kW\",Input!U694,Input!R694),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q694=\"kW\",Input!AD694,N694)),IF(Q694=\"kW\",Input!AD694,N694),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V694,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y694),MATCH(\"Gen:\"&0&\":\"&D694&\":All\",CostE!$E$5:$E$1873,0),Y694)","v":{"$error":"#N/A"}},{"$f":"MATCH(W694,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X694,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S694,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z694>Input!AG694,Input!AG694,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z694*Periods-(AE694+AF694+AG694)))","v":0},{"$f":"MAX(0,Input!Z694*Periods-AH694-AF694-AE694-AG694)","v":0},{"$f":"IF(OR(Input!E694=\"Residential\",Input!E694=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ694*AK694*Input!AW694","v":0},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!G$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!G$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!G$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!G$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!G$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!H$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!H$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!H$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!H$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!H$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!I$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!I$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!I$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!I$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!I$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!J$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!J$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!J$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!J$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!J$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!K$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!K$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!K$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!K$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!K$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!L$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!L$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!L$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!L$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!L$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!M$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!M$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!M$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!M$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!M$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!N$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!N$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!N$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!N$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!N$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!O$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!O$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!O$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!O$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!O$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!P$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!P$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!P$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!P$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!P$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!Q$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!Q$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!Q$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!Q$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!Q$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!R$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!R$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!R$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!R$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!R$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!S$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!S$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!S$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!S$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!S$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!T$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!T$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!T$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!T$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!T$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!U$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!U$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!U$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!U$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!U$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!V$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!V$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!V$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!V$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!V$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!W$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!W$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!W$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!W$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!W$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!X$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!X$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!X$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!X$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!X$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!Y$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!Y$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!Y$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!Y$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!Y$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!Z$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!Z$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!Z$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!Z$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!Z$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AA$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AA$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AA$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AA$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AA$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AB$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AB$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AB$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AB$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AB$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AC$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AC$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AC$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AC$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AC$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AD$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AD$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AD$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AD$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AD$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AE$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AE$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AE$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AE$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AE$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AF$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AF$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AF$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AF$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AF$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AG$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AG$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AG$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AG$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AG$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AH$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AH$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AH$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AH$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AH$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AI$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AI$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AI$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AI$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AI$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AJ$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AJ$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AJ$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AK$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AK$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AK$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AK$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AK$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AL$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AL$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AL$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AL$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AL$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AM$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AM$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AM$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AM$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AM$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AN$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AN$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AN$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AN$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AN$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AO$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AO$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AO$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AO$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AO$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AP$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AP$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AP$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AP$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AP$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AQ$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AQ$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AQ$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AR$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AR$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AR$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AR$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AR$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AS$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AS$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AS$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AS$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AS$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AT$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AT$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AT$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AT$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AT$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AU$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AU$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AU$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AU$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AU$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AV$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AV$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AV$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AV$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AV$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AW$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AW$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AW$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AW$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AW$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AX$5,$Z694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AX$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$M694*(1+$AL694)\n+\n(OFFSET(CostE!AX$5,$Z694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AX$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AX$5,$Z694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*Input!$AC694*(1+$AL694)","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!G$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!G$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!G$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!G$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!G$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!H$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!H$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!H$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!H$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!H$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!I$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!I$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!I$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!I$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!I$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!J$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!J$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!J$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!J$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!J$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!K$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!K$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!K$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!K$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!K$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!L$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!L$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!L$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!L$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!L$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!M$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!M$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!M$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!M$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!M$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!N$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!N$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!N$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!N$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!N$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!O$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!O$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!O$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!O$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!O$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!P$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!P$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!P$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!P$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!P$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!Q$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!Q$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!Q$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!Q$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!Q$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!R$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!R$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!R$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!R$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!R$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!S$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!S$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!S$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!S$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!S$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!T$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!T$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!T$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!T$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!T$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!U$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!U$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!U$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!U$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!U$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!V$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!V$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!V$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!V$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!V$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!W$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!W$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!W$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!W$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!W$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!X$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!X$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!X$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!X$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!X$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!Y$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!Y$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!Y$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!Y$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!Y$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!Z$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!Z$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!Z$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!Z$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!Z$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AA$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AA$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AA$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AA$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AA$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AB$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AB$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AB$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AB$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AB$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AC$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AC$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AC$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AC$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AC$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AD$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AD$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AD$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AD$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AD$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AE$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AE$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AE$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AE$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AE$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AF$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AF$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AF$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AF$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AF$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AG$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AG$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AG$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AG$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AG$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AH$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AH$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AH$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AH$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AH$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AI$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AI$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AI$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AI$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AI$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AJ$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AJ$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AJ$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AK$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AK$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AK$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AK$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AK$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AL$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AL$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AL$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AL$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AL$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AM$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AM$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AM$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AM$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AM$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AN$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AN$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AN$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AN$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AN$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AO$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AO$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AO$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AO$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AO$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AP$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AP$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AP$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AP$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AP$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AQ$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AQ$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AQ$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AR$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AR$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AR$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AR$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AR$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AS$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AS$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AS$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AS$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AS$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AT$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AT$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AT$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AT$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AT$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AU$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AU$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AU$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AU$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AU$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AV$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AV$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AV$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AV$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AV$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AW$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AW$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AW$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AW$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AW$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"(IF($AE694>0,NPV(Disc,OFFSET(CostE!AX$5,$AA694-1,SkipYrs*Periods+1,1,$AE694)),0)+OFFSET(CostE!AX$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AF694*(1/(1+Disc)^($AE694+1)))*$R694\n+\n(OFFSET(CostE!AX$5,$AA694-1,SkipYrs*Periods+1+$AE694)*$AG694*(1/(1+Disc)^($AE694+1))+\nIF($AH694>0,NPV(Disc,OFFSET(CostE!AX$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694,0)+1,1,$AH694)),0)*(1/(1+Disc)^($AE694+$AF694+$AG694))+\nOFFSET(CostE!AX$5,$AA694-1,SkipYrs*Periods+ROUND($AE694+$AF694+$AG694+$AH694,0)+1)*$AI694*(1/(1+Disc)^(ROUND($AE694+$AH694+$AF694+$AG694,0)+1)))*$S694","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV694),0,Input!BJ694:DA694*(AM694:CD694+CE694:DV694)))*L694","v":0},{"$f":"NPV(Disc,GasCalcs!M694:BD694*Input!BJ694:DA694)*L694","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV694),0,Input!BJ694:DA694*(AM694:CD694*$G694+CE694:DV694*$H694)))*$L694","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S694,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S694,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X694,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EC$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EC$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EC$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EC$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,ED$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,ED$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,ED$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,ED$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EE$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EE$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EE$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EE$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EF$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EF$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EF$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EF$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EG$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EG$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EG$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EG$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EH$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EH$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EH$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EH$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EI$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EI$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EI$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EI$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EJ$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EJ$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EJ$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EK$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EK$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EK$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EK$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EL$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EL$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EL$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EL$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EM$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA694-1,EM$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E694))))*$M694+(IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA694-1,EM$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1)+OFFSET(Rates!$B$4,$EA694-1,EM$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AC694","v":0},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EN$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EN$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EN$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EN$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EO$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EO$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EO$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EO$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EP$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EP$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EP$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EP$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EQ$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EQ$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EQ$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,ER$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,ER$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,ER$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,ER$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,ES$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,ES$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,ES$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,ES$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,ET$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,ET$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,ET$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,ET$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EU$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EU$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EU$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EU$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EV$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EV$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EV$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EV$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EW$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EW$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EW$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EW$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"(IF($E694>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EX$16-Rates!$B$3,1,TRUNC($E694))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB694-1,EX$16-Rates!$B$3+TRUNC($E694))*($E694-TRUNC($E694))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E694))))*Input!$V694 + (IF((Input!$Z694-$E694)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB694-1,EX$16-Rates!$B$3+TRUNC($E694),1,TRUNC(Input!$Z694-$E694))))/(1+$C$3)^(TRUNC($E694)-1) +OFFSET(Rates!$B$16,$EB694-1,EX$16-Rates!$B$3+TRUNC(Input!$Z694))*(Input!$Z694-TRUNC(Input!$Z694))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z694))))*Input!$AE694","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC694),0,EC694*Input!AX694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(ED694),0,ED694*Input!AY694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EE694),0,EE694*Input!AZ694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EF694),0,EF694*Input!BA694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EG694),0,EG694*Input!BB694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EH694),0,EH694*Input!BC694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EI694),0,EI694*Input!BD694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EJ694),0,EJ694*Input!BE694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EK694),0,EK694*Input!BF694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EL694),0,EL694*Input!BG694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EM694),0,EM694*Input!BH694*$G694*$L694)","v":0},{"$f":"IF(ISERROR(EN694),0,EN694*Input!AX694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(EO694),0,EO694*Input!AY694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(EP694),0,EP694*Input!AZ694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(EQ694),0,EQ694*Input!BA694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(ER694),0,ER694*Input!BB694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(ES694),0,ES694*Input!BC694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(ET694),0,ET694*Input!BD694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(EU694),0,EU694*Input!BE694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(EV694),0,EV694*Input!BF694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(EW694),0,EW694*Input!BG694*$I694*$L694)","v":0},{"$f":"IF(ISERROR(EX694),0,EX694*Input!BH694*$I694*$L694)","v":0},{"$f":"MAX(0,SUM(Input!N694:P694)-Input!L694)","v":0},{"$f":"MAX(NPV(Disc,FU694*Input!$BJ694:$DA694),FY694-GA694,0)","v":0},0,{"$f":"NPV(Disc,Input!M694*Input!$BJ694:$DA694)","v":0},{"$f":"NPV(Disc,SUM(Input!N694:P694)*Input!$BJ694:$DA694)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ694:DA694)*(Input!L694-IF(Calcs!AD694>0,(Input!L694-Input!AA694)*((1+Input!AB694/Periods)/(1+Disc))^(Calcs!AD694*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ694:$DA694*Input!R694)*PV($C$3,$E694,-1,0,1)+ NPV(Disc,Input!$BJ694:$DA694*N694)*PV($C$3,Input!$Z694-$E694,-1,0,1)/(1+$C$3)^$E694)*L694","v":0},{"$f":"(NPV(Disc,Input!$BJ694:$DA694*Input!V694)*PV($C$3,$E694,-1,0,1)+NPV(Disc,Input!$BJ694:$DA694*Input!$AE694)*PV($C$3,Input!$Z694-$E694,-1,0,1)/(1+$C$3)^$E694)*L694","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY694+DZ694-(FZ694+GC694)-(Input!$Q$13-Input!$J$11)*GK694","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF694<>0,GM694-(Input!$Q$13-Input!$J$11)*$GJ694*$GK694/GF694,0)","v":0},{"$f":"IF(GG694<>0,GN694-(Input!$Q$13-Input!$J$11)*(1-$GJ694)*$GK694/GG694,0)","v":0},0,0,{"$f":"IF(GF694<>0,GQ694-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ694*$GK694/GF694,0)","v":0},{"$f":"IF(GG694<>0,GR694-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ694)*$GK694/GG694,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ694+DY694)/((GC694+FZ694)+$GK694*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ694+DY694)/(FZ694+$GK694*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB694*O694*$G694*$L694","v":0},{"$f":"GY694*MAX(Input!$Z694,$E694)","v":0},{"$f":"Input!DB694*$I694*GasCalcs!G694*$L694","v":0},{"$f":"HA694*MAX(Input!$Z694,$E694)","v":0},{"$f":"IF(ISERROR(Loads!AY694*Input!DB694*$T694*$H694),0,Loads!AY694*Input!DB694*$T694*$H694)*$L694","v":0},{"$f":"IF(ISERROR(Loads!AZ694*Input!DB694*$T694*$H694),0,Loads!AZ694*Input!DB694*$T694*$H694)*$L694","v":0},null,{"$f":"IF(Calcs!F694<>0,(Input!U694*H694*$L694*E694+Input!AD694*H694*L694*(F694-E694))/F694*Input!DB694,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB694-1,0)),0,OFFSET(CostE!$AQ$5,$AB694-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB694-1,0)),0,OFFSET(CostE!$AR$5,$AB694-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB694-1,0)),0,OFFSET(CostE!$AS$5,$AB694-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L694)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L694))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L694)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L694))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z694),0,OFFSET(CostE!$F$5,Calcs!Z694-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E694<>0,GasCalcs!F694/GasCalcs!E694,1)","v":1}]
[{"$f":"Input!B719","v":0},{"$f":"Input!D719","v":0},{"$f":"TRIM(Input!E719)","v":""},{"$f":"TRIM(Input!F719)","v":""},{"$f":"IF(ISNUMBER(Input!AG719),Input!AG719,1)","v":1},{"$f":"MAX(E719,Input!Z719)","v":1},{"$f":"IF(ISNUMBER(Input!AH719),Input!AH719,1)+($J$8*Input!$T$11+$J$9*Input!$AU719)","v":1},{"$f":"IF(ISNUMBER(Input!AJ719),Input!AJ719+($J$8*Input!$T$11+$J$9*Input!$AU719),$G719)","v":1},{"$f":"IF(ISNUMBER(Input!AK719),Input!AK719+($J$8*Input!$T$11+$J$9*Input!$AU719),IF(ISNUMBER(Input!AI719),Input!AI719+($J$8*Input!$T$11+$J$9*Input!$AU719),$G719))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL719),Input!AL719<>0),Input!AL719,IF(Input!V719=0,G719,IF(Input!R719=0,I719,IF(Input!R719*0.03412>Input!V719,G719,I719)))-($J$8*Input!$T$11+$J$9*Input!AU719))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV719)","v":0},{"$f":"IF(ISBLANK(Input!AM719),100%,Input!AM719)*IF(ISBLANK(Input!AN719),100%,Input!AN719)","v":1},{"$f":"Input!R719","v":0},{"$f":"Input!AC719","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB719-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q719=\"kW\",Input!U719,Input!R719)),IF(Q719=\"kW\",Input!U719,Input!R719),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q719=\"kW\",Input!AD719,N719)),IF(Q719=\"kW\",Input!AD719,N719),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V719,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y719),MATCH(\"Gen:\"&0&\":\"&D719&\":All\",CostE!$E$5:$E$1873,0),Y719)","v":{"$error":"#N/A"}},{"$f":"MATCH(W719,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X719,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S719,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z719>Input!AG719,Input!AG719,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z719*Periods-(AE719+AF719+AG719)))","v":0},{"$f":"MAX(0,Input!Z719*Periods-AH719-AF719-AE719-AG719)","v":0},{"$f":"IF(OR(Input!E719=\"Residential\",Input!E719=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ719*AK719*Input!AW719","v":0},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!G$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!G$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!G$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!G$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!G$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!H$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!H$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!H$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!H$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!H$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!I$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!I$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!I$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!I$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!I$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!J$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!J$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!J$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!J$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!J$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!K$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!K$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!K$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!K$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!K$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!L$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!L$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!L$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!L$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!L$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!M$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!M$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!M$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!M$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!M$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!N$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!N$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!N$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!N$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!N$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!O$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!O$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!O$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!O$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!O$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!P$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!P$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!P$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!P$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!P$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!Q$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!Q$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!Q$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!Q$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!Q$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!R$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!R$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!R$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!R$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!R$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!S$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!S$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!S$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!S$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!S$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!T$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!T$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!T$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!T$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!T$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!U$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!U$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!U$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!U$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!U$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!V$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!V$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!V$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!V$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!V$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!W$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!W$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!W$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!W$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!W$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!X$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!X$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!X$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!X$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!X$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!Y$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!Y$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!Y$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!Y$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!Y$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!Z$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!Z$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!Z$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!Z$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!Z$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AA$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AA$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AA$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AA$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AA$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AB$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AB$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AB$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AB$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AB$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AC$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AC$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AC$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AC$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AC$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AD$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AD$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AD$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AD$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AD$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AE$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AE$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AE$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AE$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AE$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AF$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AF$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AF$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AF$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AF$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AG$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AG$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AG$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AG$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AG$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AH$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AH$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AH$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AH$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AH$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AI$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AI$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AI$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AI$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AI$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AJ$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AJ$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AJ$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AK$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AK$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AK$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AK$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AK$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AL$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AL$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AL$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AL$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AL$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AM$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AM$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AM$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AM$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AM$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AN$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AN$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AN$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AN$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AN$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AO$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AO$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AO$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AO$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AO$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AP$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AP$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AP$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AP$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AP$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AQ$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AQ$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AQ$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AR$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AR$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AR$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AR$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AR$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AS$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AS$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AS$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AS$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AS$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AT$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AT$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AT$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AT$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AT$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AU$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AU$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AU$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AU$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AU$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AV$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AV$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AV$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AV$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AV$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AW$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AW$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AW$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AW$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AW$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AX$5,$Z719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AX$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$M719*(1+$AL719)\n+\n(OFFSET(CostE!AX$5,$Z719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AX$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AX$5,$Z719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*Input!$AC719*(1+$AL719)","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!G$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!G$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!G$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!G$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!G$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!H$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!H$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!H$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!H$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!H$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!I$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!I$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!I$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!I$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!I$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!J$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!J$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!J$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!J$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!J$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!K$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!K$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!K$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!K$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!K$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!L$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!L$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!L$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!L$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!L$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!M$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!M$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!M$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!M$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!M$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!N$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!N$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!N$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!N$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!N$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!O$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!O$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!O$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!O$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!O$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!P$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!P$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!P$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!P$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!P$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!Q$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!Q$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!Q$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!Q$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!Q$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!R$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!R$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!R$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!R$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!R$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!S$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!S$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!S$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!S$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!S$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!T$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!T$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!T$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!T$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!T$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!U$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!U$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!U$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!U$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!U$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!V$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!V$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!V$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!V$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!V$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!W$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!W$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!W$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!W$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!W$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!X$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!X$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!X$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!X$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!X$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!Y$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!Y$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!Y$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!Y$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!Y$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!Z$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!Z$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!Z$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!Z$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!Z$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AA$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AA$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AA$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AA$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AA$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AB$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AB$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AB$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AB$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AB$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AC$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AC$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AC$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AC$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AC$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AD$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AD$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AD$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AD$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AD$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AE$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AE$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AE$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AE$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AE$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AF$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AF$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AF$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AF$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AF$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AG$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AG$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AG$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AG$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AG$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AH$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AH$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AH$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AH$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AH$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AI$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AI$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AI$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AI$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AI$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AJ$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AJ$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AJ$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AK$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AK$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AK$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AK$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AK$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AL$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AL$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AL$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AL$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AL$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AM$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AM$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AM$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AM$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AM$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AN$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AN$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AN$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AN$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AN$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AO$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AO$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AO$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AO$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AO$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AP$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AP$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AP$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AP$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AP$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AQ$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AQ$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AQ$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AR$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AR$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AR$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AR$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AR$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AS$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AS$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AS$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AS$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AS$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AT$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AT$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AT$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AT$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AT$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AU$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AU$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AU$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AU$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AU$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AV$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AV$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AV$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AV$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AV$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AW$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AW$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AW$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AW$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AW$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"(IF($AE719>0,NPV(Disc,OFFSET(CostE!AX$5,$AA719-1,SkipYrs*Periods+1,1,$AE719)),0)+OFFSET(CostE!AX$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AF719*(1/(1+Disc)^($AE719+1)))*$R719\n+\n(OFFSET(CostE!AX$5,$AA719-1,SkipYrs*Periods+1+$AE719)*$AG719*(1/(1+Disc)^($AE719+1))+\nIF($AH719>0,NPV(Disc,OFFSET(CostE!AX$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719,0)+1,1,$AH719)),0)*(1/(1+Disc)^($AE719+$AF719+$AG719))+\nOFFSET(CostE!AX$5,$AA719-1,SkipYrs*Periods+ROUND($AE719+$AF719+$AG719+$AH719,0)+1)*$AI719*(1/(1+Disc)^(ROUND($AE719+$AH719+$AF719+$AG719,0)+1)))*$S719","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV719),0,Input!BJ719:DA719*(AM719:CD719+CE719:DV719)))*L719","v":0},{"$f":"NPV(Disc,GasCalcs!M719:BD719*Input!BJ719:DA719)*L719","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV719),0,Input!BJ719:DA719*(AM719:CD719*$G719+CE719:DV719*$H719)))*$L719","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S719,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S719,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X719,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EC$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EC$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EC$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EC$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,ED$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,ED$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,ED$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,ED$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EE$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EE$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EE$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EE$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EF$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EF$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EF$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EF$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EG$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EG$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EG$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EG$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EH$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EH$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EH$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EH$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EI$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EI$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EI$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EI$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EJ$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EJ$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EJ$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EK$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EK$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EK$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EK$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EL$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EL$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EL$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EL$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EM$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA719-1,EM$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E719))))*$M719+(IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA719-1,EM$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1)+OFFSET(Rates!$B$4,$EA719-1,EM$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AC719","v":0},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EN$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EN$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EN$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EN$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EO$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EO$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EO$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EO$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EP$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EP$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EP$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EP$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EQ$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EQ$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EQ$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,ER$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,ER$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,ER$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,ER$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,ES$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,ES$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,ES$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,ES$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,ET$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,ET$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,ET$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,ET$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EU$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EU$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EU$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EU$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EV$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EV$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EV$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EV$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EW$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EW$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EW$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EW$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"(IF($E719>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EX$16-Rates!$B$3,1,TRUNC($E719))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB719-1,EX$16-Rates!$B$3+TRUNC($E719))*($E719-TRUNC($E719))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E719))))*Input!$V719 + (IF((Input!$Z719-$E719)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB719-1,EX$16-Rates!$B$3+TRUNC($E719),1,TRUNC(Input!$Z719-$E719))))/(1+$C$3)^(TRUNC($E719)-1) +OFFSET(Rates!$B$16,$EB719-1,EX$16-Rates!$B$3+TRUNC(Input!$Z719))*(Input!$Z719-TRUNC(Input!$Z719))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z719))))*Input!$AE719","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC719),0,EC719*Input!AX719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(ED719),0,ED719*Input!AY719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EE719),0,EE719*Input!AZ719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EF719),0,EF719*Input!BA719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EG719),0,EG719*Input!BB719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EH719),0,EH719*Input!BC719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EI719),0,EI719*Input!BD719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EJ719),0,EJ719*Input!BE719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EK719),0,EK719*Input!BF719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EL719),0,EL719*Input!BG719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EM719),0,EM719*Input!BH719*$G719*$L719)","v":0},{"$f":"IF(ISERROR(EN719),0,EN719*Input!AX719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(EO719),0,EO719*Input!AY719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(EP719),0,EP719*Input!AZ719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(EQ719),0,EQ719*Input!BA719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(ER719),0,ER719*Input!BB719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(ES719),0,ES719*Input!BC719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(ET719),0,ET719*Input!BD719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(EU719),0,EU719*Input!BE719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(EV719),0,EV719*Input!BF719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(EW719),0,EW719*Input!BG719*$I719*$L719)","v":0},{"$f":"IF(ISERROR(EX719),0,EX719*Input!BH719*$I719*$L719)","v":0},{"$f":"MAX(0,SUM(Input!N719:P719)-Input!L719)","v":0},{"$f":"MAX(NPV(Disc,FU719*Input!$BJ719:$DA719),FY719-GA719,0)","v":0},0,{"$f":"NPV(Disc,Input!M719*Input!$BJ719:$DA719)","v":0},{"$f":"NPV(Disc,SUM(Input!N719:P719)*Input!$BJ719:$DA719)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ719:DA719)*(Input!L719-IF(Calcs!AD719>0,(Input!L719-Input!AA719)*((1+Input!AB719/Periods)/(1+Disc))^(Calcs!AD719*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ719:$DA719*Input!R719)*PV($C$3,$E719,-1,0,1)+ NPV(Disc,Input!$BJ719:$DA719*N719)*PV($C$3,Input!$Z719-$E719,-1,0,1)/(1+$C$3)^$E719)*L719","v":0},{"$f":"(NPV(Disc,Input!$BJ719:$DA719*Input!V719)*PV($C$3,$E719,-1,0,1)+NPV(Disc,Input!$BJ719:$DA719*Input!$AE719)*PV($C$3,Input!$Z719-$E719,-1,0,1)/(1+$C$3)^$E719)*L719","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY719+DZ719-(FZ719+GC719)-(Input!$Q$13-Input!$J$11)*GK719","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF719<>0,GM719-(Input!$Q$13-Input!$J$11)*$GJ719*$GK719/GF719,0)","v":0},{"$f":"IF(GG719<>0,GN719-(Input!$Q$13-Input!$J$11)*(1-$GJ719)*$GK719/GG719,0)","v":0},0,0,{"$f":"IF(GF719<>0,GQ719-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ719*$GK719/GF719,0)","v":0},{"$f":"IF(GG719<>0,GR719-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ719)*$GK719/GG719,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ719+DY719)/((GC719+FZ719)+$GK719*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ719+DY719)/(FZ719+$GK719*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB719*O719*$G719*$L719","v":0},{"$f":"GY719*MAX(Input!$Z719,$E719)","v":0},{"$f":"Input!DB719*$I719*GasCalcs!G719*$L719","v":0},{"$f":"HA719*MAX(Input!$Z719,$E719)","v":0},{"$f":"IF(ISERROR(Loads!AY719*Input!DB719*$T719*$H719),0,Loads!AY719*Input!DB719*$T719*$H719)*$L719","v":0},{"$f":"IF(ISERROR(Loads!AZ719*Input!DB719*$T719*$H719),0,Loads!AZ719*Input!DB719*$T719*$H719)*$L719","v":0},null,{"$f":"IF(Calcs!F719<>0,(Input!U719*H719*$L719*E719+Input!AD719*H719*L719*(F719-E719))/F719*Input!DB719,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB719-1,0)),0,OFFSET(CostE!$AQ$5,$AB719-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB719-1,0)),0,OFFSET(CostE!$AR$5,$AB719-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB719-1,0)),0,OFFSET(CostE!$AS$5,$AB719-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L719)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L719))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L719)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L719))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z719),0,OFFSET(CostE!$F$5,Calcs!Z719-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E719<>0,GasCalcs!F719/GasCalcs!E719,1)","v":1}]
[{"$f":"Input!B759","v":0},{"$f":"Input!D759","v":0},{"$f":"TRIM(Input!E759)","v":""},{"$f":"TRIM(Input!F759)","v":""},{"$f":"IF(ISNUMBER(Input!AG759),Input!AG759,1)","v":1},{"$f":"MAX(E759,Input!Z759)","v":1},{"$f":"IF(ISNUMBER(Input!AH759),Input!AH759,1)+($J$8*Input!$T$11+$J$9*Input!$AU759)","v":1},{"$f":"IF(ISNUMBER(Input!AJ759),Input!AJ759+($J$8*Input!$T$11+$J$9*Input!$AU759),$G759)","v":1},{"$f":"IF(ISNUMBER(Input!AK759),Input!AK759+($J$8*Input!$T$11+$J$9*Input!$AU759),IF(ISNUMBER(Input!AI759),Input!AI759+($J$8*Input!$T$11+$J$9*Input!$AU759),$G759))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL759),Input!AL759<>0),Input!AL759,IF(Input!V759=0,G759,IF(Input!R759=0,I759,IF(Input!R759*0.03412>Input!V759,G759,I759)))-($J$8*Input!$T$11+$J$9*Input!AU759))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV759)","v":0},{"$f":"IF(ISBLANK(Input!AM759),100%,Input!AM759)*IF(ISBLANK(Input!AN759),100%,Input!AN759)","v":1},{"$f":"Input!R759","v":0},{"$f":"Input!AC759","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB759-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q759=\"kW\",Input!U759,Input!R759)),IF(Q759=\"kW\",Input!U759,Input!R759),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q759=\"kW\",Input!AD759,N759)),IF(Q759=\"kW\",Input!AD759,N759),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V759,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y759),MATCH(\"Gen:\"&0&\":\"&D759&\":All\",CostE!$E$5:$E$1873,0),Y759)","v":{"$error":"#N/A"}},{"$f":"MATCH(W759,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X759,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S759,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z759>Input!AG759,Input!AG759,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z759*Periods-(AE759+AF759+AG759)))","v":0},{"$f":"MAX(0,Input!Z759*Periods-AH759-AF759-AE759-AG759)","v":0},{"$f":"IF(OR(Input!E759=\"Residential\",Input!E759=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ759*AK759*Input!AW759","v":0},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!G$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!G$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!G$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!G$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!G$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!H$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!H$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!H$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!H$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!H$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!I$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!I$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!I$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!I$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!I$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!J$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!J$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!J$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!J$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!J$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!K$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!K$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!K$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!K$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!K$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!L$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!L$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!L$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!L$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!L$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!M$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!M$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!M$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!M$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!M$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!N$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!N$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!N$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!N$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!N$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!O$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!O$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!O$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!O$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!O$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!P$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!P$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!P$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!P$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!P$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!Q$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!Q$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!Q$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!Q$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!Q$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!R$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!R$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!R$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!R$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!R$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!S$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!S$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!S$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!S$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!S$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!T$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!T$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!T$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!T$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!T$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!U$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!U$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!U$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!U$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!U$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!V$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!V$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!V$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!V$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!V$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!W$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!W$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!W$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!W$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!W$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!X$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!X$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!X$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!X$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!X$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!Y$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!Y$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!Y$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!Y$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!Y$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!Z$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!Z$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!Z$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!Z$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!Z$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AA$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AA$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AA$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AA$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AA$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AB$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AB$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AB$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AB$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AB$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AC$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AC$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AC$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AC$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AC$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AD$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AD$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AD$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AD$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AD$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AE$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AE$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AE$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AE$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AE$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AF$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AF$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AF$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AF$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AF$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AG$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AG$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AG$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AG$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AG$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AH$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AH$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AH$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AH$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AH$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AI$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AI$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AI$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AI$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AI$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AJ$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AJ$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AJ$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AK$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AK$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AK$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AK$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AK$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AL$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AL$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AL$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AL$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AL$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AM$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AM$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AM$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AM$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AM$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AN$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AN$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AN$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AN$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AN$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AO$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AO$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AO$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AO$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AO$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AP$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AP$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AP$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AP$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AP$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AQ$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AQ$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AQ$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AR$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AR$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AR$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AR$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AR$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AS$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AS$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AS$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AS$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AS$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AT$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AT$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AT$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AT$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AT$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AU$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AU$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AU$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AU$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AU$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AV$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AV$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AV$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AV$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AV$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AW$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AW$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AW$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AW$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AW$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AX$5,$Z759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AX$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$M759*(1+$AL759)\n+\n(OFFSET(CostE!AX$5,$Z759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AX$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AX$5,$Z759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*Input!$AC759*(1+$AL759)","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!G$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!G$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!G$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!G$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!G$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!H$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!H$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!H$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!H$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!H$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!I$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!I$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!I$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!I$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!I$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!J$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!J$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!J$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!J$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!J$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!K$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!K$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!K$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!K$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!K$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!L$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!L$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!L$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!L$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!L$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!M$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!M$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!M$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!M$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!M$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!N$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!N$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!N$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!N$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!N$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!O$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!O$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!O$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!O$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!O$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!P$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!P$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!P$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!P$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!P$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!Q$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!Q$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!Q$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!Q$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!Q$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!R$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!R$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!R$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!R$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!R$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!S$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!S$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!S$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!S$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!S$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!T$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!T$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!T$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!T$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!T$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!U$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!U$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!U$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!U$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!U$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!V$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!V$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!V$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!V$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!V$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!W$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!W$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!W$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!W$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!W$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!X$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!X$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!X$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!X$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!X$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!Y$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!Y$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!Y$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!Y$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!Y$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!Z$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!Z$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!Z$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!Z$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!Z$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AA$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AA$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AA$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AA$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AA$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AB$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AB$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AB$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AB$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AB$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AC$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AC$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AC$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AC$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AC$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AD$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AD$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AD$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AD$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AD$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AE$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AE$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AE$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AE$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AE$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AF$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AF$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AF$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AF$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AF$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AG$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AG$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AG$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AG$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AG$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AH$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AH$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AH$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AH$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AH$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AI$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AI$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AI$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AI$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AI$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AJ$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AJ$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AJ$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AK$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AK$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AK$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AK$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AK$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AL$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AL$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AL$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AL$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AL$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AM$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AM$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AM$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AM$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AM$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AN$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AN$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AN$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AN$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AN$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AO$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AO$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AO$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AO$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AO$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AP$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AP$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AP$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AP$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AP$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AQ$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AQ$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AQ$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AR$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AR$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AR$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AR$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AR$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AS$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AS$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AS$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AS$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AS$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AT$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AT$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AT$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AT$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AT$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AU$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AU$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AU$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AU$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AU$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AV$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AV$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AV$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AV$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AV$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AW$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AW$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AW$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AW$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AW$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"(IF($AE759>0,NPV(Disc,OFFSET(CostE!AX$5,$AA759-1,SkipYrs*Periods+1,1,$AE759)),0)+OFFSET(CostE!AX$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AF759*(1/(1+Disc)^($AE759+1)))*$R759\n+\n(OFFSET(CostE!AX$5,$AA759-1,SkipYrs*Periods+1+$AE759)*$AG759*(1/(1+Disc)^($AE759+1))+\nIF($AH759>0,NPV(Disc,OFFSET(CostE!AX$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759,0)+1,1,$AH759)),0)*(1/(1+Disc)^($AE759+$AF759+$AG759))+\nOFFSET(CostE!AX$5,$AA759-1,SkipYrs*Periods+ROUND($AE759+$AF759+$AG759+$AH759,0)+1)*$AI759*(1/(1+Disc)^(ROUND($AE759+$AH759+$AF759+$AG759,0)+1)))*$S759","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV759),0,Input!BJ759:DA759*(AM759:CD759+CE759:DV759)))*L759","v":0},{"$f":"NPV(Disc,GasCalcs!M759:BD759*Input!BJ759:DA759)*L759","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV759),0,Input!BJ759:DA759*(AM759:CD759*$G759+CE759:DV759*$H759)))*$L759","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S759,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S759,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X759,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EC$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EC$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EC$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EC$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,ED$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,ED$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,ED$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,ED$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EE$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EE$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EE$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EE$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EF$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EF$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EF$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EF$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EG$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EG$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EG$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EG$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EH$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EH$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EH$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EH$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EI$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EI$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EI$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EI$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EJ$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EJ$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EJ$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EK$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EK$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EK$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EK$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EL$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EL$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EL$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EL$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EM$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA759-1,EM$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E759))))*$M759+(IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA759-1,EM$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1)+OFFSET(Rates!$B$4,$EA759-1,EM$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AC759","v":0},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EN$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EN$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EN$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EN$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EO$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EO$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EO$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EO$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EP$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EP$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EP$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EP$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EQ$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EQ$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EQ$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,ER$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,ER$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,ER$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,ER$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,ES$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,ES$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,ES$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,ES$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,ET$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,ET$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,ET$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,ET$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EU$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EU$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EU$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EU$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EV$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EV$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EV$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EV$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EW$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EW$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EW$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EW$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"(IF($E759>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EX$16-Rates!$B$3,1,TRUNC($E759))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB759-1,EX$16-Rates!$B$3+TRUNC($E759))*($E759-TRUNC($E759))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E759))))*Input!$V759 + (IF((Input!$Z759-$E759)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB759-1,EX$16-Rates!$B$3+TRUNC($E759),1,TRUNC(Input!$Z759-$E759))))/(1+$C$3)^(TRUNC($E759)-1) +OFFSET(Rates!$B$16,$EB759-1,EX$16-Rates!$B$3+TRUNC(Input!$Z759))*(Input!$Z759-TRUNC(Input!$Z759))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z759))))*Input!$AE759","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC759),0,EC759*Input!AX759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(ED759),0,ED759*Input!AY759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EE759),0,EE759*Input!AZ759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EF759),0,EF759*Input!BA759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EG759),0,EG759*Input!BB759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EH759),0,EH759*Input!BC759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EI759),0,EI759*Input!BD759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EJ759),0,EJ759*Input!BE759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EK759),0,EK759*Input!BF759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EL759),0,EL759*Input!BG759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EM759),0,EM759*Input!BH759*$G759*$L759)","v":0},{"$f":"IF(ISERROR(EN759),0,EN759*Input!AX759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(EO759),0,EO759*Input!AY759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(EP759),0,EP759*Input!AZ759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(EQ759),0,EQ759*Input!BA759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(ER759),0,ER759*Input!BB759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(ES759),0,ES759*Input!BC759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(ET759),0,ET759*Input!BD759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(EU759),0,EU759*Input!BE759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(EV759),0,EV759*Input!BF759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(EW759),0,EW759*Input!BG759*$I759*$L759)","v":0},{"$f":"IF(ISERROR(EX759),0,EX759*Input!BH759*$I759*$L759)","v":0},{"$f":"MAX(0,SUM(Input!N759:P759)-Input!L759)","v":0},{"$f":"MAX(NPV(Disc,FU759*Input!$BJ759:$DA759),FY759-GA759,0)","v":0},0,{"$f":"NPV(Disc,Input!M759*Input!$BJ759:$DA759)","v":0},{"$f":"NPV(Disc,SUM(Input!N759:P759)*Input!$BJ759:$DA759)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ759:DA759)*(Input!L759-IF(Calcs!AD759>0,(Input!L759-Input!AA759)*((1+Input!AB759/Periods)/(1+Disc))^(Calcs!AD759*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ759:$DA759*Input!R759)*PV($C$3,$E759,-1,0,1)+ NPV(Disc,Input!$BJ759:$DA759*N759)*PV($C$3,Input!$Z759-$E759,-1,0,1)/(1+$C$3)^$E759)*L759","v":0},{"$f":"(NPV(Disc,Input!$BJ759:$DA759*Input!V759)*PV($C$3,$E759,-1,0,1)+NPV(Disc,Input!$BJ759:$DA759*Input!$AE759)*PV($C$3,Input!$Z759-$E759,-1,0,1)/(1+$C$3)^$E759)*L759","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY759+DZ759-(FZ759+GC759)-(Input!$Q$13-Input!$J$11)*GK759","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF759<>0,GM759-(Input!$Q$13-Input!$J$11)*$GJ759*$GK759/GF759,0)","v":0},{"$f":"IF(GG759<>0,GN759-(Input!$Q$13-Input!$J$11)*(1-$GJ759)*$GK759/GG759,0)","v":0},0,0,{"$f":"IF(GF759<>0,GQ759-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ759*$GK759/GF759,0)","v":0},{"$f":"IF(GG759<>0,GR759-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ759)*$GK759/GG759,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ759+DY759)/((GC759+FZ759)+$GK759*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ759+DY759)/(FZ759+$GK759*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB759*O759*$G759*$L759","v":0},{"$f":"GY759*MAX(Input!$Z759,$E759)","v":0},{"$f":"Input!DB759*$I759*GasCalcs!G759*$L759","v":0},{"$f":"HA759*MAX(Input!$Z759,$E759)","v":0},{"$f":"IF(ISERROR(Loads!AY759*Input!DB759*$T759*$H759),0,Loads!AY759*Input!DB759*$T759*$H759)*$L759","v":0},{"$f":"IF(ISERROR(Loads!AZ759*Input!DB759*$T759*$H759),0,Loads!AZ759*Input!DB759*$T759*$H759)*$L759","v":0},null,{"$f":"IF(Calcs!F759<>0,(Input!U759*H759*$L759*E759+Input!AD759*H759*L759*(F759-E759))/F759*Input!DB759,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB759-1,0)),0,OFFSET(CostE!$AQ$5,$AB759-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB759-1,0)),0,OFFSET(CostE!$AR$5,$AB759-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB759-1,0)),0,OFFSET(CostE!$AS$5,$AB759-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L759)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L759))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L759)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L759))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z759),0,OFFSET(CostE!$F$5,Calcs!Z759-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E759<>0,GasCalcs!F759/GasCalcs!E759,1)","v":1}]
[{"$f":"Input!B770","v":0},{"$f":"Input!D770","v":0},{"$f":"TRIM(Input!E770)","v":""},{"$f":"TRIM(Input!F770)","v":""},{"$f":"IF(ISNUMBER(Input!AG770),Input!AG770,1)","v":1},{"$f":"MAX(E770,Input!Z770)","v":1},{"$f":"IF(ISNUMBER(Input!AH770),Input!AH770,1)+($J$8*Input!$T$11+$J$9*Input!$AU770)","v":1},{"$f":"IF(ISNUMBER(Input!AJ770),Input!AJ770+($J$8*Input!$T$11+$J$9*Input!$AU770),$G770)","v":1},{"$f":"IF(ISNUMBER(Input!AK770),Input!AK770+($J$8*Input!$T$11+$J$9*Input!$AU770),IF(ISNUMBER(Input!AI770),Input!AI770+($J$8*Input!$T$11+$J$9*Input!$AU770),$G770))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL770),Input!AL770<>0),Input!AL770,IF(Input!V770=0,G770,IF(Input!R770=0,I770,IF(Input!R770*0.03412>Input!V770,G770,I770)))-($J$8*Input!$T$11+$J$9*Input!AU770))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV770)","v":0},{"$f":"IF(ISBLANK(Input!AM770),100%,Input!AM770)*IF(ISBLANK(Input!AN770),100%,Input!AN770)","v":1},{"$f":"Input!R770","v":0},{"$f":"Input!AC770","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB770-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q770=\"kW\",Input!U770,Input!R770)),IF(Q770=\"kW\",Input!U770,Input!R770),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q770=\"kW\",Input!AD770,N770)),IF(Q770=\"kW\",Input!AD770,N770),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V770,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y770),MATCH(\"Gen:\"&0&\":\"&D770&\":All\",CostE!$E$5:$E$1873,0),Y770)","v":{"$error":"#N/A"}},{"$f":"MATCH(W770,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X770,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S770,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z770>Input!AG770,Input!AG770,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z770*Periods-(AE770+AF770+AG770)))","v":0},{"$f":"MAX(0,Input!Z770*Periods-AH770-AF770-AE770-AG770)","v":0},{"$f":"IF(OR(Input!E770=\"Residential\",Input!E770=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ770*AK770*Input!AW770","v":0},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!G$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!G$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!G$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!G$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!G$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!H$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!H$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!H$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!H$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!H$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!I$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!I$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!I$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!I$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!I$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!J$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!J$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!J$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!J$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!J$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!K$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!K$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!K$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!K$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!K$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!L$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!L$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!L$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!L$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!L$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!M$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!M$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!M$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!M$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!M$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!N$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!N$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!N$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!N$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!N$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!O$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!O$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!O$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!O$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!O$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!P$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!P$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!P$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!P$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!P$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!Q$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!Q$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!Q$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!Q$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!Q$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!R$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!R$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!R$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!R$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!R$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!S$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!S$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!S$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!S$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!S$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!T$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!T$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!T$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!T$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!T$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!U$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!U$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!U$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!U$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!U$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!V$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!V$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!V$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!V$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!V$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!W$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!W$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!W$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!W$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!W$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!X$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!X$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!X$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!X$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!X$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!Y$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!Y$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!Y$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!Y$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!Y$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!Z$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!Z$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!Z$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!Z$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!Z$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AA$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AA$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AA$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AA$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AA$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AB$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AB$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AB$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AB$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AB$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AC$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AC$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AC$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AC$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AC$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AD$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AD$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AD$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AD$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AD$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AE$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AE$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AE$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AE$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AE$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AF$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AF$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AF$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AF$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AF$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AG$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AG$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AG$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AG$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AG$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AH$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AH$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AH$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AH$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AH$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AI$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AI$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AI$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AI$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AI$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AJ$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AJ$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AJ$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AK$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AK$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AK$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AK$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AK$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AL$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AL$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AL$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AL$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AL$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AM$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AM$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AM$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AM$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AM$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AN$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AN$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AN$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AN$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AN$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AO$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AO$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AO$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AO$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AO$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AP$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AP$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AP$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AP$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AP$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AQ$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AQ$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AQ$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AR$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AR$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AR$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AR$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AR$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AS$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AS$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AS$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AS$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AS$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AT$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AT$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AT$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AT$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AT$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AU$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AU$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AU$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AU$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AU$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AV$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AV$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AV$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AV$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AV$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AW$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AW$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AW$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AW$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AW$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AX$5,$Z770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AX$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$M770*(1+$AL770)\n+\n(OFFSET(CostE!AX$5,$Z770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AX$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AX$5,$Z770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*Input!$AC770*(1+$AL770)","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!G$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!G$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!G$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!G$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!G$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!H$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!H$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!H$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!H$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!H$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!I$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!I$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!I$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!I$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!I$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!J$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!J$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!J$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!J$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!J$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!K$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!K$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!K$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!K$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!K$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!L$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!L$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!L$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!L$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!L$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!M$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!M$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!M$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!M$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!M$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!N$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!N$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!N$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!N$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!N$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!O$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!O$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!O$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!O$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!O$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!P$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!P$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!P$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!P$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!P$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!Q$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!Q$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!Q$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!Q$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!Q$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!R$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!R$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!R$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!R$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!R$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!S$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!S$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!S$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!S$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!S$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!T$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!T$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!T$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!T$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!T$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!U$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!U$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!U$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!U$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!U$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!V$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!V$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!V$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!V$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!V$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!W$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!W$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!W$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!W$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!W$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!X$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!X$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!X$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!X$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!X$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!Y$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!Y$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!Y$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!Y$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!Y$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!Z$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!Z$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!Z$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!Z$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!Z$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AA$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AA$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AA$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AA$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AA$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AB$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AB$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AB$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AB$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AB$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AC$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AC$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AC$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AC$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AC$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AD$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AD$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AD$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AD$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AD$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AE$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AE$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AE$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AE$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AE$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AF$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AF$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AF$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AF$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AF$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AG$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AG$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AG$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AG$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AG$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AH$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AH$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AH$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AH$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AH$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AI$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AI$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AI$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AI$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AI$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AJ$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AJ$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AJ$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AK$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AK$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AK$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AK$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AK$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AL$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AL$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AL$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AL$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AL$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AM$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AM$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AM$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AM$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AM$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AN$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AN$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AN$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AN$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AN$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AO$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AO$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AO$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AO$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AO$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AP$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AP$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AP$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AP$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AP$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AQ$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AQ$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AQ$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AR$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AR$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AR$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AR$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AR$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AS$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AS$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AS$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AS$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AS$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AT$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AT$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AT$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AT$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AT$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AU$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AU$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AU$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AU$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AU$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AV$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AV$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AV$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AV$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AV$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AW$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AW$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AW$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AW$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AW$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"(IF($AE770>0,NPV(Disc,OFFSET(CostE!AX$5,$AA770-1,SkipYrs*Periods+1,1,$AE770)),0)+OFFSET(CostE!AX$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AF770*(1/(1+Disc)^($AE770+1)))*$R770\n+\n(OFFSET(CostE!AX$5,$AA770-1,SkipYrs*Periods+1+$AE770)*$AG770*(1/(1+Disc)^($AE770+1))+\nIF($AH770>0,NPV(Disc,OFFSET(CostE!AX$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770,0)+1,1,$AH770)),0)*(1/(1+Disc)^($AE770+$AF770+$AG770))+\nOFFSET(CostE!AX$5,$AA770-1,SkipYrs*Periods+ROUND($AE770+$AF770+$AG770+$AH770,0)+1)*$AI770*(1/(1+Disc)^(ROUND($AE770+$AH770+$AF770+$AG770,0)+1)))*$S770","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV770),0,Input!BJ770:DA770*(AM770:CD770+CE770:DV770)))*L770","v":0},{"$f":"NPV(Disc,GasCalcs!M770:BD770*Input!BJ770:DA770)*L770","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV770),0,Input!BJ770:DA770*(AM770:CD770*$G770+CE770:DV770*$H770)))*$L770","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S770,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S770,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X770,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EC$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EC$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EC$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EC$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,ED$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,ED$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,ED$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,ED$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EE$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EE$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EE$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EE$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EF$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EF$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EF$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EF$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EG$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EG$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EG$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EG$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EH$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EH$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EH$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EH$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EI$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EI$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EI$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EI$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EJ$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EJ$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EJ$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EK$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EK$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EK$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EK$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EL$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EL$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EL$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EL$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EM$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA770-1,EM$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E770))))*$M770+(IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA770-1,EM$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1)+OFFSET(Rates!$B$4,$EA770-1,EM$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AC770","v":0},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EN$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EN$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EN$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EN$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EO$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EO$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EO$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EO$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EP$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EP$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EP$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EP$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EQ$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EQ$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EQ$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,ER$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,ER$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,ER$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,ER$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,ES$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,ES$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,ES$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,ES$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,ET$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,ET$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,ET$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,ET$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EU$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EU$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EU$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EU$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EV$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EV$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EV$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EV$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EW$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EW$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EW$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EW$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"(IF($E770>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EX$16-Rates!$B$3,1,TRUNC($E770))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB770-1,EX$16-Rates!$B$3+TRUNC($E770))*($E770-TRUNC($E770))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E770))))*Input!$V770 + (IF((Input!$Z770-$E770)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB770-1,EX$16-Rates!$B$3+TRUNC($E770),1,TRUNC(Input!$Z770-$E770))))/(1+$C$3)^(TRUNC($E770)-1) +OFFSET(Rates!$B$16,$EB770-1,EX$16-Rates!$B$3+TRUNC(Input!$Z770))*(Input!$Z770-TRUNC(Input!$Z770))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z770))))*Input!$AE770","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC770),0,EC770*Input!AX770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(ED770),0,ED770*Input!AY770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EE770),0,EE770*Input!AZ770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EF770),0,EF770*Input!BA770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EG770),0,EG770*Input!BB770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EH770),0,EH770*Input!BC770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EI770),0,EI770*Input!BD770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EJ770),0,EJ770*Input!BE770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EK770),0,EK770*Input!BF770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EL770),0,EL770*Input!BG770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EM770),0,EM770*Input!BH770*$G770*$L770)","v":0},{"$f":"IF(ISERROR(EN770),0,EN770*Input!AX770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(EO770),0,EO770*Input!AY770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(EP770),0,EP770*Input!AZ770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(EQ770),0,EQ770*Input!BA770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(ER770),0,ER770*Input!BB770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(ES770),0,ES770*Input!BC770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(ET770),0,ET770*Input!BD770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(EU770),0,EU770*Input!BE770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(EV770),0,EV770*Input!BF770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(EW770),0,EW770*Input!BG770*$I770*$L770)","v":0},{"$f":"IF(ISERROR(EX770),0,EX770*Input!BH770*$I770*$L770)","v":0},{"$f":"MAX(0,SUM(Input!N770:P770)-Input!L770)","v":0},{"$f":"MAX(NPV(Disc,FU770*Input!$BJ770:$DA770),FY770-GA770,0)","v":0},0,{"$f":"NPV(Disc,Input!M770*Input!$BJ770:$DA770)","v":0},{"$f":"NPV(Disc,SUM(Input!N770:P770)*Input!$BJ770:$DA770)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ770:DA770)*(Input!L770-IF(Calcs!AD770>0,(Input!L770-Input!AA770)*((1+Input!AB770/Periods)/(1+Disc))^(Calcs!AD770*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ770:$DA770*Input!R770)*PV($C$3,$E770,-1,0,1)+ NPV(Disc,Input!$BJ770:$DA770*N770)*PV($C$3,Input!$Z770-$E770,-1,0,1)/(1+$C$3)^$E770)*L770","v":0},{"$f":"(NPV(Disc,Input!$BJ770:$DA770*Input!V770)*PV($C$3,$E770,-1,0,1)+NPV(Disc,Input!$BJ770:$DA770*Input!$AE770)*PV($C$3,Input!$Z770-$E770,-1,0,1)/(1+$C$3)^$E770)*L770","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY770+DZ770-(FZ770+GC770)-(Input!$Q$13-Input!$J$11)*GK770","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF770<>0,GM770-(Input!$Q$13-Input!$J$11)*$GJ770*$GK770/GF770,0)","v":0},{"$f":"IF(GG770<>0,GN770-(Input!$Q$13-Input!$J$11)*(1-$GJ770)*$GK770/GG770,0)","v":0},0,0,{"$f":"IF(GF770<>0,GQ770-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ770*$GK770/GF770,0)","v":0},{"$f":"IF(GG770<>0,GR770-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ770)*$GK770/GG770,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ770+DY770)/((GC770+FZ770)+$GK770*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ770+DY770)/(FZ770+$GK770*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB770*O770*$G770*$L770","v":0},{"$f":"GY770*MAX(Input!$Z770,$E770)","v":0},{"$f":"Input!DB770*$I770*GasCalcs!G770*$L770","v":0},{"$f":"HA770*MAX(Input!$Z770,$E770)","v":0},{"$f":"IF(ISERROR(Loads!AY770*Input!DB770*$T770*$H770),0,Loads!AY770*Input!DB770*$T770*$H770)*$L770","v":0},{"$f":"IF(ISERROR(Loads!AZ770*Input!DB770*$T770*$H770),0,Loads!AZ770*Input!DB770*$T770*$H770)*$L770","v":0},null,{"$f":"IF(Calcs!F770<>0,(Input!U770*H770*$L770*E770+Input!AD770*H770*L770*(F770-E770))/F770*Input!DB770,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB770-1,0)),0,OFFSET(CostE!$AQ$5,$AB770-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB770-1,0)),0,OFFSET(CostE!$AR$5,$AB770-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB770-1,0)),0,OFFSET(CostE!$AS$5,$AB770-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L770)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L770))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L770)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L770))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z770),0,OFFSET(CostE!$F$5,Calcs!Z770-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E770<>0,GasCalcs!F770/GasCalcs!E770,1)","v":1}]
[{"$f":"Input!B789","v":0},{"$f":"Input!D789","v":0},{"$f":"TRIM(Input!E789)","v":""},{"$f":"TRIM(Input!F789)","v":""},{"$f":"IF(ISNUMBER(Input!AG789),Input!AG789,1)","v":1},{"$f":"MAX(E789,Input!Z789)","v":1},{"$f":"IF(ISNUMBER(Input!AH789),Input!AH789,1)+($J$8*Input!$T$11+$J$9*Input!$AU789)","v":1},{"$f":"IF(ISNUMBER(Input!AJ789),Input!AJ789+($J$8*Input!$T$11+$J$9*Input!$AU789),$G789)","v":1},{"$f":"IF(ISNUMBER(Input!AK789),Input!AK789+($J$8*Input!$T$11+$J$9*Input!$AU789),IF(ISNUMBER(Input!AI789),Input!AI789+($J$8*Input!$T$11+$J$9*Input!$AU789),$G789))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL789),Input!AL789<>0),Input!AL789,IF(Input!V789=0,G789,IF(Input!R789=0,I789,IF(Input!R789*0.03412>Input!V789,G789,I789)))-($J$8*Input!$T$11+$J$9*Input!AU789))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV789)","v":0},{"$f":"IF(ISBLANK(Input!AM789),100%,Input!AM789)*IF(ISBLANK(Input!AN789),100%,Input!AN789)","v":1},{"$f":"Input!R789","v":0},{"$f":"Input!AC789","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB789-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q789=\"kW\",Input!U789,Input!R789)),IF(Q789=\"kW\",Input!U789,Input!R789),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q789=\"kW\",Input!AD789,N789)),IF(Q789=\"kW\",Input!AD789,N789),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V789,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y789),MATCH(\"Gen:\"&0&\":\"&D789&\":All\",CostE!$E$5:$E$1873,0),Y789)","v":{"$error":"#N/A"}},{"$f":"MATCH(W789,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X789,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S789,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z789>Input!AG789,Input!AG789,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z789*Periods-(AE789+AF789+AG789)))","v":0},{"$f":"MAX(0,Input!Z789*Periods-AH789-AF789-AE789-AG789)","v":0},{"$f":"IF(OR(Input!E789=\"Residential\",Input!E789=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ789*AK789*Input!AW789","v":0},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!G$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!G$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!G$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!G$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!G$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!H$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!H$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!H$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!H$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!H$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!I$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!I$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!I$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!I$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!I$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!J$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!J$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!J$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!J$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!J$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!K$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!K$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!K$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!K$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!K$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!L$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!L$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!L$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!L$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!L$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!M$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!M$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!M$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!M$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!M$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!N$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!N$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!N$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!N$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!N$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!O$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!O$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!O$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!O$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!O$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!P$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!P$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!P$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!P$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!P$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!Q$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!Q$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!Q$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!Q$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!Q$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!R$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!R$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!R$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!R$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!R$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!S$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!S$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!S$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!S$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!S$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!T$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!T$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!T$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!T$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!T$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!U$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!U$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!U$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!U$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!U$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!V$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!V$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!V$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!V$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!V$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!W$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!W$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!W$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!W$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!W$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!X$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!X$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!X$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!X$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!X$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!Y$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!Y$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!Y$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!Y$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!Y$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!Z$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!Z$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!Z$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!Z$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!Z$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AA$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AA$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AA$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AA$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AA$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AB$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AB$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AB$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AB$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AB$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AC$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AC$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AC$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AC$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AC$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AD$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AD$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AD$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AD$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AD$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AE$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AE$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AE$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AE$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AE$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AF$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AF$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AF$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AF$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AF$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AG$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AG$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AG$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AG$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AG$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AH$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AH$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AH$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AH$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AH$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AI$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AI$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AI$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AI$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AI$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AJ$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AJ$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AJ$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AK$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AK$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AK$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AK$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AK$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AL$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AL$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AL$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AL$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AL$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AM$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AM$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AM$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AM$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AM$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AN$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AN$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AN$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AN$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AN$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AO$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AO$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AO$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AO$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AO$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AP$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AP$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AP$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AP$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AP$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AQ$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AQ$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AQ$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AR$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AR$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AR$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AR$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AR$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AS$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AS$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AS$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AS$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AS$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AT$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AT$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AT$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AT$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AT$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AU$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AU$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AU$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AU$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AU$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AV$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AV$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AV$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AV$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AV$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AW$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AW$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AW$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AW$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AW$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AX$5,$Z789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AX$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$M789*(1+$AL789)\n+\n(OFFSET(CostE!AX$5,$Z789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AX$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AX$5,$Z789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*Input!$AC789*(1+$AL789)","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!G$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!G$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!G$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!G$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!G$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!H$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!H$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!H$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!H$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!H$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!I$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!I$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!I$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!I$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!I$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!J$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!J$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!J$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!J$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!J$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!K$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!K$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!K$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!K$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!K$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!L$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!L$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!L$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!L$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!L$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!M$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!M$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!M$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!M$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!M$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!N$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!N$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!N$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!N$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!N$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!O$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!O$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!O$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!O$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!O$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!P$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!P$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!P$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!P$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!P$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!Q$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!Q$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!Q$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!Q$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!Q$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!R$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!R$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!R$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!R$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!R$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!S$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!S$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!S$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!S$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!S$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!T$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!T$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!T$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!T$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!T$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!U$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!U$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!U$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!U$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!U$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!V$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!V$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!V$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!V$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!V$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!W$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!W$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!W$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!W$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!W$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!X$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!X$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!X$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!X$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!X$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!Y$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!Y$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!Y$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!Y$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!Y$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!Z$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!Z$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!Z$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!Z$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!Z$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AA$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AA$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AA$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AA$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AA$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AB$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AB$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AB$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AB$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AB$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AC$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AC$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AC$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AC$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AC$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AD$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AD$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AD$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AD$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AD$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AE$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AE$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AE$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AE$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AE$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AF$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AF$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AF$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AF$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AF$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AG$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AG$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AG$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AG$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AG$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AH$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AH$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AH$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AH$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AH$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AI$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AI$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AI$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AI$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AI$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AJ$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AJ$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AJ$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AK$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AK$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AK$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AK$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AK$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AL$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AL$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AL$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AL$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AL$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AM$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AM$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AM$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AM$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AM$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AN$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AN$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AN$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AN$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AN$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AO$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AO$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AO$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AO$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AO$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AP$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AP$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AP$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AP$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AP$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AQ$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AQ$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AQ$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AR$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AR$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AR$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AR$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AR$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AS$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AS$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AS$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AS$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AS$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AT$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AT$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AT$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AT$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AT$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AU$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AU$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AU$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AU$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AU$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AV$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AV$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AV$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AV$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AV$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AW$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AW$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AW$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AW$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AW$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"(IF($AE789>0,NPV(Disc,OFFSET(CostE!AX$5,$AA789-1,SkipYrs*Periods+1,1,$AE789)),0)+OFFSET(CostE!AX$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AF789*(1/(1+Disc)^($AE789+1)))*$R789\n+\n(OFFSET(CostE!AX$5,$AA789-1,SkipYrs*Periods+1+$AE789)*$AG789*(1/(1+Disc)^($AE789+1))+\nIF($AH789>0,NPV(Disc,OFFSET(CostE!AX$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789,0)+1,1,$AH789)),0)*(1/(1+Disc)^($AE789+$AF789+$AG789))+\nOFFSET(CostE!AX$5,$AA789-1,SkipYrs*Periods+ROUND($AE789+$AF789+$AG789+$AH789,0)+1)*$AI789*(1/(1+Disc)^(ROUND($AE789+$AH789+$AF789+$AG789,0)+1)))*$S789","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV789),0,Input!BJ789:DA789*(AM789:CD789+CE789:DV789)))*L789","v":0},{"$f":"NPV(Disc,GasCalcs!M789:BD789*Input!BJ789:DA789)*L789","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV789),0,Input!BJ789:DA789*(AM789:CD789*$G789+CE789:DV789*$H789)))*$L789","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S789,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S789,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X789,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EC$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EC$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EC$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EC$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,ED$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,ED$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,ED$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,ED$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EE$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EE$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EE$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EE$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EF$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EF$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EF$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EF$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EG$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EG$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EG$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EG$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EH$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EH$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EH$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EH$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EI$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EI$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EI$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EI$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EJ$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EJ$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EJ$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EK$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EK$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EK$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EK$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EL$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EL$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EL$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EL$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EM$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA789-1,EM$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E789))))*$M789+(IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA789-1,EM$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1)+OFFSET(Rates!$B$4,$EA789-1,EM$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AC789","v":0},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EN$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EN$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EN$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EN$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EO$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EO$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EO$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EO$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EP$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EP$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EP$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EP$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EQ$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EQ$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EQ$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,ER$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,ER$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,ER$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,ER$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,ES$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,ES$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,ES$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,ES$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,ET$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,ET$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,ET$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,ET$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EU$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EU$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EU$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EU$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EV$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EV$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EV$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EV$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EW$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EW$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EW$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EW$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"(IF($E789>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EX$16-Rates!$B$3,1,TRUNC($E789))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB789-1,EX$16-Rates!$B$3+TRUNC($E789))*($E789-TRUNC($E789))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E789))))*Input!$V789 + (IF((Input!$Z789-$E789)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB789-1,EX$16-Rates!$B$3+TRUNC($E789),1,TRUNC(Input!$Z789-$E789))))/(1+$C$3)^(TRUNC($E789)-1) +OFFSET(Rates!$B$16,$EB789-1,EX$16-Rates!$B$3+TRUNC(Input!$Z789))*(Input!$Z789-TRUNC(Input!$Z789))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z789))))*Input!$AE789","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC789),0,EC789*Input!AX789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(ED789),0,ED789*Input!AY789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EE789),0,EE789*Input!AZ789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EF789),0,EF789*Input!BA789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EG789),0,EG789*Input!BB789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EH789),0,EH789*Input!BC789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EI789),0,EI789*Input!BD789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EJ789),0,EJ789*Input!BE789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EK789),0,EK789*Input!BF789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EL789),0,EL789*Input!BG789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EM789),0,EM789*Input!BH789*$G789*$L789)","v":0},{"$f":"IF(ISERROR(EN789),0,EN789*Input!AX789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(EO789),0,EO789*Input!AY789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(EP789),0,EP789*Input!AZ789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(EQ789),0,EQ789*Input!BA789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(ER789),0,ER789*Input!BB789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(ES789),0,ES789*Input!BC789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(ET789),0,ET789*Input!BD789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(EU789),0,EU789*Input!BE789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(EV789),0,EV789*Input!BF789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(EW789),0,EW789*Input!BG789*$I789*$L789)","v":0},{"$f":"IF(ISERROR(EX789),0,EX789*Input!BH789*$I789*$L789)","v":0},{"$f":"MAX(0,SUM(Input!N789:P789)-Input!L789)","v":0},{"$f":"MAX(NPV(Disc,FU789*Input!$BJ789:$DA789),FY789-GA789,0)","v":0},0,{"$f":"NPV(Disc,Input!M789*Input!$BJ789:$DA789)","v":0},{"$f":"NPV(Disc,SUM(Input!N789:P789)*Input!$BJ789:$DA789)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ789:DA789)*(Input!L789-IF(Calcs!AD789>0,(Input!L789-Input!AA789)*((1+Input!AB789/Periods)/(1+Disc))^(Calcs!AD789*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ789:$DA789*Input!R789)*PV($C$3,$E789,-1,0,1)+ NPV(Disc,Input!$BJ789:$DA789*N789)*PV($C$3,Input!$Z789-$E789,-1,0,1)/(1+$C$3)^$E789)*L789","v":0},{"$f":"(NPV(Disc,Input!$BJ789:$DA789*Input!V789)*PV($C$3,$E789,-1,0,1)+NPV(Disc,Input!$BJ789:$DA789*Input!$AE789)*PV($C$3,Input!$Z789-$E789,-1,0,1)/(1+$C$3)^$E789)*L789","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY789+DZ789-(FZ789+GC789)-(Input!$Q$13-Input!$J$11)*GK789","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF789<>0,GM789-(Input!$Q$13-Input!$J$11)*$GJ789*$GK789/GF789,0)","v":0},{"$f":"IF(GG789<>0,GN789-(Input!$Q$13-Input!$J$11)*(1-$GJ789)*$GK789/GG789,0)","v":0},0,0,{"$f":"IF(GF789<>0,GQ789-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ789*$GK789/GF789,0)","v":0},{"$f":"IF(GG789<>0,GR789-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ789)*$GK789/GG789,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ789+DY789)/((GC789+FZ789)+$GK789*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ789+DY789)/(FZ789+$GK789*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB789*O789*$G789*$L789","v":0},{"$f":"GY789*MAX(Input!$Z789,$E789)","v":0},{"$f":"Input!DB789*$I789*GasCalcs!G789*$L789","v":0},{"$f":"HA789*MAX(Input!$Z789,$E789)","v":0},{"$f":"IF(ISERROR(Loads!AY789*Input!DB789*$T789*$H789),0,Loads!AY789*Input!DB789*$T789*$H789)*$L789","v":0},{"$f":"IF(ISERROR(Loads!AZ789*Input!DB789*$T789*$H789),0,Loads!AZ789*Input!DB789*$T789*$H789)*$L789","v":0},null,{"$f":"IF(Calcs!F789<>0,(Input!U789*H789*$L789*E789+Input!AD789*H789*L789*(F789-E789))/F789*Input!DB789,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB789-1,0)),0,OFFSET(CostE!$AQ$5,$AB789-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB789-1,0)),0,OFFSET(CostE!$AR$5,$AB789-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB789-1,0)),0,OFFSET(CostE!$AS$5,$AB789-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L789)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L789))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L789)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L789))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z789),0,OFFSET(CostE!$F$5,Calcs!Z789-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E789<>0,GasCalcs!F789/GasCalcs!E789,1)","v":1}]
[{"$f":"Input!B814","v":0},{"$f":"Input!D814","v":0},{"$f":"TRIM(Input!E814)","v":""},{"$f":"TRIM(Input!F814)","v":""},{"$f":"IF(ISNUMBER(Input!AG814),Input!AG814,1)","v":1},{"$f":"MAX(E814,Input!Z814)","v":1},{"$f":"IF(ISNUMBER(Input!AH814),Input!AH814,1)+($J$8*Input!$T$11+$J$9*Input!$AU814)","v":1},{"$f":"IF(ISNUMBER(Input!AJ814),Input!AJ814+($J$8*Input!$T$11+$J$9*Input!$AU814),$G814)","v":1},{"$f":"IF(ISNUMBER(Input!AK814),Input!AK814+($J$8*Input!$T$11+$J$9*Input!$AU814),IF(ISNUMBER(Input!AI814),Input!AI814+($J$8*Input!$T$11+$J$9*Input!$AU814),$G814))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL814),Input!AL814<>0),Input!AL814,IF(Input!V814=0,G814,IF(Input!R814=0,I814,IF(Input!R814*0.03412>Input!V814,G814,I814)))-($J$8*Input!$T$11+$J$9*Input!AU814))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV814)","v":0},{"$f":"IF(ISBLANK(Input!AM814),100%,Input!AM814)*IF(ISBLANK(Input!AN814),100%,Input!AN814)","v":1},{"$f":"Input!R814","v":0},{"$f":"Input!AC814","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB814-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q814=\"kW\",Input!U814,Input!R814)),IF(Q814=\"kW\",Input!U814,Input!R814),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q814=\"kW\",Input!AD814,N814)),IF(Q814=\"kW\",Input!AD814,N814),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V814,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y814),MATCH(\"Gen:\"&0&\":\"&D814&\":All\",CostE!$E$5:$E$1873,0),Y814)","v":{"$error":"#N/A"}},{"$f":"MATCH(W814,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X814,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S814,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z814>Input!AG814,Input!AG814,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z814*Periods-(AE814+AF814+AG814)))","v":0},{"$f":"MAX(0,Input!Z814*Periods-AH814-AF814-AE814-AG814)","v":0},{"$f":"IF(OR(Input!E814=\"Residential\",Input!E814=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ814*AK814*Input!AW814","v":0},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!G$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!G$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!G$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!G$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!G$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!H$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!H$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!H$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!H$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!H$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!I$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!I$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!I$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!I$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!I$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!J$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!J$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!J$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!J$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!J$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!K$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!K$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!K$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!K$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!K$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!L$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!L$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!L$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!L$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!L$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!M$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!M$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!M$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!M$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!M$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!N$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!N$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!N$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!N$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!N$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!O$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!O$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!O$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!O$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!O$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!P$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!P$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!P$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!P$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!P$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!Q$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!Q$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!Q$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!Q$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!Q$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!R$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!R$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!R$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!R$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!R$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!S$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!S$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!S$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!S$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!S$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!T$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!T$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!T$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!T$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!T$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!U$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!U$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!U$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!U$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!U$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!V$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!V$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!V$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!V$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!V$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!W$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!W$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!W$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!W$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!W$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!X$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!X$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!X$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!X$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!X$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!Y$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!Y$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!Y$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!Y$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!Y$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!Z$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!Z$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!Z$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!Z$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!Z$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AA$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AA$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AA$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AA$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AA$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AB$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AB$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AB$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AB$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AB$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AC$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AC$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AC$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AC$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AC$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AD$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AD$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AD$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AD$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AD$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AE$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AE$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AE$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AE$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AE$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AF$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AF$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AF$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AF$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AF$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AG$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AG$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AG$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AG$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AG$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AH$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AH$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AH$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AH$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AH$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AI$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AI$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AI$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AI$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AI$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AJ$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AJ$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AJ$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AK$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AK$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AK$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AK$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AK$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AL$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AL$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AL$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AL$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AL$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AM$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AM$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AM$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AM$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AM$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AN$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AN$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AN$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AN$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AN$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AO$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AO$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AO$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AO$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AO$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AP$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AP$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AP$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AP$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AP$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AQ$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AQ$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AQ$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AR$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AR$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AR$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AR$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AR$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AS$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AS$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AS$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AS$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AS$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AT$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AT$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AT$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AT$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AT$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AU$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AU$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AU$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AU$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AU$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AV$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AV$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AV$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AV$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AV$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AW$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AW$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AW$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AW$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AW$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AX$5,$Z814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AX$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$M814*(1+$AL814)\n+\n(OFFSET(CostE!AX$5,$Z814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AX$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AX$5,$Z814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*Input!$AC814*(1+$AL814)","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!G$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!G$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!G$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!G$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!G$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!H$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!H$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!H$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!H$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!H$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!I$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!I$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!I$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!I$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!I$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!J$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!J$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!J$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!J$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!J$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!K$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!K$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!K$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!K$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!K$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!L$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!L$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!L$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!L$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!L$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!M$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!M$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!M$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!M$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!M$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!N$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!N$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!N$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!N$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!N$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!O$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!O$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!O$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!O$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!O$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!P$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!P$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!P$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!P$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!P$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!Q$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!Q$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!Q$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!Q$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!Q$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!R$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!R$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!R$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!R$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!R$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!S$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!S$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!S$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!S$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!S$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!T$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!T$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!T$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!T$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!T$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!U$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!U$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!U$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!U$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!U$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!V$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!V$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!V$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!V$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!V$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!W$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!W$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!W$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!W$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!W$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!X$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!X$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!X$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!X$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!X$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!Y$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!Y$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!Y$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!Y$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!Y$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!Z$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!Z$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!Z$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!Z$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!Z$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AA$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AA$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AA$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AA$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AA$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AB$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AB$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AB$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AB$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AB$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AC$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AC$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AC$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AC$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AC$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AD$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AD$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AD$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AD$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AD$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AE$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AE$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AE$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AE$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AE$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AF$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AF$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AF$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AF$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AF$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AG$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AG$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AG$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AG$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AG$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AH$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AH$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AH$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AH$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AH$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AI$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AI$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AI$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AI$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AI$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AJ$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AJ$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AJ$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AK$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AK$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AK$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AK$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AK$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AL$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AL$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AL$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AL$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AL$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AM$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AM$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AM$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AM$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AM$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AN$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AN$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AN$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AN$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AN$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AO$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AO$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AO$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AO$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AO$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AP$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AP$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AP$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AP$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AP$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AQ$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AQ$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AQ$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AR$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AR$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AR$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AR$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AR$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AS$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AS$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AS$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AS$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AS$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AT$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AT$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AT$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AT$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AT$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AU$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AU$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AU$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AU$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AU$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AV$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AV$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AV$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AV$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AV$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AW$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AW$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AW$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AW$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AW$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"(IF($AE814>0,NPV(Disc,OFFSET(CostE!AX$5,$AA814-1,SkipYrs*Periods+1,1,$AE814)),0)+OFFSET(CostE!AX$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AF814*(1/(1+Disc)^($AE814+1)))*$R814\n+\n(OFFSET(CostE!AX$5,$AA814-1,SkipYrs*Periods+1+$AE814)*$AG814*(1/(1+Disc)^($AE814+1))+\nIF($AH814>0,NPV(Disc,OFFSET(CostE!AX$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814,0)+1,1,$AH814)),0)*(1/(1+Disc)^($AE814+$AF814+$AG814))+\nOFFSET(CostE!AX$5,$AA814-1,SkipYrs*Periods+ROUND($AE814+$AF814+$AG814+$AH814,0)+1)*$AI814*(1/(1+Disc)^(ROUND($AE814+$AH814+$AF814+$AG814,0)+1)))*$S814","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV814),0,Input!BJ814:DA814*(AM814:CD814+CE814:DV814)))*L814","v":0},{"$f":"NPV(Disc,GasCalcs!M814:BD814*Input!BJ814:DA814)*L814","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV814),0,Input!BJ814:DA814*(AM814:CD814*$G814+CE814:DV814*$H814)))*$L814","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S814,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S814,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X814,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EC$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EC$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EC$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EC$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,ED$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,ED$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,ED$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,ED$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EE$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EE$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EE$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EE$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EF$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EF$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EF$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EF$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EG$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EG$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EG$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EG$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EH$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EH$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EH$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EH$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EI$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EI$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EI$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EI$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EJ$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EJ$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EJ$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EK$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EK$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EK$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EK$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EL$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EL$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EL$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EL$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EM$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA814-1,EM$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E814))))*$M814+(IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA814-1,EM$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1)+OFFSET(Rates!$B$4,$EA814-1,EM$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AC814","v":0},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EN$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EN$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EN$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EN$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EO$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EO$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EO$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EO$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EP$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EP$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EP$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EP$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EQ$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EQ$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EQ$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,ER$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,ER$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,ER$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,ER$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,ES$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,ES$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,ES$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,ES$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,ET$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,ET$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,ET$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,ET$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EU$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EU$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EU$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EU$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EV$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EV$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EV$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EV$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EW$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EW$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EW$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EW$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"(IF($E814>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EX$16-Rates!$B$3,1,TRUNC($E814))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB814-1,EX$16-Rates!$B$3+TRUNC($E814))*($E814-TRUNC($E814))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E814))))*Input!$V814 + (IF((Input!$Z814-$E814)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB814-1,EX$16-Rates!$B$3+TRUNC($E814),1,TRUNC(Input!$Z814-$E814))))/(1+$C$3)^(TRUNC($E814)-1) +OFFSET(Rates!$B$16,$EB814-1,EX$16-Rates!$B$3+TRUNC(Input!$Z814))*(Input!$Z814-TRUNC(Input!$Z814))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z814))))*Input!$AE814","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC814),0,EC814*Input!AX814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(ED814),0,ED814*Input!AY814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EE814),0,EE814*Input!AZ814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EF814),0,EF814*Input!BA814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EG814),0,EG814*Input!BB814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EH814),0,EH814*Input!BC814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EI814),0,EI814*Input!BD814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EJ814),0,EJ814*Input!BE814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EK814),0,EK814*Input!BF814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EL814),0,EL814*Input!BG814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EM814),0,EM814*Input!BH814*$G814*$L814)","v":0},{"$f":"IF(ISERROR(EN814),0,EN814*Input!AX814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(EO814),0,EO814*Input!AY814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(EP814),0,EP814*Input!AZ814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(EQ814),0,EQ814*Input!BA814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(ER814),0,ER814*Input!BB814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(ES814),0,ES814*Input!BC814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(ET814),0,ET814*Input!BD814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(EU814),0,EU814*Input!BE814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(EV814),0,EV814*Input!BF814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(EW814),0,EW814*Input!BG814*$I814*$L814)","v":0},{"$f":"IF(ISERROR(EX814),0,EX814*Input!BH814*$I814*$L814)","v":0},{"$f":"MAX(0,SUM(Input!N814:P814)-Input!L814)","v":0},{"$f":"MAX(NPV(Disc,FU814*Input!$BJ814:$DA814),FY814-GA814,0)","v":0},0,{"$f":"NPV(Disc,Input!M814*Input!$BJ814:$DA814)","v":0},{"$f":"NPV(Disc,SUM(Input!N814:P814)*Input!$BJ814:$DA814)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ814:DA814)*(Input!L814-IF(Calcs!AD814>0,(Input!L814-Input!AA814)*((1+Input!AB814/Periods)/(1+Disc))^(Calcs!AD814*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ814:$DA814*Input!R814)*PV($C$3,$E814,-1,0,1)+ NPV(Disc,Input!$BJ814:$DA814*N814)*PV($C$3,Input!$Z814-$E814,-1,0,1)/(1+$C$3)^$E814)*L814","v":0},{"$f":"(NPV(Disc,Input!$BJ814:$DA814*Input!V814)*PV($C$3,$E814,-1,0,1)+NPV(Disc,Input!$BJ814:$DA814*Input!$AE814)*PV($C$3,Input!$Z814-$E814,-1,0,1)/(1+$C$3)^$E814)*L814","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY814+DZ814-(FZ814+GC814)-(Input!$Q$13-Input!$J$11)*GK814","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF814<>0,GM814-(Input!$Q$13-Input!$J$11)*$GJ814*$GK814/GF814,0)","v":0},{"$f":"IF(GG814<>0,GN814-(Input!$Q$13-Input!$J$11)*(1-$GJ814)*$GK814/GG814,0)","v":0},0,0,{"$f":"IF(GF814<>0,GQ814-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ814*$GK814/GF814,0)","v":0},{"$f":"IF(GG814<>0,GR814-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ814)*$GK814/GG814,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ814+DY814)/((GC814+FZ814)+$GK814*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ814+DY814)/(FZ814+$GK814*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB814*O814*$G814*$L814","v":0},{"$f":"GY814*MAX(Input!$Z814,$E814)","v":0},{"$f":"Input!DB814*$I814*GasCalcs!G814*$L814","v":0},{"$f":"HA814*MAX(Input!$Z814,$E814)","v":0},{"$f":"IF(ISERROR(Loads!AY814*Input!DB814*$T814*$H814),0,Loads!AY814*Input!DB814*$T814*$H814)*$L814","v":0},{"$f":"IF(ISERROR(Loads!AZ814*Input!DB814*$T814*$H814),0,Loads!AZ814*Input!DB814*$T814*$H814)*$L814","v":0},null,{"$f":"IF(Calcs!F814<>0,(Input!U814*H814*$L814*E814+Input!AD814*H814*L814*(F814-E814))/F814*Input!DB814,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB814-1,0)),0,OFFSET(CostE!$AQ$5,$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB814-1,0)),0,OFFSET(CostE!$AR$5,$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB814-1,0)),0,OFFSET(CostE!$AS$5,$AB814-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L814)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L814))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L814)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L814))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z814),0,OFFSET(CostE!$F$5,Calcs!Z814-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E814<>0,GasCalcs!F814/GasCalcs!E814,1)","v":1}]
[{"$f":"Input!B815","v":0},{"$f":"Input!D815","v":0},{"$f":"TRIM(Input!E815)","v":""},{"$f":"TRIM(Input!F815)","v":""},{"$f":"IF(ISNUMBER(Input!AG815),Input!AG815,1)","v":1},{"$f":"MAX(E815,Input!Z815)","v":1},{"$f":"IF(ISNUMBER(Input!AH815),Input!AH815,1)+($J$8*Input!$T$11+$J$9*Input!$AU815)","v":1},{"$f":"IF(ISNUMBER(Input!AJ815),Input!AJ815+($J$8*Input!$T$11+$J$9*Input!$AU815),$G815)","v":1},{"$f":"IF(ISNUMBER(Input!AK815),Input!AK815+($J$8*Input!$T$11+$J$9*Input!$AU815),IF(ISNUMBER(Input!AI815),Input!AI815+($J$8*Input!$T$11+$J$9*Input!$AU815),$G815))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL815),Input!AL815<>0),Input!AL815,IF(Input!V815=0,G815,IF(Input!R815=0,I815,IF(Input!R815*0.03412>Input!V815,G815,I815)))-($J$8*Input!$T$11+$J$9*Input!AU815))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV815)","v":0},{"$f":"IF(ISBLANK(Input!AM815),100%,Input!AM815)*IF(ISBLANK(Input!AN815),100%,Input!AN815)","v":1},{"$f":"Input!R815","v":0},{"$f":"Input!AC815","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB815-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q815=\"kW\",Input!U815,Input!R815)),IF(Q815=\"kW\",Input!U815,Input!R815),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q815=\"kW\",Input!AD815,N815)),IF(Q815=\"kW\",Input!AD815,N815),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V815,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y815),MATCH(\"Gen:\"&0&\":\"&D815&\":All\",CostE!$E$5:$E$1873,0),Y815)","v":{"$error":"#N/A"}},{"$f":"MATCH(W815,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X815,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S815,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z815>Input!AG815,Input!AG815,0)","v":0},{"$f":"TRUNC(E815*Periods)","v":4},{"$f":"E815*Periods-AE815","v":0},0,{"$f":"MAX(0,TRUNC(Input!Z815*Periods-(AE815+AF815+AG815)))","v":0},{"$f":"MAX(0,Input!Z815*Periods-AH815-AF815-AE815-AG815)","v":0},{"$f":"IF(OR(Input!E815=\"Residential\",Input!E815=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ815*AK815*Input!AW815","v":0},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!G$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!G$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!G$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!G$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!G$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!H$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!H$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!H$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!H$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!H$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!I$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!I$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!I$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!I$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!I$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!J$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!J$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!J$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!J$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!J$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!K$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!K$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!K$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!K$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!K$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!L$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!L$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!L$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!L$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!L$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!M$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!M$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!M$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!M$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!M$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!N$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!N$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!N$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!N$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!N$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!O$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!O$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!O$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!O$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!O$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!P$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!P$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!P$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!P$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!P$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!Q$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!Q$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!Q$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!Q$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!Q$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!R$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!R$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!R$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!R$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!R$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!S$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!S$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!S$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!S$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!S$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!T$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!T$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!T$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!T$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!T$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!U$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!U$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!U$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!U$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!U$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!V$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!V$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!V$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!V$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!V$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!W$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!W$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!W$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!W$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!W$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!X$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!X$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!X$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!X$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!X$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!Y$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!Y$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!Y$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!Y$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!Y$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!Z$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!Z$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!Z$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!Z$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!Z$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AA$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AA$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AA$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AA$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AA$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AB$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AB$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AB$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AB$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AB$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AC$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AC$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AC$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AC$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AC$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AD$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AD$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AD$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AD$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AD$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AE$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AE$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AE$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AE$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AE$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AF$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AF$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AF$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AF$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AF$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AG$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AG$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AG$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AG$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AG$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AH$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AH$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AH$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AH$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AH$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AI$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AI$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AI$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AI$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AI$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AJ$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AJ$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AJ$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AK$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AK$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AK$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AK$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AK$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AL$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AL$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AL$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AL$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AL$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AM$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AM$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AM$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AM$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AM$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AN$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AN$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AN$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AN$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AN$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AO$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AO$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AO$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AO$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AO$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AP$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AP$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AP$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AP$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AP$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AQ$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AQ$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AQ$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AR$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AR$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AR$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AR$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AR$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AS$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AS$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AS$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AS$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AS$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AT$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AT$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AT$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AT$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AT$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AU$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AU$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AU$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AU$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AU$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AV$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AV$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AV$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AV$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AV$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AW$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AW$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AW$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AW$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AW$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AX$5,$Z815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AX$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$M815*(1+$AL815)\n+\n(OFFSET(CostE!AX$5,$Z815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AX$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AX$5,$Z815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*Input!$AC815*(1+$AL815)","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!G$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!G$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!G$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!G$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!G$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!H$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!H$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!H$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!H$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!H$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!I$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!I$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!I$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!I$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!I$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!J$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!J$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!J$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!J$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!J$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!K$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!K$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!K$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!K$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!K$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!L$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!L$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!L$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!L$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!L$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!M$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!M$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!M$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!M$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!M$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!N$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!N$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!N$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!N$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!N$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!O$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!O$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!O$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!O$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!O$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!P$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!P$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!P$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!P$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!P$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!Q$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!Q$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!Q$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!Q$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!Q$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!R$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!R$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!R$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!R$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!R$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!S$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!S$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!S$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!S$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!S$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!T$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!T$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!T$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!T$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!T$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!U$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!U$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!U$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!U$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!U$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!V$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!V$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!V$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!V$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!V$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!W$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!W$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!W$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!W$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!W$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!X$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!X$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!X$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!X$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!X$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!Y$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!Y$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!Y$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!Y$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!Y$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!Z$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!Z$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!Z$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!Z$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!Z$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AA$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AA$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AA$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AA$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AA$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AB$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AB$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AB$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AB$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AB$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AC$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AC$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AC$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AC$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AC$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AD$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AD$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AD$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AD$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AD$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AE$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AE$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AE$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AE$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AE$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AF$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AF$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AF$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AF$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AF$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AG$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AG$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AG$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AG$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AG$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AH$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AH$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AH$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AH$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AH$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AI$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AI$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AI$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AI$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AI$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AJ$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AJ$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AJ$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AK$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AK$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AK$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AK$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AK$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AL$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AL$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AL$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AL$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AL$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AM$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AM$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AM$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AM$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AM$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AN$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AN$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AN$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AN$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AN$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AO$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AO$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AO$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AO$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AO$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AP$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AP$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AP$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AP$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AP$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AQ$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AQ$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AQ$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AR$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AR$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AR$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AR$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AR$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AS$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AS$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AS$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AS$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AS$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AT$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AT$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AT$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AT$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AT$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AU$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AU$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AU$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AU$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AU$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AV$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AV$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AV$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AV$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AV$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AW$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AW$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AW$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AW$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AW$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"(IF($AE815>0,NPV(Disc,OFFSET(CostE!AX$5,$AA815-1,SkipYrs*Periods+1,1,$AE815)),0)+OFFSET(CostE!AX$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AF815*(1/(1+Disc)^($AE815+1)))*$R815\n+\n(OFFSET(CostE!AX$5,$AA815-1,SkipYrs*Periods+1+$AE815)*$AG815*(1/(1+Disc)^($AE815+1))+\nIF($AH815>0,NPV(Disc,OFFSET(CostE!AX$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815,0)+1,1,$AH815)),0)*(1/(1+Disc)^($AE815+$AF815+$AG815))+\nOFFSET(CostE!AX$5,$AA815-1,SkipYrs*Periods+ROUND($AE815+$AF815+$AG815+$AH815,0)+1)*$AI815*(1/(1+Disc)^(ROUND($AE815+$AH815+$AF815+$AG815,0)+1)))*$S815","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV815),0,Input!BJ815:DA815*(AM815:CD815+CE815:DV815)))*L815","v":0},{"$f":"NPV(Disc,GasCalcs!M815:BD815*Input!BJ815:DA815)*L815","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV815),0,Input!BJ815:DA815*(AM815:CD815*$G815+CE815:DV815*$H815)))*$L815","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S815,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S815,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X815,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EC$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EC$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EC$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EC$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,ED$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,ED$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,ED$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,ED$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EE$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EE$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EE$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EE$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EF$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EF$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EF$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EF$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EG$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EG$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EG$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EG$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EH$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EH$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EH$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EH$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EI$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EI$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EI$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EI$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EJ$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EJ$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EJ$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EK$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EK$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EK$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EK$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EL$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EL$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EL$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EL$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EM$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA815-1,EM$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E815))))*$M815+(IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA815-1,EM$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1)+OFFSET(Rates!$B$4,$EA815-1,EM$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AC815","v":0},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EN$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EN$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EN$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EN$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EO$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EO$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EO$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EO$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EP$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EP$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EP$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EP$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EQ$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EQ$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EQ$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,ER$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,ER$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,ER$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,ER$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,ES$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,ES$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,ES$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,ES$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,ET$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,ET$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,ET$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,ET$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EU$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EU$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EU$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EU$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EV$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EV$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EV$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EV$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EW$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EW$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EW$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EW$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"(IF($E815>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EX$16-Rates!$B$3,1,TRUNC($E815))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB815-1,EX$16-Rates!$B$3+TRUNC($E815))*($E815-TRUNC($E815))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E815))))*Input!$V815 + (IF((Input!$Z815-$E815)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB815-1,EX$16-Rates!$B$3+TRUNC($E815),1,TRUNC(Input!$Z815-$E815))))/(1+$C$3)^(TRUNC($E815)-1) +OFFSET(Rates!$B$16,$EB815-1,EX$16-Rates!$B$3+TRUNC(Input!$Z815))*(Input!$Z815-TRUNC(Input!$Z815))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z815))))*Input!$AE815","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC815),0,EC815*Input!AX815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(ED815),0,ED815*Input!AY815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EE815),0,EE815*Input!AZ815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EF815),0,EF815*Input!BA815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EG815),0,EG815*Input!BB815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EH815),0,EH815*Input!BC815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EI815),0,EI815*Input!BD815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EJ815),0,EJ815*Input!BE815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EK815),0,EK815*Input!BF815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EL815),0,EL815*Input!BG815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EM815),0,EM815*Input!BH815*$G815*$L815)","v":0},{"$f":"IF(ISERROR(EN815),0,EN815*Input!AX815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(EO815),0,EO815*Input!AY815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(EP815),0,EP815*Input!AZ815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(EQ815),0,EQ815*Input!BA815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(ER815),0,ER815*Input!BB815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(ES815),0,ES815*Input!BC815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(ET815),0,ET815*Input!BD815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(EU815),0,EU815*Input!BE815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(EV815),0,EV815*Input!BF815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(EW815),0,EW815*Input!BG815*$I815*$L815)","v":0},{"$f":"IF(ISERROR(EX815),0,EX815*Input!BH815*$I815*$L815)","v":0},{"$f":"MAX(0,SUM(Input!N815:P815)-Input!L815)","v":0},{"$f":"MAX(NPV(Disc,FU815*Input!$BJ815:$DA815),FY815-GA815,0)","v":0},0,{"$f":"NPV(Disc,Input!M815*Input!$BJ815:$DA815)","v":0},{"$f":"NPV(Disc,SUM(Input!N815:P815)*Input!$BJ815:$DA815)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ815:DA815)*(Input!L815-IF(Calcs!AD815>0,(Input!L815-Input!AA815)*((1+Input!AB815/Periods)/(1+Disc))^(Calcs!AD815*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ815:$DA815*Input!R815)*PV($C$3,$E815,-1,0,1)+ NPV(Disc,Input!$BJ815:$DA815*N815)*PV($C$3,Input!$Z815-$E815,-1,0,1)/(1+$C$3)^$E815)*L815","v":0},{"$f":"(NPV(Disc,Input!$BJ815:$DA815*Input!V815)*PV($C$3,$E815,-1,0,1)+NPV(Disc,Input!$BJ815:$DA815*Input!$AE815)*PV($C$3,Input!$Z815-$E815,-1,0,1)/(1+$C$3)^$E815)*L815","v":0},0,0,{"$f":"MAX(0,DY815)","v":0},{"$f":"MAX(0,DZ815)","v":0},{"$f":"IF((GH815+GI815)<>0,GH815/(GH815+GI815),0)","v":0},{"$error":"#DIV/0!"},{"$f":"DY815+DZ815-(FZ815+GC815)-(Input!$Q$13-Input!$J$11)*GK815","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF815<>0,(DY815-(GC815+FZ815)*GJ815)/GF815,0)","v":0},{"$f":"IF(GG815<>0,(DZ815-(GC815+FZ815)*(1-GJ815))/GG815,0)","v":0},{"$f":"IF(GF815<>0,GM815-(Input!$Q$13-Input!$J$11)*$GJ815*$GK815/GF815,0)","v":0},{"$f":"IF(GG815<>0,GN815-(Input!$Q$13-Input!$J$11)*(1-$GJ815)*$GK815/GG815,0)","v":0},{"$f":"IF(GF815<>0,(DY815-(+$FZ815)*GJ815)/GF815,0)","v":0},{"$f":"IF(GG815<>0,(DZ815-($FZ815)*(1-GJ815))/GG815,0)","v":0},{"$f":"IF(GF815<>0,GQ815-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ815*$GK815/GF815,0)","v":0},{"$f":"IF(GG815<>0,GR815-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ815)*$GK815/GG815,0)","v":0},{"$f":"(DZ815+DY815)/(GC815+FZ815)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ815+DY815)/(FZ815)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ815+DY815)/((GC815+FZ815)+$GK815*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ815+DY815)/(FZ815+$GK815*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB815*O815*$G815*$L815","v":0},{"$f":"GY815*MAX(Input!$Z815,$E815)","v":0},{"$f":"Input!DB815*$I815*GasCalcs!G815*$L815","v":0},{"$f":"HA815*MAX(Input!$Z815,$E815)","v":0},{"$f":"IF(ISERROR(Loads!AY815*Input!DB815*$T815*$H815),0,Loads!AY815*Input!DB815*$T815*$H815)*$L815","v":0},{"$f":"IF(ISERROR(Loads!AZ815*Input!DB815*$T815*$H815),0,Loads!AZ815*Input!DB815*$T815*$H815)*$L815","v":0},null,{"$f":"IF(Calcs!F815<>0,(Input!U815*H815*$L815*E815+Input!AD815*H815*L815*(F815-E815))/F815*Input!DB815,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB815-1,0)),0,OFFSET(CostE!$AQ$5,$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB815-1,0)),0,OFFSET(CostE!$AR$5,$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB815-1,0)),0,OFFSET(CostE!$AS$5,$AB815-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L815)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L815))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L815)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L815))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z815),0,OFFSET(CostE!$F$5,Calcs!Z815-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E815<>0,GasCalcs!F815/GasCalcs!E815,1)","v":1}]
[{"$f":"Input!B816","v":0},{"$f":"Input!D816","v":0},{"$f":"TRIM(Input!E816)","v":""},{"$f":"TRIM(Input!F816)","v":""},{"$f":"IF(ISNUMBER(Input!AG816),Input!AG816,1)","v":1},{"$f":"MAX(E816,Input!Z816)","v":1},{"$f":"IF(ISNUMBER(Input!AH816),Input!AH816,1)+($J$8*Input!$T$11+$J$9*Input!$AU816)","v":1},{"$f":"IF(ISNUMBER(Input!AJ816),Input!AJ816+($J$8*Input!$T$11+$J$9*Input!$AU816),$G816)","v":1},{"$f":"IF(ISNUMBER(Input!AK816),Input!AK816+($J$8*Input!$T$11+$J$9*Input!$AU816),IF(ISNUMBER(Input!AI816),Input!AI816+($J$8*Input!$T$11+$J$9*Input!$AU816),$G816))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL816),Input!AL816<>0),Input!AL816,IF(Input!V816=0,G816,IF(Input!R816=0,I816,IF(Input!R816*0.03412>Input!V816,G816,I816)))-($J$8*Input!$T$11+$J$9*Input!AU816))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV816)","v":0},{"$f":"IF(ISBLANK(Input!AM816),100%,Input!AM816)*IF(ISBLANK(Input!AN816),100%,Input!AN816)","v":1},{"$f":"Input!R816","v":0},{"$f":"Input!AC816","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB816-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q816=\"kW\",Input!U816,Input!R816)),IF(Q816=\"kW\",Input!U816,Input!R816),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q816=\"kW\",Input!AD816,N816)),IF(Q816=\"kW\",Input!AD816,N816),0)","v":0},0,0,"Gen:0::0","TD:0::0","Load:0::NA",{"$f":"MATCH(V816,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y816),MATCH(\"Gen:\"&0&\":\"&D816&\":All\",CostE!$E$5:$E$1873,0),Y816)","v":{"$error":"#N/A"}},{"$f":"MATCH(W816,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(X816,CostE!$E$5:$E$1873,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S816,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z816>Input!AG816,Input!AG816,0)","v":0},{"$f":"TRUNC(E816*Periods)","v":4},{"$f":"E816*Periods-AE816","v":0},0,{"$f":"MAX(0,TRUNC(Input!Z816*Periods-(AE816+AF816+AG816)))","v":0},{"$f":"MAX(0,Input!Z816*Periods-AH816-AF816-AE816-AG816)","v":0},{"$f":"IF(OR(Input!E816=\"Residential\",Input!E816=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},true,{"$f":"AJ816*AK816*Input!AW816","v":0},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!G$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!G$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!G$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!G$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!G$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!H$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!H$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!H$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!H$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!H$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!I$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!I$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!I$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!I$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!I$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!J$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!J$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!J$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!J$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!J$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!K$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!K$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!K$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!K$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!K$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!L$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!L$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!L$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!L$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!L$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!M$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!M$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!M$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!M$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!M$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!N$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!N$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!N$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!N$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!N$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!O$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!O$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!O$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!O$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!O$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!P$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!P$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!P$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!P$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!P$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!Q$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!Q$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!Q$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!Q$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!Q$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!R$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!R$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!R$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!R$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!R$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!S$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!S$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!S$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!S$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!S$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!T$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!T$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!T$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!T$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!T$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!U$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!U$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!U$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!U$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!U$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!V$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!V$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!V$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!V$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!V$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!W$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!W$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!W$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!W$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!W$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!X$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!X$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!X$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!X$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!X$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!Y$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!Y$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!Y$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!Y$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!Y$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!Z$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!Z$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!Z$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!Z$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!Z$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AA$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AA$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AA$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AA$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AA$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AB$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AB$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AB$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AB$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AB$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AC$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AC$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AC$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AC$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AC$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AD$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AD$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AD$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AD$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AD$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AE$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AE$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AE$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AE$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AE$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AF$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AF$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AF$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AF$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AF$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AG$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AG$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AG$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AG$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AG$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AH$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AH$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AH$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AH$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AH$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AI$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AI$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AI$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AI$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AI$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AJ$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AJ$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AJ$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AK$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AK$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AK$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AK$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AK$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AL$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AL$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AL$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AL$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AL$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AM$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AM$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AM$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AM$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AM$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AN$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AN$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AN$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AN$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AN$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AO$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AO$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AO$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AO$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AO$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AP$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AP$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AP$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AP$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AP$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AQ$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AQ$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AQ$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AR$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AR$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AR$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AR$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AR$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AS$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AS$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AS$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AS$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AS$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AT$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AT$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AT$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AT$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AT$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AU$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AU$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AU$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AU$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AU$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AV$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AV$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AV$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AV$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AV$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AW$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AW$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AW$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AW$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AW$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AX$5,$Z816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AX$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$M816*(1+$AL816)\n+\n(OFFSET(CostE!AX$5,$Z816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AX$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AX$5,$Z816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*Input!$AC816*(1+$AL816)","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!G$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!G$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!G$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!G$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!G$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!H$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!H$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!H$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!H$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!H$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!I$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!I$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!I$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!I$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!I$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!J$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!J$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!J$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!J$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!J$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!K$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!K$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!K$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!K$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!K$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!L$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!L$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!L$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!L$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!L$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!M$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!M$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!M$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!M$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!M$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!N$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!N$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!N$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!N$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!N$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!O$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!O$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!O$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!O$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!O$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!P$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!P$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!P$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!P$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!P$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!Q$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!Q$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!Q$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!Q$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!Q$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!R$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!R$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!R$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!R$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!R$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!S$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!S$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!S$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!S$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!S$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!T$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!T$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!T$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!T$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!T$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!U$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!U$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!U$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!U$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!U$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!V$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!V$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!V$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!V$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!V$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!W$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!W$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!W$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!W$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!W$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!X$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!X$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!X$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!X$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!X$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!Y$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!Y$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!Y$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!Y$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!Y$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!Z$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!Z$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!Z$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!Z$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!Z$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AA$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AA$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AA$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AA$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AA$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AB$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AB$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AB$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AB$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AB$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AC$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AC$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AC$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AC$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AC$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AD$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AD$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AD$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AD$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AD$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AE$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AE$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AE$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AE$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AE$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AF$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AF$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AF$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AF$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AF$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AG$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AG$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AG$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AG$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AG$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AH$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AH$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AH$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AH$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AH$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AI$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AI$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AI$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AI$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AI$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AJ$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AJ$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AJ$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AK$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AK$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AK$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AK$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AK$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AL$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AL$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AL$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AL$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AL$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AM$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AM$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AM$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AM$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AM$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AN$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AN$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AN$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AN$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AN$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AO$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AO$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AO$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AO$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AO$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AP$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AP$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AP$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AP$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AP$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AQ$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AQ$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AQ$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AR$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AR$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AR$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AR$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AR$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AS$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AS$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AS$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AS$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AS$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AT$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AT$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AT$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AT$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AT$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AU$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AU$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AU$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AU$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AU$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AV$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AV$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AV$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AV$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AV$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AW$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AW$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AW$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AW$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AW$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"(IF($AE816>0,NPV(Disc,OFFSET(CostE!AX$5,$AA816-1,SkipYrs*Periods+1,1,$AE816)),0)+OFFSET(CostE!AX$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AF816*(1/(1+Disc)^($AE816+1)))*$R816\n+\n(OFFSET(CostE!AX$5,$AA816-1,SkipYrs*Periods+1+$AE816)*$AG816*(1/(1+Disc)^($AE816+1))+\nIF($AH816>0,NPV(Disc,OFFSET(CostE!AX$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816,0)+1,1,$AH816)),0)*(1/(1+Disc)^($AE816+$AF816+$AG816))+\nOFFSET(CostE!AX$5,$AA816-1,SkipYrs*Periods+ROUND($AE816+$AF816+$AG816+$AH816,0)+1)*$AI816*(1/(1+Disc)^(ROUND($AE816+$AH816+$AF816+$AG816,0)+1)))*$S816","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV816),0,Input!BJ816:DA816*(AM816:CD816+CE816:DV816)))*L816","v":0},{"$f":"NPV(Disc,GasCalcs!M816:BD816*Input!BJ816:DA816)*L816","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV816),0,Input!BJ816:DA816*(AM816:CD816*$G816+CE816:DV816*$H816)))*$L816","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S816,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S816,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X816,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EC$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EC$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EC$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EC$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,ED$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,ED$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,ED$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,ED$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EE$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EE$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EE$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EE$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EF$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EF$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EF$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EF$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EG$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EG$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EG$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EG$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EH$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EH$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EH$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EH$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EI$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EI$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EI$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EI$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EJ$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EJ$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EJ$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EK$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EK$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EK$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EK$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EL$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EL$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EL$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EL$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EM$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA816-1,EM$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E816))))*$M816+(IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA816-1,EM$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1)+OFFSET(Rates!$B$4,$EA816-1,EM$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AC816","v":0},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EN$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EN$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EN$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EN$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EO$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EO$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EO$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EO$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EP$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EP$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EP$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EP$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EQ$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EQ$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EQ$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,ER$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,ER$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,ER$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,ER$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,ES$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,ES$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,ES$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,ES$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,ET$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,ET$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,ET$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,ET$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EU$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EU$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EU$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EU$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EV$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EV$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EV$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EV$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EW$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EW$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EW$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EW$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"(IF($E816>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EX$16-Rates!$B$3,1,TRUNC($E816))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB816-1,EX$16-Rates!$B$3+TRUNC($E816))*($E816-TRUNC($E816))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E816))))*Input!$V816 + (IF((Input!$Z816-$E816)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB816-1,EX$16-Rates!$B$3+TRUNC($E816),1,TRUNC(Input!$Z816-$E816))))/(1+$C$3)^(TRUNC($E816)-1) +OFFSET(Rates!$B$16,$EB816-1,EX$16-Rates!$B$3+TRUNC(Input!$Z816))*(Input!$Z816-TRUNC(Input!$Z816))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z816))))*Input!$AE816","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC816),0,EC816*Input!AX816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(ED816),0,ED816*Input!AY816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EE816),0,EE816*Input!AZ816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EF816),0,EF816*Input!BA816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EG816),0,EG816*Input!BB816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EH816),0,EH816*Input!BC816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EI816),0,EI816*Input!BD816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EJ816),0,EJ816*Input!BE816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EK816),0,EK816*Input!BF816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EL816),0,EL816*Input!BG816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EM816),0,EM816*Input!BH816*$G816*$L816)","v":0},{"$f":"IF(ISERROR(EN816),0,EN816*Input!AX816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(EO816),0,EO816*Input!AY816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(EP816),0,EP816*Input!AZ816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(EQ816),0,EQ816*Input!BA816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(ER816),0,ER816*Input!BB816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(ES816),0,ES816*Input!BC816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(ET816),0,ET816*Input!BD816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(EU816),0,EU816*Input!BE816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(EV816),0,EV816*Input!BF816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(EW816),0,EW816*Input!BG816*$I816*$L816)","v":0},{"$f":"IF(ISERROR(EX816),0,EX816*Input!BH816*$I816*$L816)","v":0},{"$f":"MAX(0,SUM(Input!N816:P816)-Input!L816)","v":0},{"$f":"MAX(NPV(Disc,FU816*Input!$BJ816:$DA816),FY816-GA816,0)","v":0},0,{"$f":"NPV(Disc,Input!M816*Input!$BJ816:$DA816)","v":0},{"$f":"NPV(Disc,SUM(Input!N816:P816)*Input!$BJ816:$DA816)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ816:DA816)*(Input!L816-IF(Calcs!AD816>0,(Input!L816-Input!AA816)*((1+Input!AB816/Periods)/(1+Disc))^(Calcs!AD816*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ816:$DA816*Input!R816)*PV($C$3,$E816,-1,0,1)+ NPV(Disc,Input!$BJ816:$DA816*N816)*PV($C$3,Input!$Z816-$E816,-1,0,1)/(1+$C$3)^$E816)*L816","v":0},{"$f":"(NPV(Disc,Input!$BJ816:$DA816*Input!V816)*PV($C$3,$E816,-1,0,1)+NPV(Disc,Input!$BJ816:$DA816*Input!$AE816)*PV($C$3,Input!$Z816-$E816,-1,0,1)/(1+$C$3)^$E816)*L816","v":0},0,0,{"$f":"MAX(0,DY816)","v":0},{"$f":"MAX(0,DZ816)","v":0},{"$f":"IF((GH816+GI816)<>0,GH816/(GH816+GI816),0)","v":0},{"$error":"#DIV/0!"},{"$f":"DY816+DZ816-(FZ816+GC816)-(Input!$Q$13-Input!$J$11)*GK816","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF816<>0,(DY816-(GC816+FZ816)*GJ816)/GF816,0)","v":0},{"$f":"IF(GG816<>0,(DZ816-(GC816+FZ816)*(1-GJ816))/GG816,0)","v":0},{"$f":"IF(GF816<>0,GM816-(Input!$Q$13-Input!$J$11)*$GJ816*$GK816/GF816,0)","v":0},{"$f":"IF(GG816<>0,GN816-(Input!$Q$13-Input!$J$11)*(1-$GJ816)*$GK816/GG816,0)","v":0},{"$f":"IF(GF816<>0,(DY816-(+$FZ816)*GJ816)/GF816,0)","v":0},{"$f":"IF(GG816<>0,(DZ816-($FZ816)*(1-GJ816))/GG816,0)","v":0},{"$f":"IF(GF816<>0,GQ816-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ816*$GK816/GF816,0)","v":0},{"$f":"IF(GG816<>0,GR816-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ816)*$GK816/GG816,0)","v":0},{"$f":"(DZ816+DY816)/(GC816+FZ816)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ816+DY816)/(FZ816)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ816+DY816)/((GC816+FZ816)+$GK816*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ816+DY816)/(FZ816+$GK816*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB816*O816*$G816*$L816","v":0},{"$f":"GY816*MAX(Input!$Z816,$E816)","v":0},{"$f":"Input!DB816*$I816*GasCalcs!G816*$L816","v":0},{"$f":"HA816*MAX(Input!$Z816,$E816)","v":0},{"$f":"IF(ISERROR(Loads!AY816*Input!DB816*$T816*$H816),0,Loads!AY816*Input!DB816*$T816*$H816)*$L816","v":0},{"$f":"IF(ISERROR(Loads!AZ816*Input!DB816*$T816*$H816),0,Loads!AZ816*Input!DB816*$T816*$H816)*$L816","v":0},null,{"$f":"IF(Calcs!F816<>0,(Input!U816*H816*$L816*E816+Input!AD816*H816*L816*(F816-E816))/F816*Input!DB816,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB816-1,0)),0,OFFSET(CostE!$AQ$5,$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB816-1,0)),0,OFFSET(CostE!$AR$5,$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB816-1,0)),0,OFFSET(CostE!$AS$5,$AB816-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L816)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L816))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L816)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L816))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z816),0,OFFSET(CostE!$F$5,Calcs!Z816-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E816<>0,GasCalcs!F816/GasCalcs!E816,1)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DW17:DW816)","v":0},{"$f":"SUM(DX17:DX816)","v":{"$error":"#N/A"}},{"$f":"SUM(DY17:DY816)","v":0},{"$f":"SUM(DZ17:DZ816)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EY17:EY816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FV17:FV816)","v":0},null,null,null,{"$f":"SUM(FZ17:FZ816)","v":0},{"$f":"SUM(GA17:GA816)","v":0},{"$f":"SUM(GB17:GB816)","v":0},0,0,0,0,0,0,0,null,"Averages",{"$f":"SUM(GL17:GL816)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GM17:GM816,$GF$17:$GF$816)/$GF$818","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GN17:GN816,$GG$17:$GG$816)/$GG$818","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GO17:GO816,$GF$17:$GF$816)/$GF$818","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP17:GP816,$GG$17:$GG$816)/$GG$818","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GQ17:GQ816,$GF$17:$GF$816)/$GF$818","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GR17:GR816,$GG$17:$GG$816)/$GG$818","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GS17:GS816,$GF$17:$GF$816)/$GF$818","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GT17:GT816,$GG$17:$GG$816)/$GG$818","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUM(GY17:GY816)","v":0},0,0,0,0,0,null,{"$f":"SUM(HF17:IY816)","v":3212.0399999999845},null,null,null,{"$f":"SUM(HJ17:HJ816)","v":4.6799999999999962},{"$f":"SUM(HK17:HK816)","v":7.3599999999999364}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifecycle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GO818*$GF$818","v":{"$error":"#DIV/0!"}},{"$f":"GP818*$GG$818","v":{"$error":"#DIV/0!"}},null,null,{"$f":"GS818*$GF$818","v":{"$error":"#DIV/0!"}},{"$f":"GT818*$GG$818","v":{"$error":"#DIV/0!"}}]

{"sheet":"GasCalcs","index":5,"n_rows":816,"n_cols":56,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gas Gross Avoided Costs ($ per measure nominal NPV)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"M15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"AG15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4"]
["Measure Name","Climate Zone","Target sector","Measure End use","Gross Unit Gas Saving (therm)","Gross Unit Savings - Second baseline (th)","Gross WtdAvg Therm Savings per Unit",{"$f":"Input!W16","v":"Gas Sector"},{"$f":"Input!Y16","v":"Gas Savings Profile"},"Gas Avoided Cost Row","Gas Rate Row to Use","Gas emissions set to Use",{"$f":"Calcs!CE16","v":2013},{"$f":"Calcs!CF16","v":2013},{"$f":"Calcs!CG16","v":2013},{"$f":"Calcs!CH16","v":2013},{"$f":"Calcs!CI16","v":2014},{"$f":"Calcs!CJ16","v":2014},{"$f":"Calcs!CK16","v":2014},{"$f":"Calcs!CL16","v":2014},{"$f":"Calcs!CM16","v":2015},{"$f":"Calcs!CN16","v":2015},{"$f":"Calcs!CO16","v":2015},{"$f":"Calcs!CP16","v":2015},{"$f":"Calcs!CQ16","v":2016},{"$f":"Calcs!CR16","v":2016},{"$f":"Calcs!CS16","v":2016},{"$f":"Calcs!CT16","v":2016},{"$f":"Calcs!CU16","v":2017},{"$f":"Calcs!CV16","v":2017},{"$f":"Calcs!CW16","v":2017},{"$f":"Calcs!CX16","v":2017},{"$f":"Calcs!CY16","v":2018},{"$f":"Calcs!CZ16","v":2018},{"$f":"Calcs!DA16","v":2018},{"$f":"Calcs!DB16","v":2018},{"$f":"Calcs!DC16","v":2019},{"$f":"Calcs!DD16","v":2019},{"$f":"Calcs!DE16","v":2019},{"$f":"Calcs!DF16","v":2019},{"$f":"Calcs!DG16","v":2020},{"$f":"Calcs!DH16","v":2020},{"$f":"Calcs!DI16","v":2020},{"$f":"Calcs!DJ16","v":2020},{"$f":"Calcs!DK16","v":2021},{"$f":"Calcs!DL16","v":2021},{"$f":"Calcs!DM16","v":2021},{"$f":"Calcs!DN16","v":2021},{"$f":"Calcs!DO16","v":2022},{"$f":"Calcs!DP16","v":2022},{"$f":"Calcs!DQ16","v":2022},{"$f":"Calcs!DR16","v":2022},{"$f":"Calcs!DS16","v":2023},{"$f":"Calcs!DT16","v":2023},{"$f":"Calcs!DU16","v":2023},{"$f":"Calcs!DV16","v":2023}]
[{"$f":"Input!B17","v":0},{"$f":"Input!D17","v":0},{"$f":"TRIM(Input!E17)","v":""},{"$f":"TRIM(Input!F17)","v":""},{"$f":"Input!V17","v":0},{"$f":"Input!AE17","v":0},{"$f":"IF(MAX(Input!Z17,Calcs!E17)<>0,(GasCalcs!E17*Calcs!$E17+Input!AE17*MAX(0,Input!Z17-Calcs!$E17))/MAX(Input!Z17,Calcs!E17),0)","v":0},{"$f":"Input!W17","v":0},{"$f":"Input!Y17","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H17&GasCalcs!I17,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X17,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF17,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF17,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}}]
[{"$f":"Input!B18","v":0},{"$f":"Input!D18","v":0},{"$f":"TRIM(Input!E18)","v":""},{"$f":"TRIM(Input!F18)","v":""},{"$f":"Input!V18","v":0},{"$f":"Input!AE18","v":0},{"$f":"IF(MAX(Input!Z18,Calcs!E18)<>0,(GasCalcs!E18*Calcs!$E18+Input!AE18*MAX(0,Input!Z18-Calcs!$E18))/MAX(Input!Z18,Calcs!E18),0)","v":0},{"$f":"Input!W18","v":0},{"$f":"Input!Y18","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H18&GasCalcs!I18,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X18,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF18,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF18,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}}]
[{"$f":"Input!B19","v":0},{"$f":"Input!D19","v":0},{"$f":"TRIM(Input!E19)","v":""},{"$f":"TRIM(Input!F19)","v":""},{"$f":"Input!V19","v":0},{"$f":"Input!AE19","v":0},{"$f":"IF(MAX(Input!Z19,Calcs!E19)<>0,(GasCalcs!E19*Calcs!$E19+Input!AE19*MAX(0,Input!Z19-Calcs!$E19))/MAX(Input!Z19,Calcs!E19),0)","v":0},{"$f":"Input!W19","v":0},{"$f":"Input!Y19","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H19&GasCalcs!I19,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X19,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF19,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF19,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}}]
[{"$f":"Input!B20","v":0},{"$f":"Input!D20","v":0},{"$f":"TRIM(Input!E20)","v":""},{"$f":"TRIM(Input!F20)","v":""},{"$f":"Input!V20","v":0},{"$f":"Input!AE20","v":0},{"$f":"IF(MAX(Input!Z20,Calcs!E20)<>0,(GasCalcs!E20*Calcs!$E20+Input!AE20*MAX(0,Input!Z20-Calcs!$E20))/MAX(Input!Z20,Calcs!E20),0)","v":0},{"$f":"Input!W20","v":0},{"$f":"Input!Y20","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H20&GasCalcs!I20,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X20,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF20,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF20,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}}]
[{"$f":"Input!B21","v":0},{"$f":"Input!D21","v":0},{"$f":"TRIM(Input!E21)","v":""},{"$f":"TRIM(Input!F21)","v":""},{"$f":"Input!V21","v":0},{"$f":"Input!AE21","v":0},{"$f":"IF(MAX(Input!Z21,Calcs!E21)<>0,(GasCalcs!E21*Calcs!$E21+Input!AE21*MAX(0,Input!Z21-Calcs!$E21))/MAX(Input!Z21,Calcs!E21),0)","v":0},{"$f":"Input!W21","v":0},{"$f":"Input!Y21","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H21&GasCalcs!I21,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X21,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF21,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF21,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}}]
[{"$f":"Input!B22","v":0},{"$f":"Input!D22","v":0},{"$f":"TRIM(Input!E22)","v":""},{"$f":"TRIM(Input!F22)","v":""},{"$f":"Input!V22","v":0},{"$f":"Input!AE22","v":0},{"$f":"IF(MAX(Input!Z22,Calcs!E22)<>0,(GasCalcs!E22*Calcs!$E22+Input!AE22*MAX(0,Input!Z22-Calcs!$E22))/MAX(Input!Z22,Calcs!E22),0)","v":0},{"$f":"Input!W22","v":0},{"$f":"Input!Y22","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H22&GasCalcs!I22,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X22,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF22,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF22,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}}]
[{"$f":"Input!B23","v":0},{"$f":"Input!D23","v":0},{"$f":"TRIM(Input!E23)","v":""},{"$f":"TRIM(Input!F23)","v":""},{"$f":"Input!V23","v":0},{"$f":"Input!AE23","v":0},{"$f":"IF(MAX(Input!Z23,Calcs!E23)<>0,(GasCalcs!E23*Calcs!$E23+Input!AE23*MAX(0,Input!Z23-Calcs!$E23))/MAX(Input!Z23,Calcs!E23),0)","v":0},{"$f":"Input!W23","v":0},{"$f":"Input!Y23","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H23&GasCalcs!I23,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X23,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF23,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF23,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}}]
[{"$f":"Input!B24","v":0},{"$f":"Input!D24","v":0},{"$f":"TRIM(Input!E24)","v":""},{"$f":"TRIM(Input!F24)","v":""},{"$f":"Input!V24","v":0},{"$f":"Input!AE24","v":0},{"$f":"IF(MAX(Input!Z24,Calcs!E24)<>0,(GasCalcs!E24*Calcs!$E24+Input!AE24*MAX(0,Input!Z24-Calcs!$E24))/MAX(Input!Z24,Calcs!E24),0)","v":0},{"$f":"Input!W24","v":0},{"$f":"Input!Y24","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H24&GasCalcs!I24,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X24,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF24,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF24,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}}]
[{"$f":"Input!B25","v":0},{"$f":"Input!D25","v":0},{"$f":"TRIM(Input!E25)","v":""},{"$f":"TRIM(Input!F25)","v":""},{"$f":"Input!V25","v":0},{"$f":"Input!AE25","v":0},{"$f":"IF(MAX(Input!Z25,Calcs!E25)<>0,(GasCalcs!E25*Calcs!$E25+Input!AE25*MAX(0,Input!Z25-Calcs!$E25))/MAX(Input!Z25,Calcs!E25),0)","v":0},{"$f":"Input!W25","v":0},{"$f":"Input!Y25","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H25&GasCalcs!I25,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X25,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF25,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF25,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}}]
[{"$f":"Input!B26","v":0},{"$f":"Input!D26","v":0},{"$f":"TRIM(Input!E26)","v":""},{"$f":"TRIM(Input!F26)","v":""},{"$f":"Input!V26","v":0},{"$f":"Input!AE26","v":0},{"$f":"IF(MAX(Input!Z26,Calcs!E26)<>0,(GasCalcs!E26*Calcs!$E26+Input!AE26*MAX(0,Input!Z26-Calcs!$E26))/MAX(Input!Z26,Calcs!E26),0)","v":0},{"$f":"Input!W26","v":0},{"$f":"Input!Y26","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H26&GasCalcs!I26,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X26,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF26,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF26,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}}]
[{"$f":"Input!B27","v":0},{"$f":"Input!D27","v":0},{"$f":"TRIM(Input!E27)","v":""},{"$f":"TRIM(Input!F27)","v":""},{"$f":"Input!V27","v":0},{"$f":"Input!AE27","v":0},{"$f":"IF(MAX(Input!Z27,Calcs!E27)<>0,(GasCalcs!E27*Calcs!$E27+Input!AE27*MAX(0,Input!Z27-Calcs!$E27))/MAX(Input!Z27,Calcs!E27),0)","v":0},{"$f":"Input!W27","v":0},{"$f":"Input!Y27","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H27&GasCalcs!I27,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X27,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF27,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF27,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}}]
[{"$f":"Input!B28","v":0},{"$f":"Input!D28","v":0},{"$f":"TRIM(Input!E28)","v":""},{"$f":"TRIM(Input!F28)","v":""},{"$f":"Input!V28","v":0},{"$f":"Input!AE28","v":0},{"$f":"IF(MAX(Input!Z28,Calcs!E28)<>0,(GasCalcs!E28*Calcs!$E28+Input!AE28*MAX(0,Input!Z28-Calcs!$E28))/MAX(Input!Z28,Calcs!E28),0)","v":0},{"$f":"Input!W28","v":0},{"$f":"Input!Y28","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H28&GasCalcs!I28,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X28,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF28,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF28,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}}]
[{"$f":"Input!B29","v":0},{"$f":"Input!D29","v":0},{"$f":"TRIM(Input!E29)","v":""},{"$f":"TRIM(Input!F29)","v":""},{"$f":"Input!V29","v":0},{"$f":"Input!AE29","v":0},{"$f":"IF(MAX(Input!Z29,Calcs!E29)<>0,(GasCalcs!E29*Calcs!$E29+Input!AE29*MAX(0,Input!Z29-Calcs!$E29))/MAX(Input!Z29,Calcs!E29),0)","v":0},{"$f":"Input!W29","v":0},{"$f":"Input!Y29","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H29&GasCalcs!I29,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X29,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF29,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF29,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}}]
[{"$f":"Input!B30","v":0},{"$f":"Input!D30","v":0},{"$f":"TRIM(Input!E30)","v":""},{"$f":"TRIM(Input!F30)","v":""},{"$f":"Input!V30","v":0},{"$f":"Input!AE30","v":0},{"$f":"IF(MAX(Input!Z30,Calcs!E30)<>0,(GasCalcs!E30*Calcs!$E30+Input!AE30*MAX(0,Input!Z30-Calcs!$E30))/MAX(Input!Z30,Calcs!E30),0)","v":0},{"$f":"Input!W30","v":0},{"$f":"Input!Y30","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H30&GasCalcs!I30,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X30,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF30,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF30,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}}]
[{"$f":"Input!B31","v":0},{"$f":"Input!D31","v":0},{"$f":"TRIM(Input!E31)","v":""},{"$f":"TRIM(Input!F31)","v":""},{"$f":"Input!V31","v":0},{"$f":"Input!AE31","v":0},{"$f":"IF(MAX(Input!Z31,Calcs!E31)<>0,(GasCalcs!E31*Calcs!$E31+Input!AE31*MAX(0,Input!Z31-Calcs!$E31))/MAX(Input!Z31,Calcs!E31),0)","v":0},{"$f":"Input!W31","v":0},{"$f":"Input!Y31","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H31&GasCalcs!I31,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X31,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF31,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF31,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}}]
[{"$f":"Input!B52","v":0},{"$f":"Input!D52","v":0},{"$f":"TRIM(Input!E52)","v":""},{"$f":"TRIM(Input!F52)","v":""},{"$f":"Input!V52","v":0},{"$f":"Input!AE52","v":0},{"$f":"IF(MAX(Input!Z52,Calcs!E52)<>0,(GasCalcs!E52*Calcs!$E52+Input!AE52*MAX(0,Input!Z52-Calcs!$E52))/MAX(Input!Z52,Calcs!E52),0)","v":0},{"$f":"Input!W52","v":0},{"$f":"Input!Y52","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H52&GasCalcs!I52,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X52,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF52,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF52,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!E$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!E$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!E$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!F$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!F$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!F$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!G$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!G$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!G$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!H$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!H$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!H$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!I$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!I$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!I$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!J$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!J$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!J$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!K$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!K$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!K$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!L$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!L$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!L$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!M$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!M$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!M$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!N$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!N$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!N$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!O$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!O$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!O$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!P$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!P$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!P$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!Q$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!Q$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!R$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!R$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!R$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!S$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!S$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!S$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!T$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!T$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!T$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!U$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!U$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!U$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!V$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!V$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!V$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!W$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!W$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!W$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!X$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!X$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!X$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!Y$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!Y$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!Z$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!Z$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AA$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AA$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AB$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AB$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AC$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AC$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AD$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AD$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AE$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AE$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AF$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AF$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AG$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AG$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AH$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AH$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AI$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AI$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AJ$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AK$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AK$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AL$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AL$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AM$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AM$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AN$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AN$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AO$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AO$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AP$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AP$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AQ$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AR$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AR$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AS$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AS$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AT$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AT$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AU$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AU$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE52>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J52-1,SkipYrs*Periods+1,1,Calcs!$AE52)),0)+OFFSET(CostG!AV$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AF52*(1/(1+Disc)^(Calcs!$AE52+1)))*$E52\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J52-1,SkipYrs*Periods+1+Calcs!$AE52)*Calcs!$AG52*(1/(1+Disc)^(Calcs!$AE52+1))+\nIF(Calcs!$AH52>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52,0)+1,1,Calcs!$AH52)),0)*(1/(1+Disc)^(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52))+\nOFFSET(CostG!AV$6,GasCalcs!$J52-1,SkipYrs*Periods+ROUND(Calcs!$AE52+Calcs!$AF52+Calcs!$AG52+Calcs!$AH52,0)+1)*Calcs!$AI52*(1/(1+Disc)^(ROUND(Calcs!$AE52+Calcs!$AH52+Calcs!$AF52+Calcs!$AG52,0)+1)))*$F52","v":{"$error":"#N/A"}}]
[{"$f":"Input!B63","v":0},{"$f":"Input!D63","v":0},{"$f":"TRIM(Input!E63)","v":""},{"$f":"TRIM(Input!F63)","v":""},{"$f":"Input!V63","v":0},{"$f":"Input!AE63","v":0},{"$f":"IF(MAX(Input!Z63,Calcs!E63)<>0,(GasCalcs!E63*Calcs!$E63+Input!AE63*MAX(0,Input!Z63-Calcs!$E63))/MAX(Input!Z63,Calcs!E63),0)","v":0},{"$f":"Input!W63","v":0},{"$f":"Input!Y63","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H63&GasCalcs!I63,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X63,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF63,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF63,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!E$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!E$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!E$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!F$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!F$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!F$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!G$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!G$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!G$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!H$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!H$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!H$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!I$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!I$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!I$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!J$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!J$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!J$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!K$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!K$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!K$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!L$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!L$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!L$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!M$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!M$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!M$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!N$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!N$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!N$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!O$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!O$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!O$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!P$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!P$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!P$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!Q$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!Q$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!R$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!R$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!R$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!S$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!S$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!S$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!T$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!T$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!T$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!U$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!U$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!U$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!V$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!V$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!V$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!W$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!W$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!W$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!X$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!X$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!X$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!Y$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!Y$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!Z$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!Z$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AA$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AA$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AB$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AB$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AC$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AC$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AD$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AD$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AE$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AE$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AF$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AF$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AG$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AG$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AH$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AH$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AI$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AI$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AJ$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AK$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AK$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AL$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AL$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AM$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AM$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AN$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AN$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AO$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AO$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AP$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AP$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AQ$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AR$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AR$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AS$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AS$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AT$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AT$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AU$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AU$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE63>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J63-1,SkipYrs*Periods+1,1,Calcs!$AE63)),0)+OFFSET(CostG!AV$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AF63*(1/(1+Disc)^(Calcs!$AE63+1)))*$E63\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J63-1,SkipYrs*Periods+1+Calcs!$AE63)*Calcs!$AG63*(1/(1+Disc)^(Calcs!$AE63+1))+\nIF(Calcs!$AH63>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63,0)+1,1,Calcs!$AH63)),0)*(1/(1+Disc)^(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63))+\nOFFSET(CostG!AV$6,GasCalcs!$J63-1,SkipYrs*Periods+ROUND(Calcs!$AE63+Calcs!$AF63+Calcs!$AG63+Calcs!$AH63,0)+1)*Calcs!$AI63*(1/(1+Disc)^(ROUND(Calcs!$AE63+Calcs!$AH63+Calcs!$AF63+Calcs!$AG63,0)+1)))*$F63","v":{"$error":"#N/A"}}]
[{"$f":"Input!B103","v":0},{"$f":"Input!D103","v":0},{"$f":"TRIM(Input!E103)","v":""},{"$f":"TRIM(Input!F103)","v":""},{"$f":"Input!V103","v":0},{"$f":"Input!AE103","v":0},{"$f":"IF(MAX(Input!Z103,Calcs!E103)<>0,(GasCalcs!E103*Calcs!$E103+Input!AE103*MAX(0,Input!Z103-Calcs!$E103))/MAX(Input!Z103,Calcs!E103),0)","v":0},{"$f":"Input!W103","v":0},{"$f":"Input!Y103","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H103&GasCalcs!I103,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X103,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF103,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF103,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!E$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!E$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!E$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!F$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!F$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!F$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!G$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!G$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!G$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!H$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!H$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!H$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!I$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!I$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!I$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!J$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!J$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!J$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!K$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!K$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!K$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!L$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!L$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!L$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!M$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!M$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!M$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!N$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!N$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!N$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!O$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!O$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!O$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!P$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!P$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!P$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!Q$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!Q$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!R$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!R$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!R$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!S$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!S$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!S$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!T$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!T$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!T$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!U$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!U$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!U$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!V$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!V$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!V$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!W$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!W$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!W$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!X$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!X$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!X$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!Y$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!Y$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!Z$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!Z$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AA$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AA$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AB$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AB$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AC$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AC$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AD$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AD$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AE$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AE$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AF$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AF$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AG$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AG$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AH$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AH$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AI$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AI$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AJ$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AK$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AK$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AL$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AL$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AM$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AM$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AN$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AN$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AO$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AO$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AP$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AP$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AQ$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AR$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AR$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AS$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AS$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AT$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AT$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AU$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AU$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE103>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J103-1,SkipYrs*Periods+1,1,Calcs!$AE103)),0)+OFFSET(CostG!AV$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AF103*(1/(1+Disc)^(Calcs!$AE103+1)))*$E103\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J103-1,SkipYrs*Periods+1+Calcs!$AE103)*Calcs!$AG103*(1/(1+Disc)^(Calcs!$AE103+1))+\nIF(Calcs!$AH103>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103,0)+1,1,Calcs!$AH103)),0)*(1/(1+Disc)^(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103))+\nOFFSET(CostG!AV$6,GasCalcs!$J103-1,SkipYrs*Periods+ROUND(Calcs!$AE103+Calcs!$AF103+Calcs!$AG103+Calcs!$AH103,0)+1)*Calcs!$AI103*(1/(1+Disc)^(ROUND(Calcs!$AE103+Calcs!$AH103+Calcs!$AF103+Calcs!$AG103,0)+1)))*$F103","v":{"$error":"#N/A"}}]
[{"$f":"Input!B114","v":0},{"$f":"Input!D114","v":0},{"$f":"TRIM(Input!E114)","v":""},{"$f":"TRIM(Input!F114)","v":""},{"$f":"Input!V114","v":0},{"$f":"Input!AE114","v":0},{"$f":"IF(MAX(Input!Z114,Calcs!E114)<>0,(GasCalcs!E114*Calcs!$E114+Input!AE114*MAX(0,Input!Z114-Calcs!$E114))/MAX(Input!Z114,Calcs!E114),0)","v":0},{"$f":"Input!W114","v":0},{"$f":"Input!Y114","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H114&GasCalcs!I114,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X114,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF114,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF114,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!E$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!E$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!E$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!F$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!F$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!F$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!G$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!G$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!G$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!H$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!H$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!H$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!I$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!I$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!I$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!J$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!J$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!J$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!K$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!K$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!K$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!L$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!L$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!L$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!M$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!M$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!M$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!N$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!N$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!N$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!O$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!O$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!O$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!P$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!P$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!P$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!Q$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!Q$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!R$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!R$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!R$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!S$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!S$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!S$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!T$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!T$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!T$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!U$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!U$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!U$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!V$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!V$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!V$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!W$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!W$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!W$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!X$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!X$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!X$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!Y$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!Y$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!Z$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!Z$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AA$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AA$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AB$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AB$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AC$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AC$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AD$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AD$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AE$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AE$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AF$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AF$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AG$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AG$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AH$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AH$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AI$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AI$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AJ$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AK$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AK$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AL$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AL$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AM$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AM$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AN$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AN$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AO$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AO$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AP$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AP$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AQ$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AR$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AR$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AS$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AS$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AT$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AT$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AU$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AU$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE114>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J114-1,SkipYrs*Periods+1,1,Calcs!$AE114)),0)+OFFSET(CostG!AV$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AF114*(1/(1+Disc)^(Calcs!$AE114+1)))*$E114\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J114-1,SkipYrs*Periods+1+Calcs!$AE114)*Calcs!$AG114*(1/(1+Disc)^(Calcs!$AE114+1))+\nIF(Calcs!$AH114>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114,0)+1,1,Calcs!$AH114)),0)*(1/(1+Disc)^(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114))+\nOFFSET(CostG!AV$6,GasCalcs!$J114-1,SkipYrs*Periods+ROUND(Calcs!$AE114+Calcs!$AF114+Calcs!$AG114+Calcs!$AH114,0)+1)*Calcs!$AI114*(1/(1+Disc)^(ROUND(Calcs!$AE114+Calcs!$AH114+Calcs!$AF114+Calcs!$AG114,0)+1)))*$F114","v":{"$error":"#N/A"}}]
[{"$f":"Input!B154","v":0},{"$f":"Input!D154","v":0},{"$f":"TRIM(Input!E154)","v":""},{"$f":"TRIM(Input!F154)","v":""},{"$f":"Input!V154","v":0},{"$f":"Input!AE154","v":0},{"$f":"IF(MAX(Input!Z154,Calcs!E154)<>0,(GasCalcs!E154*Calcs!$E154+Input!AE154*MAX(0,Input!Z154-Calcs!$E154))/MAX(Input!Z154,Calcs!E154),0)","v":0},{"$f":"Input!W154","v":0},{"$f":"Input!Y154","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H154&GasCalcs!I154,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X154,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF154,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF154,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!E$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!E$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!E$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!F$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!F$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!F$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!G$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!G$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!G$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!H$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!H$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!H$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!I$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!I$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!I$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!J$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!J$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!J$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!K$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!K$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!K$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!L$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!L$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!L$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!M$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!M$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!M$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!N$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!N$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!N$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!O$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!O$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!O$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!P$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!P$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!P$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!Q$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!Q$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!R$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!R$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!R$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!S$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!S$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!S$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!T$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!T$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!T$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!U$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!U$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!U$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!V$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!V$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!V$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!W$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!W$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!W$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!X$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!X$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!X$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!Y$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!Y$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!Z$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!Z$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AA$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AA$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AB$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AB$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AC$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AC$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AD$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AD$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AE$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AE$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AF$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AF$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AG$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AG$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AH$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AH$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AI$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AI$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AJ$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AK$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AK$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AL$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AL$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AM$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AM$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AN$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AN$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AO$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AO$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AP$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AP$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AQ$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AR$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AR$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AS$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AS$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AT$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AT$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AU$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AU$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE154>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J154-1,SkipYrs*Periods+1,1,Calcs!$AE154)),0)+OFFSET(CostG!AV$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AF154*(1/(1+Disc)^(Calcs!$AE154+1)))*$E154\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J154-1,SkipYrs*Periods+1+Calcs!$AE154)*Calcs!$AG154*(1/(1+Disc)^(Calcs!$AE154+1))+\nIF(Calcs!$AH154>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154,0)+1,1,Calcs!$AH154)),0)*(1/(1+Disc)^(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154))+\nOFFSET(CostG!AV$6,GasCalcs!$J154-1,SkipYrs*Periods+ROUND(Calcs!$AE154+Calcs!$AF154+Calcs!$AG154+Calcs!$AH154,0)+1)*Calcs!$AI154*(1/(1+Disc)^(ROUND(Calcs!$AE154+Calcs!$AH154+Calcs!$AF154+Calcs!$AG154,0)+1)))*$F154","v":{"$error":"#N/A"}}]
[{"$f":"Input!B169","v":0},{"$f":"Input!D169","v":0},{"$f":"TRIM(Input!E169)","v":""},{"$f":"TRIM(Input!F169)","v":""},{"$f":"Input!V169","v":0},{"$f":"Input!AE169","v":0},{"$f":"IF(MAX(Input!Z169,Calcs!E169)<>0,(GasCalcs!E169*Calcs!$E169+Input!AE169*MAX(0,Input!Z169-Calcs!$E169))/MAX(Input!Z169,Calcs!E169),0)","v":0},{"$f":"Input!W169","v":0},{"$f":"Input!Y169","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H169&GasCalcs!I169,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X169,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF169,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF169,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!E$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!E$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!E$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!F$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!F$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!F$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!G$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!G$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!G$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!H$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!H$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!H$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!I$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!I$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!I$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!J$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!J$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!J$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!K$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!K$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!K$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!L$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!L$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!L$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!M$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!M$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!M$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!N$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!N$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!N$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!O$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!O$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!O$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!P$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!P$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!P$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!Q$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!Q$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!R$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!R$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!R$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!S$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!S$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!S$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!T$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!T$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!T$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!U$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!U$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!U$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!V$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!V$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!V$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!W$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!W$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!W$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!X$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!X$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!X$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!Y$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!Y$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!Z$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!Z$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AA$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AA$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AB$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AB$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AC$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AC$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AD$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AD$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AE$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AE$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AF$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AF$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AG$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AG$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AH$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AH$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AI$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AI$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AJ$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AK$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AK$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AL$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AL$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AM$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AM$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AN$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AN$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AO$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AO$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AP$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AP$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AQ$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AR$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AR$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AS$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AS$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AT$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AT$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AU$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AU$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE169>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J169-1,SkipYrs*Periods+1,1,Calcs!$AE169)),0)+OFFSET(CostG!AV$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AF169*(1/(1+Disc)^(Calcs!$AE169+1)))*$E169\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J169-1,SkipYrs*Periods+1+Calcs!$AE169)*Calcs!$AG169*(1/(1+Disc)^(Calcs!$AE169+1))+\nIF(Calcs!$AH169>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169,0)+1,1,Calcs!$AH169)),0)*(1/(1+Disc)^(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169))+\nOFFSET(CostG!AV$6,GasCalcs!$J169-1,SkipYrs*Periods+ROUND(Calcs!$AE169+Calcs!$AF169+Calcs!$AG169+Calcs!$AH169,0)+1)*Calcs!$AI169*(1/(1+Disc)^(ROUND(Calcs!$AE169+Calcs!$AH169+Calcs!$AF169+Calcs!$AG169,0)+1)))*$F169","v":{"$error":"#N/A"}}]
[{"$f":"Input!B205","v":0},{"$f":"Input!D205","v":0},{"$f":"TRIM(Input!E205)","v":""},{"$f":"TRIM(Input!F205)","v":""},{"$f":"Input!V205","v":0},{"$f":"Input!AE205","v":0},{"$f":"IF(MAX(Input!Z205,Calcs!E205)<>0,(GasCalcs!E205*Calcs!$E205+Input!AE205*MAX(0,Input!Z205-Calcs!$E205))/MAX(Input!Z205,Calcs!E205),0)","v":0},{"$f":"Input!W205","v":0},{"$f":"Input!Y205","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H205&GasCalcs!I205,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X205,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF205,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF205,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!E$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!E$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!E$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!F$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!F$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!F$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!G$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!G$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!G$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!H$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!H$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!H$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!I$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!I$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!I$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!J$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!J$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!J$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!K$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!K$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!K$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!L$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!L$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!L$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!M$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!M$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!M$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!N$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!N$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!N$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!O$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!O$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!O$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!P$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!P$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!P$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!Q$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!Q$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!R$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!R$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!R$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!S$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!S$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!S$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!T$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!T$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!T$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!U$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!U$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!U$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!V$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!V$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!V$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!W$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!W$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!W$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!X$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!X$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!X$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!Y$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!Y$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!Z$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!Z$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AA$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AA$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AB$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AB$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AC$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AC$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AD$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AD$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AE$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AE$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AF$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AF$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AG$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AG$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AH$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AH$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AI$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AI$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AJ$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AK$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AK$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AL$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AL$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AM$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AM$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AN$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AN$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AO$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AO$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AP$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AP$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AQ$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AR$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AR$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AS$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AS$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AT$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AT$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AU$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AU$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE205>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J205-1,SkipYrs*Periods+1,1,Calcs!$AE205)),0)+OFFSET(CostG!AV$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AF205*(1/(1+Disc)^(Calcs!$AE205+1)))*$E205\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J205-1,SkipYrs*Periods+1+Calcs!$AE205)*Calcs!$AG205*(1/(1+Disc)^(Calcs!$AE205+1))+\nIF(Calcs!$AH205>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205,0)+1,1,Calcs!$AH205)),0)*(1/(1+Disc)^(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205))+\nOFFSET(CostG!AV$6,GasCalcs!$J205-1,SkipYrs*Periods+ROUND(Calcs!$AE205+Calcs!$AF205+Calcs!$AG205+Calcs!$AH205,0)+1)*Calcs!$AI205*(1/(1+Disc)^(ROUND(Calcs!$AE205+Calcs!$AH205+Calcs!$AF205+Calcs!$AG205,0)+1)))*$F205","v":{"$error":"#N/A"}}]
[{"$f":"Input!B220","v":0},{"$f":"Input!D220","v":0},{"$f":"TRIM(Input!E220)","v":""},{"$f":"TRIM(Input!F220)","v":""},{"$f":"Input!V220","v":0},{"$f":"Input!AE220","v":0},{"$f":"IF(MAX(Input!Z220,Calcs!E220)<>0,(GasCalcs!E220*Calcs!$E220+Input!AE220*MAX(0,Input!Z220-Calcs!$E220))/MAX(Input!Z220,Calcs!E220),0)","v":0},{"$f":"Input!W220","v":0},{"$f":"Input!Y220","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H220&GasCalcs!I220,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X220,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF220,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF220,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!E$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!E$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!E$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!F$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!F$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!F$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!G$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!G$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!G$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!H$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!H$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!H$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!I$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!I$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!I$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!J$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!J$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!J$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!K$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!K$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!K$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!L$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!L$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!L$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!M$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!M$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!M$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!N$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!N$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!N$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!O$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!O$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!O$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!P$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!P$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!P$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!Q$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!Q$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!R$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!R$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!R$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!S$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!S$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!S$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!T$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!T$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!T$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!U$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!U$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!U$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!V$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!V$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!V$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!W$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!W$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!W$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!X$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!X$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!X$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!Y$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!Y$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!Z$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!Z$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AA$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AA$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AB$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AB$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AC$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AC$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AD$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AD$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AE$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AE$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AF$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AF$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AG$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AG$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AH$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AH$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AI$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AI$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AJ$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AK$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AK$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AL$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AL$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AM$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AM$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AN$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AN$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AO$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AO$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AP$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AP$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AQ$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AR$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AR$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AS$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AS$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AT$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AT$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AU$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AU$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE220>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J220-1,SkipYrs*Periods+1,1,Calcs!$AE220)),0)+OFFSET(CostG!AV$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AF220*(1/(1+Disc)^(Calcs!$AE220+1)))*$E220\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J220-1,SkipYrs*Periods+1+Calcs!$AE220)*Calcs!$AG220*(1/(1+Disc)^(Calcs!$AE220+1))+\nIF(Calcs!$AH220>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220,0)+1,1,Calcs!$AH220)),0)*(1/(1+Disc)^(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220))+\nOFFSET(CostG!AV$6,GasCalcs!$J220-1,SkipYrs*Periods+ROUND(Calcs!$AE220+Calcs!$AF220+Calcs!$AG220+Calcs!$AH220,0)+1)*Calcs!$AI220*(1/(1+Disc)^(ROUND(Calcs!$AE220+Calcs!$AH220+Calcs!$AF220+Calcs!$AG220,0)+1)))*$F220","v":{"$error":"#N/A"}}]
[{"$f":"Input!B256","v":0},{"$f":"Input!D256","v":0},{"$f":"TRIM(Input!E256)","v":""},{"$f":"TRIM(Input!F256)","v":""},{"$f":"Input!V256","v":0},{"$f":"Input!AE256","v":0},{"$f":"IF(MAX(Input!Z256,Calcs!E256)<>0,(GasCalcs!E256*Calcs!$E256+Input!AE256*MAX(0,Input!Z256-Calcs!$E256))/MAX(Input!Z256,Calcs!E256),0)","v":0},{"$f":"Input!W256","v":0},{"$f":"Input!Y256","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H256&GasCalcs!I256,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X256,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF256,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF256,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!E$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!E$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!E$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!F$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!F$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!F$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!G$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!G$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!G$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!H$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!H$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!H$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!I$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!I$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!I$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!J$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!J$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!J$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!K$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!K$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!K$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!L$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!L$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!L$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!M$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!M$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!M$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!N$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!N$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!N$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!O$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!O$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!O$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!P$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!P$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!P$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!Q$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!Q$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!R$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!R$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!R$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!S$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!S$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!S$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!T$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!T$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!T$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!U$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!U$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!U$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!V$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!V$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!V$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!W$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!W$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!W$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!X$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!X$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!X$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!Y$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!Y$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!Z$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!Z$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AA$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AA$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AB$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AB$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AC$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AC$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AD$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AD$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AE$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AE$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AF$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AF$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AG$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AG$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AH$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AH$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AI$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AI$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AJ$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AK$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AK$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AL$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AL$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AM$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AM$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AN$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AN$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AO$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AO$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AP$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AP$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AQ$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AR$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AR$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AS$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AS$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AT$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AT$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AU$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AU$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE256>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J256-1,SkipYrs*Periods+1,1,Calcs!$AE256)),0)+OFFSET(CostG!AV$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AF256*(1/(1+Disc)^(Calcs!$AE256+1)))*$E256\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J256-1,SkipYrs*Periods+1+Calcs!$AE256)*Calcs!$AG256*(1/(1+Disc)^(Calcs!$AE256+1))+\nIF(Calcs!$AH256>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256,0)+1,1,Calcs!$AH256)),0)*(1/(1+Disc)^(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256))+\nOFFSET(CostG!AV$6,GasCalcs!$J256-1,SkipYrs*Periods+ROUND(Calcs!$AE256+Calcs!$AF256+Calcs!$AG256+Calcs!$AH256,0)+1)*Calcs!$AI256*(1/(1+Disc)^(ROUND(Calcs!$AE256+Calcs!$AH256+Calcs!$AF256+Calcs!$AG256,0)+1)))*$F256","v":{"$error":"#N/A"}}]
[{"$f":"Input!B271","v":0},{"$f":"Input!D271","v":0},{"$f":"TRIM(Input!E271)","v":""},{"$f":"TRIM(Input!F271)","v":""},{"$f":"Input!V271","v":0},{"$f":"Input!AE271","v":0},{"$f":"IF(MAX(Input!Z271,Calcs!E271)<>0,(GasCalcs!E271*Calcs!$E271+Input!AE271*MAX(0,Input!Z271-Calcs!$E271))/MAX(Input!Z271,Calcs!E271),0)","v":0},{"$f":"Input!W271","v":0},{"$f":"Input!Y271","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H271&GasCalcs!I271,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X271,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF271,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF271,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!E$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!E$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!E$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!F$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!F$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!F$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!G$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!G$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!G$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!H$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!H$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!H$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!I$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!I$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!I$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!J$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!J$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!J$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!K$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!K$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!K$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!L$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!L$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!L$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!M$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!M$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!M$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!N$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!N$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!N$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!O$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!O$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!O$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!P$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!P$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!P$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!Q$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!Q$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!R$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!R$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!R$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!S$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!S$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!S$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!T$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!T$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!T$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!U$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!U$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!U$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!V$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!V$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!V$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!W$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!W$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!W$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!X$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!X$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!X$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!Y$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!Y$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!Z$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!Z$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AA$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AA$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AB$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AB$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AC$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AC$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AD$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AD$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AE$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AE$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AF$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AF$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AG$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AG$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AH$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AH$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AI$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AI$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AJ$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AK$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AK$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AL$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AL$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AM$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AM$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AN$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AN$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AO$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AO$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AP$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AP$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AQ$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AR$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AR$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AS$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AS$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AT$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AT$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AU$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AU$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE271>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J271-1,SkipYrs*Periods+1,1,Calcs!$AE271)),0)+OFFSET(CostG!AV$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AF271*(1/(1+Disc)^(Calcs!$AE271+1)))*$E271\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J271-1,SkipYrs*Periods+1+Calcs!$AE271)*Calcs!$AG271*(1/(1+Disc)^(Calcs!$AE271+1))+\nIF(Calcs!$AH271>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271,0)+1,1,Calcs!$AH271)),0)*(1/(1+Disc)^(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271))+\nOFFSET(CostG!AV$6,GasCalcs!$J271-1,SkipYrs*Periods+ROUND(Calcs!$AE271+Calcs!$AF271+Calcs!$AG271+Calcs!$AH271,0)+1)*Calcs!$AI271*(1/(1+Disc)^(ROUND(Calcs!$AE271+Calcs!$AH271+Calcs!$AF271+Calcs!$AG271,0)+1)))*$F271","v":{"$error":"#N/A"}}]
[{"$f":"Input!B305","v":0},{"$f":"Input!D305","v":0},{"$f":"TRIM(Input!E305)","v":""},{"$f":"TRIM(Input!F305)","v":""},{"$f":"Input!V305","v":0},{"$f":"Input!AE305","v":0},{"$f":"IF(MAX(Input!Z305,Calcs!E305)<>0,(GasCalcs!E305*Calcs!$E305+Input!AE305*MAX(0,Input!Z305-Calcs!$E305))/MAX(Input!Z305,Calcs!E305),0)","v":0},{"$f":"Input!W305","v":0},{"$f":"Input!Y305","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H305&GasCalcs!I305,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X305,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF305,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF305,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!E$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!E$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!E$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!F$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!F$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!F$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!G$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!G$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!G$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!H$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!H$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!H$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!I$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!I$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!I$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!J$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!J$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!J$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!K$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!K$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!K$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!L$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!L$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!L$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!M$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!M$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!M$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!N$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!N$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!N$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!O$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!O$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!O$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!P$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!P$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!P$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!Q$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!Q$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!R$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!R$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!R$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!S$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!S$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!S$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!T$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!T$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!T$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!U$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!U$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!U$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!V$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!V$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!V$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!W$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!W$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!W$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!X$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!X$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!X$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!Y$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!Y$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!Z$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!Z$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AA$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AA$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AB$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AB$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AC$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AC$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AD$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AD$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AE$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AE$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AF$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AF$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AG$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AG$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AH$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AH$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AI$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AI$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AJ$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AK$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AK$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AL$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AL$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AM$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AM$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AN$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AN$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AO$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AO$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AP$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AP$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AQ$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AR$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AR$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AS$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AS$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AT$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AT$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AU$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AU$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE305>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J305-1,SkipYrs*Periods+1,1,Calcs!$AE305)),0)+OFFSET(CostG!AV$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AF305*(1/(1+Disc)^(Calcs!$AE305+1)))*$E305\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J305-1,SkipYrs*Periods+1+Calcs!$AE305)*Calcs!$AG305*(1/(1+Disc)^(Calcs!$AE305+1))+\nIF(Calcs!$AH305>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305,0)+1,1,Calcs!$AH305)),0)*(1/(1+Disc)^(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305))+\nOFFSET(CostG!AV$6,GasCalcs!$J305-1,SkipYrs*Periods+ROUND(Calcs!$AE305+Calcs!$AF305+Calcs!$AG305+Calcs!$AH305,0)+1)*Calcs!$AI305*(1/(1+Disc)^(ROUND(Calcs!$AE305+Calcs!$AH305+Calcs!$AF305+Calcs!$AG305,0)+1)))*$F305","v":{"$error":"#N/A"}}]
[{"$f":"Input!B323","v":0},{"$f":"Input!D323","v":0},{"$f":"TRIM(Input!E323)","v":""},{"$f":"TRIM(Input!F323)","v":""},{"$f":"Input!V323","v":0},{"$f":"Input!AE323","v":0},{"$f":"IF(MAX(Input!Z323,Calcs!E323)<>0,(GasCalcs!E323*Calcs!$E323+Input!AE323*MAX(0,Input!Z323-Calcs!$E323))/MAX(Input!Z323,Calcs!E323),0)","v":0},{"$f":"Input!W323","v":0},{"$f":"Input!Y323","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H323&GasCalcs!I323,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X323,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF323,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF323,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!E$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!E$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!E$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!F$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!F$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!F$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!G$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!G$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!G$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!H$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!H$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!H$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!I$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!I$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!I$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!J$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!J$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!J$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!K$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!K$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!K$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!L$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!L$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!L$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!M$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!M$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!M$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!N$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!N$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!N$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!O$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!O$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!O$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!P$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!P$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!P$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!Q$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!Q$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!R$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!R$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!R$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!S$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!S$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!S$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!T$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!T$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!T$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!U$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!U$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!U$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!V$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!V$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!V$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!W$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!W$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!W$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!X$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!X$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!X$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!Y$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!Y$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!Z$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!Z$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AA$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AA$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AB$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AB$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AC$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AC$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AD$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AD$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AE$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AE$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AF$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AF$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AG$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AG$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AH$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AH$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AI$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AI$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AJ$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AK$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AK$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AL$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AL$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AM$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AM$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AN$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AN$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AO$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AO$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AP$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AP$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AQ$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AR$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AR$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AS$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AS$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AT$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AT$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AU$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AU$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE323>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J323-1,SkipYrs*Periods+1,1,Calcs!$AE323)),0)+OFFSET(CostG!AV$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AF323*(1/(1+Disc)^(Calcs!$AE323+1)))*$E323\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J323-1,SkipYrs*Periods+1+Calcs!$AE323)*Calcs!$AG323*(1/(1+Disc)^(Calcs!$AE323+1))+\nIF(Calcs!$AH323>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323,0)+1,1,Calcs!$AH323)),0)*(1/(1+Disc)^(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323))+\nOFFSET(CostG!AV$6,GasCalcs!$J323-1,SkipYrs*Periods+ROUND(Calcs!$AE323+Calcs!$AF323+Calcs!$AG323+Calcs!$AH323,0)+1)*Calcs!$AI323*(1/(1+Disc)^(ROUND(Calcs!$AE323+Calcs!$AH323+Calcs!$AF323+Calcs!$AG323,0)+1)))*$F323","v":{"$error":"#N/A"}}]
[{"$f":"Input!B338","v":0},{"$f":"Input!D338","v":0},{"$f":"TRIM(Input!E338)","v":""},{"$f":"TRIM(Input!F338)","v":""},{"$f":"Input!V338","v":0},{"$f":"Input!AE338","v":0},{"$f":"IF(MAX(Input!Z338,Calcs!E338)<>0,(GasCalcs!E338*Calcs!$E338+Input!AE338*MAX(0,Input!Z338-Calcs!$E338))/MAX(Input!Z338,Calcs!E338),0)","v":0},{"$f":"Input!W338","v":0},{"$f":"Input!Y338","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H338&GasCalcs!I338,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X338,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF338,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF338,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!E$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!E$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!E$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!F$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!F$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!F$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!G$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!G$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!G$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!H$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!H$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!H$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!I$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!I$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!I$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!J$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!J$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!J$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!K$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!K$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!K$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!L$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!L$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!L$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!M$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!M$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!M$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!N$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!N$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!N$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!O$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!O$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!O$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!P$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!P$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!P$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!Q$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!Q$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!R$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!R$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!R$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!S$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!S$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!S$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!T$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!T$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!T$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!U$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!U$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!U$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!V$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!V$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!V$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!W$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!W$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!W$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!X$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!X$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!X$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!Y$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!Y$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!Z$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!Z$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AA$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AA$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AB$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AB$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AC$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AC$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AD$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AD$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AE$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AE$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AF$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AF$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AG$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AG$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AH$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AH$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AI$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AI$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AJ$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AK$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AK$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AL$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AL$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AM$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AM$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AN$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AN$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AO$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AO$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AP$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AP$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AQ$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AR$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AR$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AS$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AS$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AT$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AT$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AU$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AU$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE338>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J338-1,SkipYrs*Periods+1,1,Calcs!$AE338)),0)+OFFSET(CostG!AV$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AF338*(1/(1+Disc)^(Calcs!$AE338+1)))*$E338\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J338-1,SkipYrs*Periods+1+Calcs!$AE338)*Calcs!$AG338*(1/(1+Disc)^(Calcs!$AE338+1))+\nIF(Calcs!$AH338>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338,0)+1,1,Calcs!$AH338)),0)*(1/(1+Disc)^(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338))+\nOFFSET(CostG!AV$6,GasCalcs!$J338-1,SkipYrs*Periods+ROUND(Calcs!$AE338+Calcs!$AF338+Calcs!$AG338+Calcs!$AH338,0)+1)*Calcs!$AI338*(1/(1+Disc)^(ROUND(Calcs!$AE338+Calcs!$AH338+Calcs!$AF338+Calcs!$AG338,0)+1)))*$F338","v":{"$error":"#N/A"}}]
[{"$f":"Input!B378","v":0},{"$f":"Input!D378","v":0},{"$f":"TRIM(Input!E378)","v":""},{"$f":"TRIM(Input!F378)","v":""},{"$f":"Input!V378","v":0},{"$f":"Input!AE378","v":0},{"$f":"IF(MAX(Input!Z378,Calcs!E378)<>0,(GasCalcs!E378*Calcs!$E378+Input!AE378*MAX(0,Input!Z378-Calcs!$E378))/MAX(Input!Z378,Calcs!E378),0)","v":0},{"$f":"Input!W378","v":0},{"$f":"Input!Y378","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H378&GasCalcs!I378,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X378,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF378,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF378,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!E$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!E$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!E$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!F$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!F$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!F$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!G$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!G$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!G$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!H$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!H$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!H$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!I$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!I$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!I$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!J$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!J$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!J$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!K$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!K$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!K$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!L$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!L$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!L$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!M$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!M$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!M$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!N$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!N$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!N$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!O$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!O$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!O$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!P$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!P$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!P$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!Q$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!Q$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!R$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!R$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!R$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!S$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!S$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!S$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!T$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!T$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!T$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!U$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!U$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!U$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!V$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!V$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!V$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!W$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!W$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!W$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!X$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!X$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!X$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!Y$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!Y$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!Z$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!Z$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AA$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AA$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AB$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AB$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AC$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AC$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AD$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AD$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AE$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AE$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AF$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AF$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AG$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AG$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AH$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AH$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AI$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AI$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AJ$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AK$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AK$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AL$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AL$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AM$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AM$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AN$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AN$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AO$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AO$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AP$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AP$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AQ$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AR$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AR$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AS$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AS$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AT$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AT$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AU$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AU$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE378>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J378-1,SkipYrs*Periods+1,1,Calcs!$AE378)),0)+OFFSET(CostG!AV$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AF378*(1/(1+Disc)^(Calcs!$AE378+1)))*$E378\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J378-1,SkipYrs*Periods+1+Calcs!$AE378)*Calcs!$AG378*(1/(1+Disc)^(Calcs!$AE378+1))+\nIF(Calcs!$AH378>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378,0)+1,1,Calcs!$AH378)),0)*(1/(1+Disc)^(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378))+\nOFFSET(CostG!AV$6,GasCalcs!$J378-1,SkipYrs*Periods+ROUND(Calcs!$AE378+Calcs!$AF378+Calcs!$AG378+Calcs!$AH378,0)+1)*Calcs!$AI378*(1/(1+Disc)^(ROUND(Calcs!$AE378+Calcs!$AH378+Calcs!$AF378+Calcs!$AG378,0)+1)))*$F378","v":{"$error":"#N/A"}}]
[{"$f":"Input!B389","v":0},{"$f":"Input!D389","v":0},{"$f":"TRIM(Input!E389)","v":""},{"$f":"TRIM(Input!F389)","v":""},{"$f":"Input!V389","v":0},{"$f":"Input!AE389","v":0},{"$f":"IF(MAX(Input!Z389,Calcs!E389)<>0,(GasCalcs!E389*Calcs!$E389+Input!AE389*MAX(0,Input!Z389-Calcs!$E389))/MAX(Input!Z389,Calcs!E389),0)","v":0},{"$f":"Input!W389","v":0},{"$f":"Input!Y389","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H389&GasCalcs!I389,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X389,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF389,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF389,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!E$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!E$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!E$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!F$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!F$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!F$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!G$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!G$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!G$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!H$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!H$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!H$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!I$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!I$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!I$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!J$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!J$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!J$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!K$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!K$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!K$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!L$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!L$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!L$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!M$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!M$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!M$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!N$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!N$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!N$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!O$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!O$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!O$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!P$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!P$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!P$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!Q$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!Q$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!R$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!R$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!R$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!S$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!S$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!S$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!T$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!T$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!T$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!U$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!U$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!U$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!V$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!V$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!V$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!W$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!W$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!W$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!X$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!X$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!X$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!Y$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!Y$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!Z$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!Z$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AA$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AA$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AB$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AB$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AC$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AC$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AD$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AD$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AE$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AE$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AF$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AF$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AG$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AG$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AH$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AH$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AI$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AI$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AJ$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AK$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AK$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AL$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AL$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AM$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AM$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AN$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AN$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AO$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AO$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AP$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AP$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AQ$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AR$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AR$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AS$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AS$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AT$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AT$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AU$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AU$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE389>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J389-1,SkipYrs*Periods+1,1,Calcs!$AE389)),0)+OFFSET(CostG!AV$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AF389*(1/(1+Disc)^(Calcs!$AE389+1)))*$E389\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J389-1,SkipYrs*Periods+1+Calcs!$AE389)*Calcs!$AG389*(1/(1+Disc)^(Calcs!$AE389+1))+\nIF(Calcs!$AH389>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389,0)+1,1,Calcs!$AH389)),0)*(1/(1+Disc)^(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389))+\nOFFSET(CostG!AV$6,GasCalcs!$J389-1,SkipYrs*Periods+ROUND(Calcs!$AE389+Calcs!$AF389+Calcs!$AG389+Calcs!$AH389,0)+1)*Calcs!$AI389*(1/(1+Disc)^(ROUND(Calcs!$AE389+Calcs!$AH389+Calcs!$AF389+Calcs!$AG389,0)+1)))*$F389","v":{"$error":"#N/A"}}]
[{"$f":"Input!B429","v":0},{"$f":"Input!D429","v":0},{"$f":"TRIM(Input!E429)","v":""},{"$f":"TRIM(Input!F429)","v":""},{"$f":"Input!V429","v":0},{"$f":"Input!AE429","v":0},{"$f":"IF(MAX(Input!Z429,Calcs!E429)<>0,(GasCalcs!E429*Calcs!$E429+Input!AE429*MAX(0,Input!Z429-Calcs!$E429))/MAX(Input!Z429,Calcs!E429),0)","v":0},{"$f":"Input!W429","v":0},{"$f":"Input!Y429","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H429&GasCalcs!I429,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X429,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF429,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF429,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!E$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!E$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!E$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!F$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!F$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!F$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!G$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!G$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!G$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!H$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!H$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!H$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!I$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!I$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!I$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!J$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!J$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!J$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!K$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!K$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!K$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!L$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!L$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!L$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!M$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!M$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!M$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!N$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!N$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!N$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!O$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!O$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!O$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!P$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!P$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!P$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!Q$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!Q$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!R$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!R$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!R$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!S$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!S$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!S$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!T$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!T$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!T$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!U$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!U$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!U$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!V$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!V$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!V$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!W$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!W$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!W$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!X$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!X$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!X$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!Y$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!Y$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!Z$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!Z$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AA$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AA$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AB$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AB$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AC$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AC$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AD$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AD$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AE$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AE$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AF$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AF$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AG$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AG$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AH$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AH$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AI$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AI$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AJ$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AK$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AK$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AL$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AL$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AM$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AM$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AN$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AN$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AO$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AO$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AP$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AP$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AQ$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AR$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AR$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AS$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AS$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AT$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AT$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AU$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AU$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE429>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J429-1,SkipYrs*Periods+1,1,Calcs!$AE429)),0)+OFFSET(CostG!AV$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AF429*(1/(1+Disc)^(Calcs!$AE429+1)))*$E429\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J429-1,SkipYrs*Periods+1+Calcs!$AE429)*Calcs!$AG429*(1/(1+Disc)^(Calcs!$AE429+1))+\nIF(Calcs!$AH429>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429,0)+1,1,Calcs!$AH429)),0)*(1/(1+Disc)^(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429))+\nOFFSET(CostG!AV$6,GasCalcs!$J429-1,SkipYrs*Periods+ROUND(Calcs!$AE429+Calcs!$AF429+Calcs!$AG429+Calcs!$AH429,0)+1)*Calcs!$AI429*(1/(1+Disc)^(ROUND(Calcs!$AE429+Calcs!$AH429+Calcs!$AF429+Calcs!$AG429,0)+1)))*$F429","v":{"$error":"#N/A"}}]
[{"$f":"Input!B440","v":0},{"$f":"Input!D440","v":0},{"$f":"TRIM(Input!E440)","v":""},{"$f":"TRIM(Input!F440)","v":""},{"$f":"Input!V440","v":0},{"$f":"Input!AE440","v":0},{"$f":"IF(MAX(Input!Z440,Calcs!E440)<>0,(GasCalcs!E440*Calcs!$E440+Input!AE440*MAX(0,Input!Z440-Calcs!$E440))/MAX(Input!Z440,Calcs!E440),0)","v":0},{"$f":"Input!W440","v":0},{"$f":"Input!Y440","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H440&GasCalcs!I440,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X440,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF440,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF440,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!E$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!E$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!E$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!F$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!F$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!F$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!G$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!G$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!G$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!H$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!H$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!H$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!I$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!I$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!I$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!J$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!J$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!J$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!K$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!K$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!K$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!L$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!L$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!L$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!M$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!M$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!M$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!N$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!N$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!N$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!O$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!O$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!O$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!P$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!P$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!P$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!Q$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!Q$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!R$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!R$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!R$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!S$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!S$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!S$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!T$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!T$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!T$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!U$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!U$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!U$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!V$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!V$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!V$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!W$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!W$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!W$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!X$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!X$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!X$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!Y$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!Y$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!Z$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!Z$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AA$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AA$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AB$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AB$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AC$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AC$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AD$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AD$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AE$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AE$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AF$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AF$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AG$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AG$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AH$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AH$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AI$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AI$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AJ$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AK$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AK$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AL$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AL$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AM$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AM$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AN$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AN$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AO$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AO$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AP$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AP$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AQ$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AR$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AR$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AS$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AS$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AT$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AT$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AU$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AU$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE440>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J440-1,SkipYrs*Periods+1,1,Calcs!$AE440)),0)+OFFSET(CostG!AV$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AF440*(1/(1+Disc)^(Calcs!$AE440+1)))*$E440\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J440-1,SkipYrs*Periods+1+Calcs!$AE440)*Calcs!$AG440*(1/(1+Disc)^(Calcs!$AE440+1))+\nIF(Calcs!$AH440>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440,0)+1,1,Calcs!$AH440)),0)*(1/(1+Disc)^(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440))+\nOFFSET(CostG!AV$6,GasCalcs!$J440-1,SkipYrs*Periods+ROUND(Calcs!$AE440+Calcs!$AF440+Calcs!$AG440+Calcs!$AH440,0)+1)*Calcs!$AI440*(1/(1+Disc)^(ROUND(Calcs!$AE440+Calcs!$AH440+Calcs!$AF440+Calcs!$AG440,0)+1)))*$F440","v":{"$error":"#N/A"}}]
[{"$f":"Input!B480","v":0},{"$f":"Input!D480","v":0},{"$f":"TRIM(Input!E480)","v":""},{"$f":"TRIM(Input!F480)","v":""},{"$f":"Input!V480","v":0},{"$f":"Input!AE480","v":0},{"$f":"IF(MAX(Input!Z480,Calcs!E480)<>0,(GasCalcs!E480*Calcs!$E480+Input!AE480*MAX(0,Input!Z480-Calcs!$E480))/MAX(Input!Z480,Calcs!E480),0)","v":0},{"$f":"Input!W480","v":0},{"$f":"Input!Y480","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H480&GasCalcs!I480,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X480,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF480,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF480,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}}]
[{"$f":"Input!B495","v":0},{"$f":"Input!D495","v":0},{"$f":"TRIM(Input!E495)","v":""},{"$f":"TRIM(Input!F495)","v":""},{"$f":"Input!V495","v":0},{"$f":"Input!AE495","v":0},{"$f":"IF(MAX(Input!Z495,Calcs!E495)<>0,(GasCalcs!E495*Calcs!$E495+Input!AE495*MAX(0,Input!Z495-Calcs!$E495))/MAX(Input!Z495,Calcs!E495),0)","v":0},{"$f":"Input!W495","v":0},{"$f":"Input!Y495","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H495&GasCalcs!I495,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X495,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF495,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF495,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!E$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!E$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!E$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!F$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!F$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!F$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!G$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!G$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!G$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!H$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!H$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!H$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!I$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!I$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!I$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!J$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!J$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!J$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!K$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!K$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!K$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!L$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!L$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!L$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!M$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!M$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!M$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!N$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!N$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!N$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!O$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!O$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!O$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!P$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!P$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!P$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!Q$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!Q$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!R$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!R$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!R$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!S$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!S$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!S$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!T$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!T$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!T$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!U$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!U$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!U$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!V$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!V$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!V$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!W$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!W$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!W$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!X$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!X$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!X$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!Y$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!Y$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!Z$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!Z$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AA$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AA$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AB$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AB$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AC$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AC$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AD$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AD$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AE$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AE$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AF$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AF$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AG$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AG$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AH$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AH$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AI$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AI$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AJ$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AK$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AK$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AL$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AL$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AM$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AM$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AN$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AN$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AO$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AO$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AP$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AP$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AQ$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AR$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AR$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AS$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AS$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AT$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AT$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AU$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AU$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE495>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J495-1,SkipYrs*Periods+1,1,Calcs!$AE495)),0)+OFFSET(CostG!AV$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AF495*(1/(1+Disc)^(Calcs!$AE495+1)))*$E495\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J495-1,SkipYrs*Periods+1+Calcs!$AE495)*Calcs!$AG495*(1/(1+Disc)^(Calcs!$AE495+1))+\nIF(Calcs!$AH495>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495,0)+1,1,Calcs!$AH495)),0)*(1/(1+Disc)^(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495))+\nOFFSET(CostG!AV$6,GasCalcs!$J495-1,SkipYrs*Periods+ROUND(Calcs!$AE495+Calcs!$AF495+Calcs!$AG495+Calcs!$AH495,0)+1)*Calcs!$AI495*(1/(1+Disc)^(ROUND(Calcs!$AE495+Calcs!$AH495+Calcs!$AF495+Calcs!$AG495,0)+1)))*$F495","v":{"$error":"#N/A"}}]
[{"$f":"Input!B531","v":0},{"$f":"Input!D531","v":0},{"$f":"TRIM(Input!E531)","v":""},{"$f":"TRIM(Input!F531)","v":""},{"$f":"Input!V531","v":0},{"$f":"Input!AE531","v":0},{"$f":"IF(MAX(Input!Z531,Calcs!E531)<>0,(GasCalcs!E531*Calcs!$E531+Input!AE531*MAX(0,Input!Z531-Calcs!$E531))/MAX(Input!Z531,Calcs!E531),0)","v":0},{"$f":"Input!W531","v":0},{"$f":"Input!Y531","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H531&GasCalcs!I531,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X531,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF531,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF531,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!E$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!E$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!E$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!F$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!F$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!F$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!G$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!G$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!G$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!H$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!H$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!H$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!I$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!I$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!I$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!J$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!J$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!J$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!K$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!K$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!K$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!L$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!L$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!L$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!M$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!M$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!M$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!N$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!N$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!N$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!O$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!O$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!O$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!P$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!P$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!P$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!Q$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!Q$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!R$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!R$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!R$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!S$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!S$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!S$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!T$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!T$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!T$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!U$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!U$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!U$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!V$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!V$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!V$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!W$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!W$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!W$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!X$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!X$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!X$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!Y$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!Y$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!Z$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!Z$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AA$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AA$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AB$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AB$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AC$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AC$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AD$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AD$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AE$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AE$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AF$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AF$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AG$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AG$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AH$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AH$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AI$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AI$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AJ$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AK$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AK$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AL$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AL$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AM$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AM$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AN$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AN$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AO$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AO$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AP$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AP$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AQ$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AR$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AR$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AS$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AS$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AT$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AT$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AU$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AU$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE531>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J531-1,SkipYrs*Periods+1,1,Calcs!$AE531)),0)+OFFSET(CostG!AV$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AF531*(1/(1+Disc)^(Calcs!$AE531+1)))*$E531\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J531-1,SkipYrs*Periods+1+Calcs!$AE531)*Calcs!$AG531*(1/(1+Disc)^(Calcs!$AE531+1))+\nIF(Calcs!$AH531>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531,0)+1,1,Calcs!$AH531)),0)*(1/(1+Disc)^(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531))+\nOFFSET(CostG!AV$6,GasCalcs!$J531-1,SkipYrs*Periods+ROUND(Calcs!$AE531+Calcs!$AF531+Calcs!$AG531+Calcs!$AH531,0)+1)*Calcs!$AI531*(1/(1+Disc)^(ROUND(Calcs!$AE531+Calcs!$AH531+Calcs!$AF531+Calcs!$AG531,0)+1)))*$F531","v":{"$error":"#N/A"}}]
[{"$f":"Input!B558","v":0},{"$f":"Input!D558","v":0},{"$f":"TRIM(Input!E558)","v":""},{"$f":"TRIM(Input!F558)","v":""},{"$f":"Input!V558","v":0},{"$f":"Input!AE558","v":0},{"$f":"IF(MAX(Input!Z558,Calcs!E558)<>0,(GasCalcs!E558*Calcs!$E558+Input!AE558*MAX(0,Input!Z558-Calcs!$E558))/MAX(Input!Z558,Calcs!E558),0)","v":0},{"$f":"Input!W558","v":0},{"$f":"Input!Y558","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H558&GasCalcs!I558,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X558,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF558,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF558,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!E$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!E$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!E$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!F$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!F$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!F$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!G$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!G$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!G$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!H$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!H$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!H$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!I$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!I$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!I$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!J$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!J$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!J$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!K$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!K$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!K$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!L$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!L$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!L$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!M$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!M$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!M$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!N$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!N$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!N$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!O$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!O$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!O$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!P$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!P$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!P$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!Q$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!Q$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!R$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!R$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!R$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!S$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!S$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!S$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!T$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!T$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!T$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!U$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!U$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!U$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!V$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!V$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!V$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!W$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!W$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!W$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!X$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!X$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!X$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!Y$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!Y$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!Z$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!Z$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AA$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AA$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AB$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AB$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AC$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AC$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AD$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AD$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AE$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AE$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AF$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AF$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AG$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AG$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AH$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AH$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AI$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AI$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AJ$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AK$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AK$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AL$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AL$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AM$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AM$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AN$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AN$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AO$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AO$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AP$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AP$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AQ$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AR$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AR$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AS$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AS$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AT$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AT$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AU$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AU$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE558>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J558-1,SkipYrs*Periods+1,1,Calcs!$AE558)),0)+OFFSET(CostG!AV$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AF558*(1/(1+Disc)^(Calcs!$AE558+1)))*$E558\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J558-1,SkipYrs*Periods+1+Calcs!$AE558)*Calcs!$AG558*(1/(1+Disc)^(Calcs!$AE558+1))+\nIF(Calcs!$AH558>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558,0)+1,1,Calcs!$AH558)),0)*(1/(1+Disc)^(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558))+\nOFFSET(CostG!AV$6,GasCalcs!$J558-1,SkipYrs*Periods+ROUND(Calcs!$AE558+Calcs!$AF558+Calcs!$AG558+Calcs!$AH558,0)+1)*Calcs!$AI558*(1/(1+Disc)^(ROUND(Calcs!$AE558+Calcs!$AH558+Calcs!$AF558+Calcs!$AG558,0)+1)))*$F558","v":{"$error":"#N/A"}}]
[{"$f":"Input!B583","v":0},{"$f":"Input!D583","v":0},{"$f":"TRIM(Input!E583)","v":""},{"$f":"TRIM(Input!F583)","v":""},{"$f":"Input!V583","v":0},{"$f":"Input!AE583","v":0},{"$f":"IF(MAX(Input!Z583,Calcs!E583)<>0,(GasCalcs!E583*Calcs!$E583+Input!AE583*MAX(0,Input!Z583-Calcs!$E583))/MAX(Input!Z583,Calcs!E583),0)","v":0},{"$f":"Input!W583","v":0},{"$f":"Input!Y583","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H583&GasCalcs!I583,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X583,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF583,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF583,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}}]
[{"$f":"Input!B598","v":0},{"$f":"Input!D598","v":0},{"$f":"TRIM(Input!E598)","v":""},{"$f":"TRIM(Input!F598)","v":""},{"$f":"Input!V598","v":0},{"$f":"Input!AE598","v":0},{"$f":"IF(MAX(Input!Z598,Calcs!E598)<>0,(GasCalcs!E598*Calcs!$E598+Input!AE598*MAX(0,Input!Z598-Calcs!$E598))/MAX(Input!Z598,Calcs!E598),0)","v":0},{"$f":"Input!W598","v":0},{"$f":"Input!Y598","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H598&GasCalcs!I598,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X598,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF598,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF598,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!E$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!E$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!E$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!F$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!F$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!F$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!G$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!G$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!G$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!H$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!H$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!H$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!I$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!I$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!I$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!J$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!J$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!J$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!K$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!K$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!K$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!L$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!L$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!L$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!M$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!M$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!M$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!N$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!N$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!N$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!O$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!O$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!O$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!P$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!P$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!P$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!Q$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!Q$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!R$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!R$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!R$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!S$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!S$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!S$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!T$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!T$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!T$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!U$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!U$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!U$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!V$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!V$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!V$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!W$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!W$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!W$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!X$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!X$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!X$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!Y$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!Y$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!Z$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!Z$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AA$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AA$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AB$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AB$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AC$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AC$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AD$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AD$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AE$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AE$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AF$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AF$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AG$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AG$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AH$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AH$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AI$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AI$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AJ$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AK$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AK$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AL$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AL$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AM$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AM$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AN$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AN$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AO$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AO$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AP$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AP$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AQ$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AR$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AR$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AS$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AS$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AT$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AT$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AU$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AU$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE598>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J598-1,SkipYrs*Periods+1,1,Calcs!$AE598)),0)+OFFSET(CostG!AV$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AF598*(1/(1+Disc)^(Calcs!$AE598+1)))*$E598\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J598-1,SkipYrs*Periods+1+Calcs!$AE598)*Calcs!$AG598*(1/(1+Disc)^(Calcs!$AE598+1))+\nIF(Calcs!$AH598>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598,0)+1,1,Calcs!$AH598)),0)*(1/(1+Disc)^(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598))+\nOFFSET(CostG!AV$6,GasCalcs!$J598-1,SkipYrs*Periods+ROUND(Calcs!$AE598+Calcs!$AF598+Calcs!$AG598+Calcs!$AH598,0)+1)*Calcs!$AI598*(1/(1+Disc)^(ROUND(Calcs!$AE598+Calcs!$AH598+Calcs!$AF598+Calcs!$AG598,0)+1)))*$F598","v":{"$error":"#N/A"}}]
[{"$f":"Input!B613","v":0},{"$f":"Input!D613","v":0},{"$f":"TRIM(Input!E613)","v":""},{"$f":"TRIM(Input!F613)","v":""},{"$f":"Input!V613","v":0},{"$f":"Input!AE613","v":0},{"$f":"IF(MAX(Input!Z613,Calcs!E613)<>0,(GasCalcs!E613*Calcs!$E613+Input!AE613*MAX(0,Input!Z613-Calcs!$E613))/MAX(Input!Z613,Calcs!E613),0)","v":0},{"$f":"Input!W613","v":0},{"$f":"Input!Y613","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H613&GasCalcs!I613,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X613,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF613,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF613,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!E$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!E$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!E$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!F$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!F$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!F$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!G$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!G$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!G$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!H$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!H$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!H$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!I$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!I$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!I$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!J$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!J$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!J$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!K$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!K$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!K$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!L$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!L$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!L$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!M$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!M$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!M$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!N$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!N$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!N$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!O$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!O$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!O$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!P$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!P$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!P$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!Q$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!Q$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!R$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!R$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!R$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!S$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!S$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!S$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!T$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!T$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!T$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!U$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!U$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!U$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!V$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!V$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!V$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!W$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!W$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!W$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!X$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!X$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!X$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!Y$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!Y$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!Z$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!Z$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AA$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AA$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AB$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AB$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AC$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AC$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AD$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AD$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AE$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AE$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AF$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AF$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AG$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AG$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AH$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AH$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AI$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AI$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AJ$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AK$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AK$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AL$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AL$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AM$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AM$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AN$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AN$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AO$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AO$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AP$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AP$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AQ$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AR$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AR$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AS$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AS$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AT$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AT$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AU$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AU$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE613>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J613-1,SkipYrs*Periods+1,1,Calcs!$AE613)),0)+OFFSET(CostG!AV$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AF613*(1/(1+Disc)^(Calcs!$AE613+1)))*$E613\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J613-1,SkipYrs*Periods+1+Calcs!$AE613)*Calcs!$AG613*(1/(1+Disc)^(Calcs!$AE613+1))+\nIF(Calcs!$AH613>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613,0)+1,1,Calcs!$AH613)),0)*(1/(1+Disc)^(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613))+\nOFFSET(CostG!AV$6,GasCalcs!$J613-1,SkipYrs*Periods+ROUND(Calcs!$AE613+Calcs!$AF613+Calcs!$AG613+Calcs!$AH613,0)+1)*Calcs!$AI613*(1/(1+Disc)^(ROUND(Calcs!$AE613+Calcs!$AH613+Calcs!$AF613+Calcs!$AG613,0)+1)))*$F613","v":{"$error":"#N/A"}}]
[{"$f":"Input!B649","v":0},{"$f":"Input!D649","v":0},{"$f":"TRIM(Input!E649)","v":""},{"$f":"TRIM(Input!F649)","v":""},{"$f":"Input!V649","v":0},{"$f":"Input!AE649","v":0},{"$f":"IF(MAX(Input!Z649,Calcs!E649)<>0,(GasCalcs!E649*Calcs!$E649+Input!AE649*MAX(0,Input!Z649-Calcs!$E649))/MAX(Input!Z649,Calcs!E649),0)","v":0},{"$f":"Input!W649","v":0},{"$f":"Input!Y649","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H649&GasCalcs!I649,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X649,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF649,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF649,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!E$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!E$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!E$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!F$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!F$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!F$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!G$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!G$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!G$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!H$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!H$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!H$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!I$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!I$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!I$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!J$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!J$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!J$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!K$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!K$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!K$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!L$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!L$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!L$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!M$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!M$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!M$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!N$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!N$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!N$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!O$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!O$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!O$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!P$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!P$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!P$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!Q$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!Q$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!R$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!R$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!R$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!S$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!S$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!S$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!T$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!T$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!T$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!U$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!U$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!U$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!V$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!V$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!V$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!W$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!W$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!W$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!X$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!X$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!X$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!Y$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!Y$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!Z$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!Z$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AA$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AA$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AB$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AB$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AC$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AC$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AD$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AD$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AE$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AE$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AF$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AF$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AG$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AG$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AH$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AH$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AI$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AI$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AJ$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AK$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AK$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AL$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AL$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AM$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AM$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AN$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AN$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AO$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AO$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AP$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AP$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AQ$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AR$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AR$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AS$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AS$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AT$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AT$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AU$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AU$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE649>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J649-1,SkipYrs*Periods+1,1,Calcs!$AE649)),0)+OFFSET(CostG!AV$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AF649*(1/(1+Disc)^(Calcs!$AE649+1)))*$E649\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J649-1,SkipYrs*Periods+1+Calcs!$AE649)*Calcs!$AG649*(1/(1+Disc)^(Calcs!$AE649+1))+\nIF(Calcs!$AH649>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649,0)+1,1,Calcs!$AH649)),0)*(1/(1+Disc)^(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649))+\nOFFSET(CostG!AV$6,GasCalcs!$J649-1,SkipYrs*Periods+ROUND(Calcs!$AE649+Calcs!$AF649+Calcs!$AG649+Calcs!$AH649,0)+1)*Calcs!$AI649*(1/(1+Disc)^(ROUND(Calcs!$AE649+Calcs!$AH649+Calcs!$AF649+Calcs!$AG649,0)+1)))*$F649","v":{"$error":"#N/A"}}]
[{"$f":"Input!B664","v":0},{"$f":"Input!D664","v":0},{"$f":"TRIM(Input!E664)","v":""},{"$f":"TRIM(Input!F664)","v":""},{"$f":"Input!V664","v":0},{"$f":"Input!AE664","v":0},{"$f":"IF(MAX(Input!Z664,Calcs!E664)<>0,(GasCalcs!E664*Calcs!$E664+Input!AE664*MAX(0,Input!Z664-Calcs!$E664))/MAX(Input!Z664,Calcs!E664),0)","v":0},{"$f":"Input!W664","v":0},{"$f":"Input!Y664","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H664&GasCalcs!I664,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X664,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF664,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF664,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!E$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!E$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!E$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!F$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!F$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!F$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!G$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!G$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!G$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!H$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!H$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!H$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!I$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!I$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!I$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!J$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!J$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!J$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!K$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!K$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!K$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!L$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!L$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!L$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!M$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!M$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!M$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!N$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!N$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!N$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!O$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!O$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!O$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!P$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!P$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!P$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!Q$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!Q$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!R$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!R$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!R$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!S$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!S$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!S$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!T$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!T$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!T$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!U$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!U$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!U$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!V$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!V$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!V$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!W$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!W$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!W$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!X$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!X$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!X$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!Y$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!Y$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!Z$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!Z$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AA$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AA$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AB$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AB$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AC$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AC$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AD$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AD$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AE$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AE$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AF$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AF$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AG$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AG$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AH$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AH$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AI$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AI$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AJ$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AK$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AK$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AL$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AL$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AM$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AM$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AN$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AN$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AO$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AO$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AP$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AP$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AQ$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AR$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AR$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AS$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AS$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AT$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AT$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AU$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AU$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE664>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J664-1,SkipYrs*Periods+1,1,Calcs!$AE664)),0)+OFFSET(CostG!AV$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AF664*(1/(1+Disc)^(Calcs!$AE664+1)))*$E664\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J664-1,SkipYrs*Periods+1+Calcs!$AE664)*Calcs!$AG664*(1/(1+Disc)^(Calcs!$AE664+1))+\nIF(Calcs!$AH664>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664,0)+1,1,Calcs!$AH664)),0)*(1/(1+Disc)^(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664))+\nOFFSET(CostG!AV$6,GasCalcs!$J664-1,SkipYrs*Periods+ROUND(Calcs!$AE664+Calcs!$AF664+Calcs!$AG664+Calcs!$AH664,0)+1)*Calcs!$AI664*(1/(1+Disc)^(ROUND(Calcs!$AE664+Calcs!$AH664+Calcs!$AF664+Calcs!$AG664,0)+1)))*$F664","v":{"$error":"#N/A"}}]
[{"$f":"Input!B704","v":0},{"$f":"Input!D704","v":0},{"$f":"TRIM(Input!E704)","v":""},{"$f":"TRIM(Input!F704)","v":""},{"$f":"Input!V704","v":0},{"$f":"Input!AE704","v":0},{"$f":"IF(MAX(Input!Z704,Calcs!E704)<>0,(GasCalcs!E704*Calcs!$E704+Input!AE704*MAX(0,Input!Z704-Calcs!$E704))/MAX(Input!Z704,Calcs!E704),0)","v":0},{"$f":"Input!W704","v":0},{"$f":"Input!Y704","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H704&GasCalcs!I704,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X704,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF704,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF704,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!E$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!E$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!E$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!F$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!F$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!F$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!G$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!G$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!G$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!H$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!H$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!H$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!I$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!I$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!I$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!J$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!J$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!J$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!K$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!K$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!K$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!L$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!L$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!L$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!M$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!M$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!M$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!N$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!N$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!N$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!O$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!O$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!O$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!P$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!P$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!P$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!Q$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!Q$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!R$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!R$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!R$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!S$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!S$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!S$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!T$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!T$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!T$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!U$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!U$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!U$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!V$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!V$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!V$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!W$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!W$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!W$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!X$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!X$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!X$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!Y$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!Y$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!Z$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!Z$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AA$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AA$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AB$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AB$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AC$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AC$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AD$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AD$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AE$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AE$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AF$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AF$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AG$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AG$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AH$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AH$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AI$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AI$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AJ$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AK$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AK$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AL$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AL$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AM$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AM$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AN$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AN$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AO$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AO$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AP$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AP$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AQ$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AR$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AR$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AS$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AS$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AT$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AT$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AU$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AU$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE704>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J704-1,SkipYrs*Periods+1,1,Calcs!$AE704)),0)+OFFSET(CostG!AV$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AF704*(1/(1+Disc)^(Calcs!$AE704+1)))*$E704\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J704-1,SkipYrs*Periods+1+Calcs!$AE704)*Calcs!$AG704*(1/(1+Disc)^(Calcs!$AE704+1))+\nIF(Calcs!$AH704>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704,0)+1,1,Calcs!$AH704)),0)*(1/(1+Disc)^(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704))+\nOFFSET(CostG!AV$6,GasCalcs!$J704-1,SkipYrs*Periods+ROUND(Calcs!$AE704+Calcs!$AF704+Calcs!$AG704+Calcs!$AH704,0)+1)*Calcs!$AI704*(1/(1+Disc)^(ROUND(Calcs!$AE704+Calcs!$AH704+Calcs!$AF704+Calcs!$AG704,0)+1)))*$F704","v":{"$error":"#N/A"}}]
[{"$f":"Input!B715","v":0},{"$f":"Input!D715","v":0},{"$f":"TRIM(Input!E715)","v":""},{"$f":"TRIM(Input!F715)","v":""},{"$f":"Input!V715","v":0},{"$f":"Input!AE715","v":0},{"$f":"IF(MAX(Input!Z715,Calcs!E715)<>0,(GasCalcs!E715*Calcs!$E715+Input!AE715*MAX(0,Input!Z715-Calcs!$E715))/MAX(Input!Z715,Calcs!E715),0)","v":0},{"$f":"Input!W715","v":0},{"$f":"Input!Y715","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H715&GasCalcs!I715,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X715,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF715,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF715,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!E$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!E$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!E$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!F$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!F$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!F$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!G$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!G$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!G$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!H$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!H$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!H$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!I$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!I$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!I$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!J$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!J$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!J$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!K$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!K$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!K$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!L$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!L$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!L$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!M$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!M$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!M$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!N$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!N$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!N$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!O$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!O$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!O$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!P$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!P$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!P$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!Q$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!Q$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!R$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!R$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!R$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!S$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!S$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!S$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!T$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!T$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!T$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!U$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!U$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!U$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!V$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!V$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!V$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!W$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!W$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!W$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!X$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!X$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!X$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!Y$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!Y$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!Z$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!Z$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AA$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AA$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AB$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AB$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AC$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AC$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AD$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AD$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AE$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AE$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AF$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AF$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AG$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AG$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AH$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AH$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AI$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AI$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AJ$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AK$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AK$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AL$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AL$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AM$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AM$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AN$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AN$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AO$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AO$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AP$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AP$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AQ$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AR$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AR$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AS$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AS$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AT$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AT$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AU$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AU$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE715>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J715-1,SkipYrs*Periods+1,1,Calcs!$AE715)),0)+OFFSET(CostG!AV$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AF715*(1/(1+Disc)^(Calcs!$AE715+1)))*$E715\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J715-1,SkipYrs*Periods+1+Calcs!$AE715)*Calcs!$AG715*(1/(1+Disc)^(Calcs!$AE715+1))+\nIF(Calcs!$AH715>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715,0)+1,1,Calcs!$AH715)),0)*(1/(1+Disc)^(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715))+\nOFFSET(CostG!AV$6,GasCalcs!$J715-1,SkipYrs*Periods+ROUND(Calcs!$AE715+Calcs!$AF715+Calcs!$AG715+Calcs!$AH715,0)+1)*Calcs!$AI715*(1/(1+Disc)^(ROUND(Calcs!$AE715+Calcs!$AH715+Calcs!$AF715+Calcs!$AG715,0)+1)))*$F715","v":{"$error":"#N/A"}}]
[{"$f":"Input!B755","v":0},{"$f":"Input!D755","v":0},{"$f":"TRIM(Input!E755)","v":""},{"$f":"TRIM(Input!F755)","v":""},{"$f":"Input!V755","v":0},{"$f":"Input!AE755","v":0},{"$f":"IF(MAX(Input!Z755,Calcs!E755)<>0,(GasCalcs!E755*Calcs!$E755+Input!AE755*MAX(0,Input!Z755-Calcs!$E755))/MAX(Input!Z755,Calcs!E755),0)","v":0},{"$f":"Input!W755","v":0},{"$f":"Input!Y755","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H755&GasCalcs!I755,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X755,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF755,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF755,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!E$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!E$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!E$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!F$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!F$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!F$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!G$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!G$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!G$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!H$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!H$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!H$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!I$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!I$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!I$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!J$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!J$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!J$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!K$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!K$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!K$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!L$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!L$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!L$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!M$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!M$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!M$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!N$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!N$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!N$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!O$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!O$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!O$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!P$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!P$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!P$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!Q$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!Q$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!R$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!R$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!R$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!S$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!S$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!S$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!T$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!T$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!T$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!U$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!U$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!U$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!V$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!V$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!V$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!W$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!W$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!W$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!X$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!X$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!X$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!Y$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!Y$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!Z$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!Z$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AA$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AA$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AB$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AB$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AC$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AC$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AD$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AD$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AE$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AE$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AF$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AF$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AG$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AG$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AH$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AH$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AI$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AI$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AJ$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AK$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AK$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AL$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AL$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AM$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AM$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AN$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AN$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AO$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AO$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AP$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AP$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AQ$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AR$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AR$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AS$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AS$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AT$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AT$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AU$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AU$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE755>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J755-1,SkipYrs*Periods+1,1,Calcs!$AE755)),0)+OFFSET(CostG!AV$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AF755*(1/(1+Disc)^(Calcs!$AE755+1)))*$E755\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J755-1,SkipYrs*Periods+1+Calcs!$AE755)*Calcs!$AG755*(1/(1+Disc)^(Calcs!$AE755+1))+\nIF(Calcs!$AH755>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755,0)+1,1,Calcs!$AH755)),0)*(1/(1+Disc)^(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755))+\nOFFSET(CostG!AV$6,GasCalcs!$J755-1,SkipYrs*Periods+ROUND(Calcs!$AE755+Calcs!$AF755+Calcs!$AG755+Calcs!$AH755,0)+1)*Calcs!$AI755*(1/(1+Disc)^(ROUND(Calcs!$AE755+Calcs!$AH755+Calcs!$AF755+Calcs!$AG755,0)+1)))*$F755","v":{"$error":"#N/A"}}]
[{"$f":"Input!B766","v":0},{"$f":"Input!D766","v":0},{"$f":"TRIM(Input!E766)","v":""},{"$f":"TRIM(Input!F766)","v":""},{"$f":"Input!V766","v":0},{"$f":"Input!AE766","v":0},{"$f":"IF(MAX(Input!Z766,Calcs!E766)<>0,(GasCalcs!E766*Calcs!$E766+Input!AE766*MAX(0,Input!Z766-Calcs!$E766))/MAX(Input!Z766,Calcs!E766),0)","v":0},{"$f":"Input!W766","v":0},{"$f":"Input!Y766","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H766&GasCalcs!I766,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X766,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF766,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF766,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!E$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!E$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!E$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!F$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!F$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!F$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!G$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!G$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!G$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!H$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!H$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!H$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!I$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!I$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!I$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!J$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!J$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!J$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!K$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!K$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!K$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!L$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!L$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!L$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!M$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!M$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!M$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!N$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!N$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!N$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!O$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!O$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!O$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!P$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!P$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!P$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!Q$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!Q$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!R$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!R$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!R$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!S$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!S$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!S$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!T$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!T$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!T$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!U$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!U$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!U$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!V$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!V$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!V$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!W$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!W$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!W$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!X$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!X$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!X$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!Y$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!Y$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!Z$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!Z$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AA$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AA$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AB$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AB$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AC$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AC$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AD$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AD$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AE$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AE$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AF$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AF$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AG$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AG$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AH$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AH$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AI$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AI$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AJ$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AK$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AK$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AL$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AL$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AM$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AM$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AN$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AN$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AO$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AO$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AP$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AP$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AQ$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AR$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AR$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AS$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AS$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AT$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AT$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AU$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AU$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE766>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J766-1,SkipYrs*Periods+1,1,Calcs!$AE766)),0)+OFFSET(CostG!AV$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AF766*(1/(1+Disc)^(Calcs!$AE766+1)))*$E766\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J766-1,SkipYrs*Periods+1+Calcs!$AE766)*Calcs!$AG766*(1/(1+Disc)^(Calcs!$AE766+1))+\nIF(Calcs!$AH766>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766,0)+1,1,Calcs!$AH766)),0)*(1/(1+Disc)^(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766))+\nOFFSET(CostG!AV$6,GasCalcs!$J766-1,SkipYrs*Periods+ROUND(Calcs!$AE766+Calcs!$AF766+Calcs!$AG766+Calcs!$AH766,0)+1)*Calcs!$AI766*(1/(1+Disc)^(ROUND(Calcs!$AE766+Calcs!$AH766+Calcs!$AF766+Calcs!$AG766,0)+1)))*$F766","v":{"$error":"#N/A"}}]
[{"$f":"Input!B785","v":0},{"$f":"Input!D785","v":0},{"$f":"TRIM(Input!E785)","v":""},{"$f":"TRIM(Input!F785)","v":""},{"$f":"Input!V785","v":0},{"$f":"Input!AE785","v":0},{"$f":"IF(MAX(Input!Z785,Calcs!E785)<>0,(GasCalcs!E785*Calcs!$E785+Input!AE785*MAX(0,Input!Z785-Calcs!$E785))/MAX(Input!Z785,Calcs!E785),0)","v":0},{"$f":"Input!W785","v":0},{"$f":"Input!Y785","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H785&GasCalcs!I785,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X785,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF785,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF785,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!E$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!E$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!E$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!F$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!F$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!F$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!G$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!G$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!G$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!H$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!H$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!H$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!I$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!I$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!I$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!J$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!J$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!J$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!K$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!K$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!K$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!L$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!L$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!L$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!M$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!M$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!M$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!N$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!N$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!N$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!O$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!O$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!O$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!P$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!P$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!P$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!Q$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!Q$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!R$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!R$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!R$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!S$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!S$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!S$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!T$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!T$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!T$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!U$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!U$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!U$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!V$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!V$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!V$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!W$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!W$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!W$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!X$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!X$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!X$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!Y$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!Y$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!Z$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!Z$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AA$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AA$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AB$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AB$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AC$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AC$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AD$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AD$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AE$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AE$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AF$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AF$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AG$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AG$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AH$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AH$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AI$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AI$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AJ$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AK$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AK$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AL$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AL$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AM$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AM$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AN$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AN$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AO$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AO$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AP$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AP$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AQ$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AR$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AR$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AS$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AS$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AT$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AT$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AU$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AU$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE785>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J785-1,SkipYrs*Periods+1,1,Calcs!$AE785)),0)+OFFSET(CostG!AV$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AF785*(1/(1+Disc)^(Calcs!$AE785+1)))*$E785\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J785-1,SkipYrs*Periods+1+Calcs!$AE785)*Calcs!$AG785*(1/(1+Disc)^(Calcs!$AE785+1))+\nIF(Calcs!$AH785>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785,0)+1,1,Calcs!$AH785)),0)*(1/(1+Disc)^(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785))+\nOFFSET(CostG!AV$6,GasCalcs!$J785-1,SkipYrs*Periods+ROUND(Calcs!$AE785+Calcs!$AF785+Calcs!$AG785+Calcs!$AH785,0)+1)*Calcs!$AI785*(1/(1+Disc)^(ROUND(Calcs!$AE785+Calcs!$AH785+Calcs!$AF785+Calcs!$AG785,0)+1)))*$F785","v":{"$error":"#N/A"}}]
[{"$f":"Input!B810","v":0},{"$f":"Input!D810","v":0},{"$f":"TRIM(Input!E810)","v":""},{"$f":"TRIM(Input!F810)","v":""},{"$f":"Input!V810","v":0},{"$f":"Input!AE810","v":0},{"$f":"IF(MAX(Input!Z810,Calcs!E810)<>0,(GasCalcs!E810*Calcs!$E810+Input!AE810*MAX(0,Input!Z810-Calcs!$E810))/MAX(Input!Z810,Calcs!E810),0)","v":0},{"$f":"Input!W810","v":0},{"$f":"Input!Y810","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H810&GasCalcs!I810,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X810,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF810,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF810,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!E$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!E$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!E$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!F$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!F$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!F$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!G$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!G$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!G$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!H$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!H$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!H$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!I$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!I$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!I$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!J$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!J$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!J$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!K$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!K$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!K$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!L$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!L$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!L$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!M$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!M$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!M$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!N$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!N$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!N$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!O$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!O$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!O$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!P$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!P$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!P$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!Q$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!Q$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!R$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!R$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!R$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!S$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!S$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!S$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!T$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!T$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!T$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!U$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!U$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!U$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!V$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!V$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!V$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!W$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!W$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!W$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!X$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!X$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!X$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!Y$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!Y$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!Z$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!Z$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AA$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AA$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AB$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AB$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AC$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AC$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AD$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AD$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AE$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AE$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AF$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AF$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AG$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AG$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AH$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AH$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AI$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AI$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AJ$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AK$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AK$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AL$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AL$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AM$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AM$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AN$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AN$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AO$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AO$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AP$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AP$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AQ$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AR$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AR$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AS$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AS$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AT$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AT$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AU$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AU$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE810>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J810-1,SkipYrs*Periods+1,1,Calcs!$AE810)),0)+OFFSET(CostG!AV$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AF810*(1/(1+Disc)^(Calcs!$AE810+1)))*$E810\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J810-1,SkipYrs*Periods+1+Calcs!$AE810)*Calcs!$AG810*(1/(1+Disc)^(Calcs!$AE810+1))+\nIF(Calcs!$AH810>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810,0)+1,1,Calcs!$AH810)),0)*(1/(1+Disc)^(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810))+\nOFFSET(CostG!AV$6,GasCalcs!$J810-1,SkipYrs*Periods+ROUND(Calcs!$AE810+Calcs!$AF810+Calcs!$AG810+Calcs!$AH810,0)+1)*Calcs!$AI810*(1/(1+Disc)^(ROUND(Calcs!$AE810+Calcs!$AH810+Calcs!$AF810+Calcs!$AG810,0)+1)))*$F810","v":{"$error":"#N/A"}}]
[{"$f":"Input!B811","v":0},{"$f":"Input!D811","v":0},{"$f":"TRIM(Input!E811)","v":""},{"$f":"TRIM(Input!F811)","v":""},{"$f":"Input!V811","v":0},{"$f":"Input!AE811","v":0},{"$f":"IF(MAX(Input!Z811,Calcs!E811)<>0,(GasCalcs!E811*Calcs!$E811+Input!AE811*MAX(0,Input!Z811-Calcs!$E811))/MAX(Input!Z811,Calcs!E811),0)","v":0},{"$f":"Input!W811","v":0},{"$f":"Input!Y811","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H811&GasCalcs!I811,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X811,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF811,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF811,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!E$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!E$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!E$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!F$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!F$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!F$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!G$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!G$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!G$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!H$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!H$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!H$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!I$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!I$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!I$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!J$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!J$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!J$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!K$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!K$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!K$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!L$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!L$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!L$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!M$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!M$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!M$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!N$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!N$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!N$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!O$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!O$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!O$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!P$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!P$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!P$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!Q$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!Q$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!R$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!R$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!R$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!S$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!S$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!S$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!T$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!T$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!T$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!U$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!U$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!U$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!V$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!V$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!V$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!W$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!W$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!W$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!X$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!X$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!X$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!Y$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!Y$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!Z$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!Z$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AA$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AA$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AB$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AB$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AC$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AC$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AD$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AD$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AE$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AE$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AF$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AF$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AG$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AG$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AH$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AH$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AI$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AI$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AJ$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AK$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AK$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AL$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AL$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AM$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AM$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AN$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AN$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AO$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AO$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AP$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AP$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AQ$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AR$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AR$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AS$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AS$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AT$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AT$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AU$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AU$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE811>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J811-1,SkipYrs*Periods+1,1,Calcs!$AE811)),0)+OFFSET(CostG!AV$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AF811*(1/(1+Disc)^(Calcs!$AE811+1)))*$E811\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J811-1,SkipYrs*Periods+1+Calcs!$AE811)*Calcs!$AG811*(1/(1+Disc)^(Calcs!$AE811+1))+\nIF(Calcs!$AH811>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811,0)+1,1,Calcs!$AH811)),0)*(1/(1+Disc)^(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811))+\nOFFSET(CostG!AV$6,GasCalcs!$J811-1,SkipYrs*Periods+ROUND(Calcs!$AE811+Calcs!$AF811+Calcs!$AG811+Calcs!$AH811,0)+1)*Calcs!$AI811*(1/(1+Disc)^(ROUND(Calcs!$AE811+Calcs!$AH811+Calcs!$AF811+Calcs!$AG811,0)+1)))*$F811","v":{"$error":"#N/A"}}]
[{"$f":"Input!B812","v":0},{"$f":"Input!D812","v":0},{"$f":"TRIM(Input!E812)","v":""},{"$f":"TRIM(Input!F812)","v":""},{"$f":"Input!V812","v":0},{"$f":"Input!AE812","v":0},{"$f":"IF(MAX(Input!Z812,Calcs!E812)<>0,(GasCalcs!E812*Calcs!$E812+Input!AE812*MAX(0,Input!Z812-Calcs!$E812))/MAX(Input!Z812,Calcs!E812),0)","v":0},{"$f":"Input!W812","v":0},{"$f":"Input!Y812","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H812&GasCalcs!I812,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X812,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF812,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF812,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!E$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!E$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!E$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!F$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!F$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!F$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!G$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!G$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!G$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!H$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!H$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!H$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!I$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!I$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!I$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!J$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!J$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!J$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!K$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!K$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!K$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!L$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!L$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!L$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!M$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!M$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!M$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!N$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!N$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!N$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!O$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!O$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!O$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!P$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!P$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!P$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!Q$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!Q$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!R$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!R$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!R$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!S$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!S$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!S$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!T$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!T$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!T$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!U$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!U$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!U$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!V$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!V$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!V$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!W$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!W$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!W$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!X$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!X$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!X$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!Y$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!Y$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!Z$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!Z$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AA$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AA$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AB$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AB$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AC$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AC$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AD$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AD$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AE$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AE$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AF$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AF$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AG$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AG$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AH$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AH$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AI$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AI$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AJ$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AK$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AK$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AL$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AL$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AM$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AM$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AN$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AN$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AO$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AO$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AP$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AP$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AQ$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AR$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AR$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AS$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AS$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AT$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AT$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AU$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AU$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE812>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J812-1,SkipYrs*Periods+1,1,Calcs!$AE812)),0)+OFFSET(CostG!AV$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AF812*(1/(1+Disc)^(Calcs!$AE812+1)))*$E812\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J812-1,SkipYrs*Periods+1+Calcs!$AE812)*Calcs!$AG812*(1/(1+Disc)^(Calcs!$AE812+1))+\nIF(Calcs!$AH812>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812,0)+1,1,Calcs!$AH812)),0)*(1/(1+Disc)^(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812))+\nOFFSET(CostG!AV$6,GasCalcs!$J812-1,SkipYrs*Periods+ROUND(Calcs!$AE812+Calcs!$AF812+Calcs!$AG812+Calcs!$AH812,0)+1)*Calcs!$AI812*(1/(1+Disc)^(ROUND(Calcs!$AE812+Calcs!$AH812+Calcs!$AF812+Calcs!$AG812,0)+1)))*$F812","v":{"$error":"#N/A"}}]
[{"$f":"Input!B813","v":0},{"$f":"Input!D813","v":0},{"$f":"TRIM(Input!E813)","v":""},{"$f":"TRIM(Input!F813)","v":""},{"$f":"Input!V813","v":0},{"$f":"Input!AE813","v":0},{"$f":"IF(MAX(Input!Z813,Calcs!E813)<>0,(GasCalcs!E813*Calcs!$E813+Input!AE813*MAX(0,Input!Z813-Calcs!$E813))/MAX(Input!Z813,Calcs!E813),0)","v":0},{"$f":"Input!W813","v":0},{"$f":"Input!Y813","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H813&GasCalcs!I813,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X813,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF813,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF813,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!E$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!E$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!E$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!F$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!F$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!F$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!G$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!G$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!G$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!H$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!H$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!H$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!I$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!I$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!I$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!J$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!J$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!J$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!K$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!K$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!K$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!L$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!L$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!L$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!M$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!M$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!M$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!N$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!N$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!N$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!O$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!O$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!O$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!P$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!P$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!P$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!Q$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!Q$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!R$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!R$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!R$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!S$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!S$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!S$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!T$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!T$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!T$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!U$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!U$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!U$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!V$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!V$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!V$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!W$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!W$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!W$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!X$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!X$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!X$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!Y$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!Y$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!Z$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!Z$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AA$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AA$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AB$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AB$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AC$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AC$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AD$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AD$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AE$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AE$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AF$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AF$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AG$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AG$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AH$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AH$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AI$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AI$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AJ$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AK$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AK$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AL$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AL$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AM$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AM$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AN$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AN$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AO$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AO$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AP$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AP$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AQ$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AR$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AR$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AS$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AS$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AT$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AT$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AU$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AU$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE813>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J813-1,SkipYrs*Periods+1,1,Calcs!$AE813)),0)+OFFSET(CostG!AV$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AF813*(1/(1+Disc)^(Calcs!$AE813+1)))*$E813\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J813-1,SkipYrs*Periods+1+Calcs!$AE813)*Calcs!$AG813*(1/(1+Disc)^(Calcs!$AE813+1))+\nIF(Calcs!$AH813>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813,0)+1,1,Calcs!$AH813)),0)*(1/(1+Disc)^(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813))+\nOFFSET(CostG!AV$6,GasCalcs!$J813-1,SkipYrs*Periods+ROUND(Calcs!$AE813+Calcs!$AF813+Calcs!$AG813+Calcs!$AH813,0)+1)*Calcs!$AI813*(1/(1+Disc)^(ROUND(Calcs!$AE813+Calcs!$AH813+Calcs!$AF813+Calcs!$AG813,0)+1)))*$F813","v":{"$error":"#N/A"}}]
[{"$f":"Input!B814","v":0},{"$f":"Input!D814","v":0},{"$f":"TRIM(Input!E814)","v":""},{"$f":"TRIM(Input!F814)","v":""},{"$f":"Input!V814","v":0},{"$f":"Input!AE814","v":0},{"$f":"IF(MAX(Input!Z814,Calcs!E814)<>0,(GasCalcs!E814*Calcs!$E814+Input!AE814*MAX(0,Input!Z814-Calcs!$E814))/MAX(Input!Z814,Calcs!E814),0)","v":0},{"$f":"Input!W814","v":0},{"$f":"Input!Y814","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H814&GasCalcs!I814,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X814,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF814,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF814,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!E$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!E$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!E$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!F$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!F$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!F$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!G$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!G$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!G$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!H$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!H$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!H$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!I$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!I$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!I$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!J$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!J$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!J$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!K$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!K$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!K$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!L$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!L$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!L$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!M$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!M$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!M$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!N$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!N$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!N$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!O$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!O$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!O$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!P$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!P$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!P$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!Q$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!Q$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!R$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!R$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!R$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!S$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!S$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!S$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!T$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!T$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!T$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!U$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!U$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!U$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!V$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!V$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!V$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!W$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!W$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!W$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!X$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!X$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!X$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!Y$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!Y$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!Z$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!Z$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AA$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AA$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AB$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AB$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AC$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AC$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AD$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AD$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AE$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AE$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AF$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AF$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AG$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AG$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AH$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AH$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AI$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AI$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AJ$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AK$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AK$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AL$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AL$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AM$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AM$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AN$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AN$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AO$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AO$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AP$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AP$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AQ$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AR$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AR$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AS$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AS$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AT$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AT$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AU$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AU$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE814>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J814-1,SkipYrs*Periods+1,1,Calcs!$AE814)),0)+OFFSET(CostG!AV$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AF814*(1/(1+Disc)^(Calcs!$AE814+1)))*$E814\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J814-1,SkipYrs*Periods+1+Calcs!$AE814)*Calcs!$AG814*(1/(1+Disc)^(Calcs!$AE814+1))+\nIF(Calcs!$AH814>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814,0)+1,1,Calcs!$AH814)),0)*(1/(1+Disc)^(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814))+\nOFFSET(CostG!AV$6,GasCalcs!$J814-1,SkipYrs*Periods+ROUND(Calcs!$AE814+Calcs!$AF814+Calcs!$AG814+Calcs!$AH814,0)+1)*Calcs!$AI814*(1/(1+Disc)^(ROUND(Calcs!$AE814+Calcs!$AH814+Calcs!$AF814+Calcs!$AG814,0)+1)))*$F814","v":{"$error":"#N/A"}}]
[{"$f":"Input!B815","v":0},{"$f":"Input!D815","v":0},{"$f":"TRIM(Input!E815)","v":""},{"$f":"TRIM(Input!F815)","v":""},{"$f":"Input!V815","v":0},{"$f":"Input!AE815","v":0},{"$f":"IF(MAX(Input!Z815,Calcs!E815)<>0,(GasCalcs!E815*Calcs!$E815+Input!AE815*MAX(0,Input!Z815-Calcs!$E815))/MAX(Input!Z815,Calcs!E815),0)","v":0},{"$f":"Input!W815","v":0},{"$f":"Input!Y815","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H815&GasCalcs!I815,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X815,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF815,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF815,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!E$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!E$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!E$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!F$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!F$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!F$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!G$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!G$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!G$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!H$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!H$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!H$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!I$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!I$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!I$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!J$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!J$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!J$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!K$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!K$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!K$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!L$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!L$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!L$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!M$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!M$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!M$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!N$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!N$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!N$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!O$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!O$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!O$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!P$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!P$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!P$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!Q$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!Q$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!R$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!R$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!R$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!S$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!S$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!S$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!T$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!T$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!T$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!U$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!U$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!U$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!V$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!V$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!V$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!W$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!W$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!W$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!X$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!X$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!X$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!Y$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!Y$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!Z$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!Z$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AA$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AA$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AB$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AB$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AC$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AC$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AD$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AD$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AE$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AE$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AF$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AF$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AG$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AG$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AH$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AH$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AI$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AI$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AJ$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AK$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AK$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AL$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AL$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AM$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AM$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AN$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AN$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AO$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AO$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AP$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AP$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AQ$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AR$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AR$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AS$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AS$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AT$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AT$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AU$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AU$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE815>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J815-1,SkipYrs*Periods+1,1,Calcs!$AE815)),0)+OFFSET(CostG!AV$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AF815*(1/(1+Disc)^(Calcs!$AE815+1)))*$E815\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J815-1,SkipYrs*Periods+1+Calcs!$AE815)*Calcs!$AG815*(1/(1+Disc)^(Calcs!$AE815+1))+\nIF(Calcs!$AH815>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815,0)+1,1,Calcs!$AH815)),0)*(1/(1+Disc)^(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815))+\nOFFSET(CostG!AV$6,GasCalcs!$J815-1,SkipYrs*Periods+ROUND(Calcs!$AE815+Calcs!$AF815+Calcs!$AG815+Calcs!$AH815,0)+1)*Calcs!$AI815*(1/(1+Disc)^(ROUND(Calcs!$AE815+Calcs!$AH815+Calcs!$AF815+Calcs!$AG815,0)+1)))*$F815","v":{"$error":"#N/A"}}]
[{"$f":"Input!B816","v":0},{"$f":"Input!D816","v":0},{"$f":"TRIM(Input!E816)","v":""},{"$f":"TRIM(Input!F816)","v":""},{"$f":"Input!V816","v":0},{"$f":"Input!AE816","v":0},{"$f":"IF(MAX(Input!Z816,Calcs!E816)<>0,(GasCalcs!E816*Calcs!$E816+Input!AE816*MAX(0,Input!Z816-Calcs!$E816))/MAX(Input!Z816,Calcs!E816),0)","v":0},{"$f":"Input!W816","v":0},{"$f":"Input!Y816","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H816&GasCalcs!I816,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X816,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF816,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF816,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!E$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!E$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!E$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!F$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!F$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!F$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!G$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!G$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!G$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!H$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!H$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!H$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!I$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!I$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!I$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!J$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!J$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!J$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!K$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!K$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!K$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!L$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!L$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!L$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!M$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!M$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!M$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!N$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!N$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!N$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!O$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!O$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!O$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!P$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!P$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!P$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!Q$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!Q$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!R$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!R$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!R$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!S$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!S$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!S$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!T$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!T$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!T$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!U$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!U$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!U$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!V$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!V$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!V$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!W$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!W$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!W$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!X$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!X$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!X$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!Y$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!Y$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!Z$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!Z$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AA$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AA$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AB$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AB$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AC$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AC$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AD$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AD$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AE$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AE$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AF$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AF$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AG$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AG$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AH$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AH$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AI$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AI$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AJ$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AK$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AK$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AL$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AL$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AM$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AM$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AN$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AN$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AO$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AO$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AP$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AP$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AQ$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AR$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AR$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AS$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AS$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AT$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AT$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AU$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AU$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE816>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J816-1,SkipYrs*Periods+1,1,Calcs!$AE816)),0)+OFFSET(CostG!AV$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AF816*(1/(1+Disc)^(Calcs!$AE816+1)))*$E816\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J816-1,SkipYrs*Periods+1+Calcs!$AE816)*Calcs!$AG816*(1/(1+Disc)^(Calcs!$AE816+1))+\nIF(Calcs!$AH816>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816,0)+1,1,Calcs!$AH816)),0)*(1/(1+Disc)^(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816))+\nOFFSET(CostG!AV$6,GasCalcs!$J816-1,SkipYrs*Periods+ROUND(Calcs!$AE816+Calcs!$AF816+Calcs!$AG816+Calcs!$AH816,0)+1)*Calcs!$AI816*(1/(1+Disc)^(ROUND(Calcs!$AE816+Calcs!$AH816+Calcs!$AF816+Calcs!$AG816,0)+1)))*$F816","v":{"$error":"#N/A"}}]

{"sheet":"1stStart","index":6,"n_rows":816,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"AL11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"CW11","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AK14+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"CW14+1","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"AK16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CW16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,{"$f":"Input!BJ17","v":0},{"$f":"IF(G$14<=$C$5,Input!BK17,0)  +  F17","v":0},{"$f":"IF(H$14<=$C$5,Input!BL17,0)  +  G17","v":0},{"$f":"IF(I$14<=$C$5,Input!BM17,0)  +  H17","v":0},{"$f":"IF(J$14<=$C$5,Input!BN17,0)  +  I17","v":0},{"$f":"IF(K$14<=$C$5,Input!BO17,0)  +  J17","v":0},{"$f":"IF(L$14<=$C$5,Input!BP17,0)  +  K17","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ17,0)  +  L17","v":0},{"$f":"IF(N$14<=$C$5,Input!BR17,0)  +  M17","v":0},{"$f":"IF(O$14<=$C$5,Input!BS17,0)  +  N17","v":0},{"$f":"IF(P$14<=$C$5,Input!BT17,0)  +  O17","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU17,0)  +  P17","v":0},{"$f":"IF(R$14<=$C$5,Input!BV17,0)  +  Q17","v":0},{"$f":"IF(S$14<=$C$5,Input!BW17,0)  +  R17","v":0},{"$f":"IF(T$14<=$C$5,Input!BX17,0)  +  S17","v":0},{"$f":"IF(U$14<=$C$5,Input!BY17,0)  +  T17","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ17,0)  +  U17","v":0},{"$f":"IF(W$14<=$C$5,Input!CA17,0)  +  V17","v":0},{"$f":"IF(X$14<=$C$5,Input!CB17,0)  +  W17","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC17,0)  +  X17","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD17,0)  +  Y17","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE17,0)  +  Z17","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF17,0)  +  AA17","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG17,0)  +  AB17","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH17,0)  +  AC17","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI17,0)  +  AD17","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ17,0)  +  AE17","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK17,0)  +  AF17","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL17,0)  +  AG17","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM17,0)  +  AH17","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN17,0)  +  AI17","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO17,0)  +  AJ17","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP17,0)  +  AK17","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ17,0)  +  AL17","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR17,0)  +  AM17","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS17,0)  +  AN17","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT17,0)  +  AO17","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU17,0)  +  AP17","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV17,0)  +  AQ17","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW17,0)  +  AR17","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX17,0)  +  AS17","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY17,0)  +  AT17","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ17,0)  +  AU17","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA17,0)  +  AV17","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB17,0)  +  AW17","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC17,0)  +  AX17","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD17,0)  +  AY17","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE17,0)  +  AZ17","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF17,0)  +  BA17","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG17,0)  +  BB17","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH17,0)  +  BC17","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI17,0)  +  BD17","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ17,0)  +  BE17","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK17,0)  +  BF17","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL17,0)  +  BG17","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM17,0)  +  BH17","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN17,0)  +  BI17","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO17,0)  +  BJ17","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP17,0)  +  BK17","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ17,0)  +  BL17","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR17,0)  +  BM17","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS17,0)  +  BN17","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT17,0)  +  BO17","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU17,0)  +  BP17","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV17,0)  +  BQ17","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW17,0)  +  BR17","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX17,0)  +  BS17","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY17,0)  +  BT17","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ17,0)  +  BU17","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA17,0)  +  BV17","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB17,0)  +  BW17","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC17,0)  +  BX17","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED17,0)  +  BY17","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE17,0)  +  BZ17","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF17,0)  +  CA17","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG17,0)  +  CB17","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH17,0)  +  CC17","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI17,0)  +  CD17","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ17,0)  +  CE17","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK17,0)  +  CF17","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL17,0)  +  CG17","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM17,0)  +  CH17","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN17,0)  +  CI17","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO17,0)  +  CJ17","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP17,0)  +  CK17","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ17,0)  +  CL17","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER17,0)  +  CM17","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES17,0)  +  CN17","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET17,0)  +  CO17","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU17,0)  +  CP17","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV17,0)  +  CQ17","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW17,0)  +  CR17","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX17,0)  +  CS17","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY17,0)  +  CT17","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ17,0)  +  CU17","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA17,0)  +  CV17","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB17,0)  +  CW17","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC17,0)  +  CX17","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD17,0)  +  CY17","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE17,0)  +  CZ17","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF17,0)  +  DA17","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG17,0)  +  DB17","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH17,0)  +  DC17","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI17,0)  +  DD17","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ17,0)  +  DE17","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK17,0)  +  DF17","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL17,0)  +  DG17","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM17,0)  +  DH17","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN17,0)  +  DI17","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO17,0)  +  DJ17","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP17,0)  +  DK17","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ17,0)  +  DL17","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR17,0)  +  DM17","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS17,0)  +  DN17","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT17,0)  +  DO17","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU17,0)  +  DP17","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV17,0)  +  DQ17","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW17,0)  +  DR17","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,{"$f":"Input!BJ18","v":0},{"$f":"IF(G$14<=$C$5,Input!BK18,0)  +  F18","v":0},{"$f":"IF(H$14<=$C$5,Input!BL18,0)  +  G18","v":0},{"$f":"IF(I$14<=$C$5,Input!BM18,0)  +  H18","v":0},{"$f":"IF(J$14<=$C$5,Input!BN18,0)  +  I18","v":0},{"$f":"IF(K$14<=$C$5,Input!BO18,0)  +  J18","v":0},{"$f":"IF(L$14<=$C$5,Input!BP18,0)  +  K18","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ18,0)  +  L18","v":0},{"$f":"IF(N$14<=$C$5,Input!BR18,0)  +  M18","v":0},{"$f":"IF(O$14<=$C$5,Input!BS18,0)  +  N18","v":0},{"$f":"IF(P$14<=$C$5,Input!BT18,0)  +  O18","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU18,0)  +  P18","v":0},{"$f":"IF(R$14<=$C$5,Input!BV18,0)  +  Q18","v":0},{"$f":"IF(S$14<=$C$5,Input!BW18,0)  +  R18","v":0},{"$f":"IF(T$14<=$C$5,Input!BX18,0)  +  S18","v":0},{"$f":"IF(U$14<=$C$5,Input!BY18,0)  +  T18","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ18,0)  +  U18","v":0},{"$f":"IF(W$14<=$C$5,Input!CA18,0)  +  V18","v":0},{"$f":"IF(X$14<=$C$5,Input!CB18,0)  +  W18","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC18,0)  +  X18","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD18,0)  +  Y18","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE18,0)  +  Z18","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF18,0)  +  AA18","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG18,0)  +  AB18","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH18,0)  +  AC18","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI18,0)  +  AD18","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ18,0)  +  AE18","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK18,0)  +  AF18","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL18,0)  +  AG18","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM18,0)  +  AH18","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN18,0)  +  AI18","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO18,0)  +  AJ18","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP18,0)  +  AK18","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ18,0)  +  AL18","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR18,0)  +  AM18","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS18,0)  +  AN18","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT18,0)  +  AO18","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU18,0)  +  AP18","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV18,0)  +  AQ18","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW18,0)  +  AR18","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX18,0)  +  AS18","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY18,0)  +  AT18","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ18,0)  +  AU18","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA18,0)  +  AV18","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB18,0)  +  AW18","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC18,0)  +  AX18","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD18,0)  +  AY18","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE18,0)  +  AZ18","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF18,0)  +  BA18","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG18,0)  +  BB18","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH18,0)  +  BC18","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI18,0)  +  BD18","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ18,0)  +  BE18","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK18,0)  +  BF18","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL18,0)  +  BG18","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM18,0)  +  BH18","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN18,0)  +  BI18","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO18,0)  +  BJ18","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP18,0)  +  BK18","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ18,0)  +  BL18","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR18,0)  +  BM18","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS18,0)  +  BN18","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT18,0)  +  BO18","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU18,0)  +  BP18","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV18,0)  +  BQ18","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW18,0)  +  BR18","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX18,0)  +  BS18","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY18,0)  +  BT18","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ18,0)  +  BU18","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA18,0)  +  BV18","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB18,0)  +  BW18","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC18,0)  +  BX18","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED18,0)  +  BY18","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE18,0)  +  BZ18","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF18,0)  +  CA18","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG18,0)  +  CB18","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH18,0)  +  CC18","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI18,0)  +  CD18","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ18,0)  +  CE18","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK18,0)  +  CF18","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL18,0)  +  CG18","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM18,0)  +  CH18","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN18,0)  +  CI18","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO18,0)  +  CJ18","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP18,0)  +  CK18","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ18,0)  +  CL18","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER18,0)  +  CM18","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES18,0)  +  CN18","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET18,0)  +  CO18","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU18,0)  +  CP18","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV18,0)  +  CQ18","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW18,0)  +  CR18","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX18,0)  +  CS18","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY18,0)  +  CT18","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ18,0)  +  CU18","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA18,0)  +  CV18","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB18,0)  +  CW18","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC18,0)  +  CX18","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD18,0)  +  CY18","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE18,0)  +  CZ18","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF18,0)  +  DA18","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG18,0)  +  DB18","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH18,0)  +  DC18","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI18,0)  +  DD18","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ18,0)  +  DE18","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK18,0)  +  DF18","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL18,0)  +  DG18","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM18,0)  +  DH18","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN18,0)  +  DI18","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO18,0)  +  DJ18","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP18,0)  +  DK18","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ18,0)  +  DL18","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR18,0)  +  DM18","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS18,0)  +  DN18","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT18,0)  +  DO18","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU18,0)  +  DP18","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV18,0)  +  DQ18","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW18,0)  +  DR18","v":0}]
[{"$f":"Calcs!A19","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":4},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":4},null,null,{"$f":"Input!BJ19","v":0},{"$f":"IF(G$14<=$C$5,Input!BK19,0)  +  F19","v":0},{"$f":"IF(H$14<=$C$5,Input!BL19,0)  +  G19","v":0},{"$f":"IF(I$14<=$C$5,Input!BM19,0)  +  H19","v":0},{"$f":"IF(J$14<=$C$5,Input!BN19,0)  +  I19","v":0},{"$f":"IF(K$14<=$C$5,Input!BO19,0)  +  J19","v":0},{"$f":"IF(L$14<=$C$5,Input!BP19,0)  +  K19","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ19,0)  +  L19","v":0},{"$f":"IF(N$14<=$C$5,Input!BR19,0)  +  M19","v":0},{"$f":"IF(O$14<=$C$5,Input!BS19,0)  +  N19","v":0},{"$f":"IF(P$14<=$C$5,Input!BT19,0)  +  O19","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU19,0)  +  P19","v":0},{"$f":"IF(R$14<=$C$5,Input!BV19,0)  +  Q19","v":0},{"$f":"IF(S$14<=$C$5,Input!BW19,0)  +  R19","v":0},{"$f":"IF(T$14<=$C$5,Input!BX19,0)  +  S19","v":0},{"$f":"IF(U$14<=$C$5,Input!BY19,0)  +  T19","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ19,0)  +  U19","v":0},{"$f":"IF(W$14<=$C$5,Input!CA19,0)  +  V19","v":0},{"$f":"IF(X$14<=$C$5,Input!CB19,0)  +  W19","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC19,0)  +  X19","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD19,0)  +  Y19","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE19,0)  +  Z19","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF19,0)  +  AA19","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG19,0)  +  AB19","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH19,0)  +  AC19","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI19,0)  +  AD19","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ19,0)  +  AE19","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK19,0)  +  AF19","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL19,0)  +  AG19","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM19,0)  +  AH19","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN19,0)  +  AI19","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO19,0)  +  AJ19","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP19,0)  +  AK19","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ19,0)  +  AL19","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR19,0)  +  AM19","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS19,0)  +  AN19","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT19,0)  +  AO19","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU19,0)  +  AP19","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV19,0)  +  AQ19","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW19,0)  +  AR19","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX19,0)  +  AS19","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY19,0)  +  AT19","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ19,0)  +  AU19","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA19,0)  +  AV19","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB19,0)  +  AW19","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC19,0)  +  AX19","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD19,0)  +  AY19","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE19,0)  +  AZ19","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF19,0)  +  BA19","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG19,0)  +  BB19","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH19,0)  +  BC19","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI19,0)  +  BD19","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ19,0)  +  BE19","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK19,0)  +  BF19","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL19,0)  +  BG19","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM19,0)  +  BH19","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN19,0)  +  BI19","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO19,0)  +  BJ19","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP19,0)  +  BK19","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ19,0)  +  BL19","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR19,0)  +  BM19","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS19,0)  +  BN19","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT19,0)  +  BO19","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU19,0)  +  BP19","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV19,0)  +  BQ19","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW19,0)  +  BR19","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX19,0)  +  BS19","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY19,0)  +  BT19","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ19,0)  +  BU19","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA19,0)  +  BV19","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB19,0)  +  BW19","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC19,0)  +  BX19","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED19,0)  +  BY19","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE19,0)  +  BZ19","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF19,0)  +  CA19","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG19,0)  +  CB19","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH19,0)  +  CC19","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI19,0)  +  CD19","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ19,0)  +  CE19","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK19,0)  +  CF19","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL19,0)  +  CG19","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM19,0)  +  CH19","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN19,0)  +  CI19","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO19,0)  +  CJ19","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP19,0)  +  CK19","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ19,0)  +  CL19","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER19,0)  +  CM19","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES19,0)  +  CN19","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET19,0)  +  CO19","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU19,0)  +  CP19","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV19,0)  +  CQ19","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW19,0)  +  CR19","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX19,0)  +  CS19","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY19,0)  +  CT19","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ19,0)  +  CU19","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA19,0)  +  CV19","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB19,0)  +  CW19","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC19,0)  +  CX19","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD19,0)  +  CY19","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE19,0)  +  CZ19","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF19,0)  +  DA19","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG19,0)  +  DB19","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH19,0)  +  DC19","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI19,0)  +  DD19","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ19,0)  +  DE19","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK19,0)  +  DF19","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL19,0)  +  DG19","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM19,0)  +  DH19","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN19,0)  +  DI19","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO19,0)  +  DJ19","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP19,0)  +  DK19","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ19,0)  +  DL19","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR19,0)  +  DM19","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS19,0)  +  DN19","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT19,0)  +  DO19","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU19,0)  +  DP19","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV19,0)  +  DQ19","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW19,0)  +  DR19","v":0}]
[{"$f":"Calcs!A20","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":4},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":4},null,null,{"$f":"Input!BJ20","v":0},{"$f":"IF(G$14<=$C$5,Input!BK20,0)  +  F20","v":0},{"$f":"IF(H$14<=$C$5,Input!BL20,0)  +  G20","v":0},{"$f":"IF(I$14<=$C$5,Input!BM20,0)  +  H20","v":0},{"$f":"IF(J$14<=$C$5,Input!BN20,0)  +  I20","v":0},{"$f":"IF(K$14<=$C$5,Input!BO20,0)  +  J20","v":0},{"$f":"IF(L$14<=$C$5,Input!BP20,0)  +  K20","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ20,0)  +  L20","v":0},{"$f":"IF(N$14<=$C$5,Input!BR20,0)  +  M20","v":0},{"$f":"IF(O$14<=$C$5,Input!BS20,0)  +  N20","v":0},{"$f":"IF(P$14<=$C$5,Input!BT20,0)  +  O20","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU20,0)  +  P20","v":0},{"$f":"IF(R$14<=$C$5,Input!BV20,0)  +  Q20","v":0},{"$f":"IF(S$14<=$C$5,Input!BW20,0)  +  R20","v":0},{"$f":"IF(T$14<=$C$5,Input!BX20,0)  +  S20","v":0},{"$f":"IF(U$14<=$C$5,Input!BY20,0)  +  T20","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ20,0)  +  U20","v":0},{"$f":"IF(W$14<=$C$5,Input!CA20,0)  +  V20","v":0},{"$f":"IF(X$14<=$C$5,Input!CB20,0)  +  W20","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC20,0)  +  X20","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD20,0)  +  Y20","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE20,0)  +  Z20","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF20,0)  +  AA20","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG20,0)  +  AB20","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH20,0)  +  AC20","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI20,0)  +  AD20","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ20,0)  +  AE20","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK20,0)  +  AF20","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL20,0)  +  AG20","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM20,0)  +  AH20","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN20,0)  +  AI20","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO20,0)  +  AJ20","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP20,0)  +  AK20","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ20,0)  +  AL20","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR20,0)  +  AM20","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS20,0)  +  AN20","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT20,0)  +  AO20","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU20,0)  +  AP20","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV20,0)  +  AQ20","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW20,0)  +  AR20","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX20,0)  +  AS20","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY20,0)  +  AT20","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ20,0)  +  AU20","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA20,0)  +  AV20","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB20,0)  +  AW20","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC20,0)  +  AX20","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD20,0)  +  AY20","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE20,0)  +  AZ20","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF20,0)  +  BA20","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG20,0)  +  BB20","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH20,0)  +  BC20","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI20,0)  +  BD20","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ20,0)  +  BE20","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK20,0)  +  BF20","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL20,0)  +  BG20","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM20,0)  +  BH20","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN20,0)  +  BI20","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO20,0)  +  BJ20","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP20,0)  +  BK20","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ20,0)  +  BL20","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR20,0)  +  BM20","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS20,0)  +  BN20","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT20,0)  +  BO20","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU20,0)  +  BP20","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV20,0)  +  BQ20","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW20,0)  +  BR20","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX20,0)  +  BS20","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY20,0)  +  BT20","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ20,0)  +  BU20","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA20,0)  +  BV20","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB20,0)  +  BW20","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC20,0)  +  BX20","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED20,0)  +  BY20","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE20,0)  +  BZ20","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF20,0)  +  CA20","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG20,0)  +  CB20","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH20,0)  +  CC20","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI20,0)  +  CD20","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ20,0)  +  CE20","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK20,0)  +  CF20","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL20,0)  +  CG20","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM20,0)  +  CH20","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN20,0)  +  CI20","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO20,0)  +  CJ20","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP20,0)  +  CK20","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ20,0)  +  CL20","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER20,0)  +  CM20","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES20,0)  +  CN20","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET20,0)  +  CO20","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU20,0)  +  CP20","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV20,0)  +  CQ20","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW20,0)  +  CR20","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX20,0)  +  CS20","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY20,0)  +  CT20","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ20,0)  +  CU20","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA20,0)  +  CV20","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB20,0)  +  CW20","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC20,0)  +  CX20","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD20,0)  +  CY20","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE20,0)  +  CZ20","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF20,0)  +  DA20","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG20,0)  +  DB20","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH20,0)  +  DC20","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI20,0)  +  DD20","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ20,0)  +  DE20","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK20,0)  +  DF20","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL20,0)  +  DG20","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM20,0)  +  DH20","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN20,0)  +  DI20","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO20,0)  +  DJ20","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP20,0)  +  DK20","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ20,0)  +  DL20","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR20,0)  +  DM20","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS20,0)  +  DN20","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT20,0)  +  DO20","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU20,0)  +  DP20","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV20,0)  +  DQ20","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW20,0)  +  DR20","v":0}]
[{"$f":"Calcs!A21","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":4},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":4},null,null,{"$f":"Input!BJ21","v":0},{"$f":"IF(G$14<=$C$5,Input!BK21,0)  +  F21","v":0},{"$f":"IF(H$14<=$C$5,Input!BL21,0)  +  G21","v":0},{"$f":"IF(I$14<=$C$5,Input!BM21,0)  +  H21","v":0},{"$f":"IF(J$14<=$C$5,Input!BN21,0)  +  I21","v":0},{"$f":"IF(K$14<=$C$5,Input!BO21,0)  +  J21","v":0},{"$f":"IF(L$14<=$C$5,Input!BP21,0)  +  K21","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ21,0)  +  L21","v":0},{"$f":"IF(N$14<=$C$5,Input!BR21,0)  +  M21","v":0},{"$f":"IF(O$14<=$C$5,Input!BS21,0)  +  N21","v":0},{"$f":"IF(P$14<=$C$5,Input!BT21,0)  +  O21","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU21,0)  +  P21","v":0},{"$f":"IF(R$14<=$C$5,Input!BV21,0)  +  Q21","v":0},{"$f":"IF(S$14<=$C$5,Input!BW21,0)  +  R21","v":0},{"$f":"IF(T$14<=$C$5,Input!BX21,0)  +  S21","v":0},{"$f":"IF(U$14<=$C$5,Input!BY21,0)  +  T21","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ21,0)  +  U21","v":0},{"$f":"IF(W$14<=$C$5,Input!CA21,0)  +  V21","v":0},{"$f":"IF(X$14<=$C$5,Input!CB21,0)  +  W21","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC21,0)  +  X21","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD21,0)  +  Y21","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE21,0)  +  Z21","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF21,0)  +  AA21","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG21,0)  +  AB21","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH21,0)  +  AC21","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI21,0)  +  AD21","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ21,0)  +  AE21","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK21,0)  +  AF21","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL21,0)  +  AG21","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM21,0)  +  AH21","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN21,0)  +  AI21","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO21,0)  +  AJ21","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP21,0)  +  AK21","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ21,0)  +  AL21","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR21,0)  +  AM21","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS21,0)  +  AN21","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT21,0)  +  AO21","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU21,0)  +  AP21","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV21,0)  +  AQ21","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW21,0)  +  AR21","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX21,0)  +  AS21","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY21,0)  +  AT21","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ21,0)  +  AU21","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA21,0)  +  AV21","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB21,0)  +  AW21","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC21,0)  +  AX21","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD21,0)  +  AY21","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE21,0)  +  AZ21","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF21,0)  +  BA21","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG21,0)  +  BB21","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH21,0)  +  BC21","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI21,0)  +  BD21","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ21,0)  +  BE21","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK21,0)  +  BF21","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL21,0)  +  BG21","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM21,0)  +  BH21","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN21,0)  +  BI21","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO21,0)  +  BJ21","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP21,0)  +  BK21","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ21,0)  +  BL21","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR21,0)  +  BM21","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS21,0)  +  BN21","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT21,0)  +  BO21","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU21,0)  +  BP21","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV21,0)  +  BQ21","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW21,0)  +  BR21","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX21,0)  +  BS21","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY21,0)  +  BT21","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ21,0)  +  BU21","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA21,0)  +  BV21","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB21,0)  +  BW21","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC21,0)  +  BX21","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED21,0)  +  BY21","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE21,0)  +  BZ21","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF21,0)  +  CA21","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG21,0)  +  CB21","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH21,0)  +  CC21","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI21,0)  +  CD21","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ21,0)  +  CE21","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK21,0)  +  CF21","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL21,0)  +  CG21","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM21,0)  +  CH21","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN21,0)  +  CI21","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO21,0)  +  CJ21","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP21,0)  +  CK21","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ21,0)  +  CL21","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER21,0)  +  CM21","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES21,0)  +  CN21","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET21,0)  +  CO21","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU21,0)  +  CP21","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV21,0)  +  CQ21","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW21,0)  +  CR21","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX21,0)  +  CS21","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY21,0)  +  CT21","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ21,0)  +  CU21","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA21,0)  +  CV21","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB21,0)  +  CW21","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC21,0)  +  CX21","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD21,0)  +  CY21","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE21,0)  +  CZ21","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF21,0)  +  DA21","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG21,0)  +  DB21","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH21,0)  +  DC21","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI21,0)  +  DD21","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ21,0)  +  DE21","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK21,0)  +  DF21","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL21,0)  +  DG21","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM21,0)  +  DH21","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN21,0)  +  DI21","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO21,0)  +  DJ21","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP21,0)  +  DK21","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ21,0)  +  DL21","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR21,0)  +  DM21","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS21,0)  +  DN21","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT21,0)  +  DO21","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU21,0)  +  DP21","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV21,0)  +  DQ21","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW21,0)  +  DR21","v":0}]
[{"$f":"Calcs!A22","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":4},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":4},null,null,{"$f":"Input!BJ22","v":0},{"$f":"IF(G$14<=$C$5,Input!BK22,0)  +  F22","v":0},{"$f":"IF(H$14<=$C$5,Input!BL22,0)  +  G22","v":0},{"$f":"IF(I$14<=$C$5,Input!BM22,0)  +  H22","v":0},{"$f":"IF(J$14<=$C$5,Input!BN22,0)  +  I22","v":0},{"$f":"IF(K$14<=$C$5,Input!BO22,0)  +  J22","v":0},{"$f":"IF(L$14<=$C$5,Input!BP22,0)  +  K22","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ22,0)  +  L22","v":0},{"$f":"IF(N$14<=$C$5,Input!BR22,0)  +  M22","v":0},{"$f":"IF(O$14<=$C$5,Input!BS22,0)  +  N22","v":0},{"$f":"IF(P$14<=$C$5,Input!BT22,0)  +  O22","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU22,0)  +  P22","v":0},{"$f":"IF(R$14<=$C$5,Input!BV22,0)  +  Q22","v":0},{"$f":"IF(S$14<=$C$5,Input!BW22,0)  +  R22","v":0},{"$f":"IF(T$14<=$C$5,Input!BX22,0)  +  S22","v":0},{"$f":"IF(U$14<=$C$5,Input!BY22,0)  +  T22","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ22,0)  +  U22","v":0},{"$f":"IF(W$14<=$C$5,Input!CA22,0)  +  V22","v":0},{"$f":"IF(X$14<=$C$5,Input!CB22,0)  +  W22","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC22,0)  +  X22","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD22,0)  +  Y22","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE22,0)  +  Z22","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF22,0)  +  AA22","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG22,0)  +  AB22","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH22,0)  +  AC22","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI22,0)  +  AD22","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ22,0)  +  AE22","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK22,0)  +  AF22","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL22,0)  +  AG22","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM22,0)  +  AH22","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN22,0)  +  AI22","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO22,0)  +  AJ22","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP22,0)  +  AK22","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ22,0)  +  AL22","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR22,0)  +  AM22","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS22,0)  +  AN22","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT22,0)  +  AO22","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU22,0)  +  AP22","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV22,0)  +  AQ22","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW22,0)  +  AR22","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX22,0)  +  AS22","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY22,0)  +  AT22","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ22,0)  +  AU22","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA22,0)  +  AV22","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB22,0)  +  AW22","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC22,0)  +  AX22","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD22,0)  +  AY22","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE22,0)  +  AZ22","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF22,0)  +  BA22","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG22,0)  +  BB22","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH22,0)  +  BC22","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI22,0)  +  BD22","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ22,0)  +  BE22","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK22,0)  +  BF22","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL22,0)  +  BG22","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM22,0)  +  BH22","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN22,0)  +  BI22","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO22,0)  +  BJ22","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP22,0)  +  BK22","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ22,0)  +  BL22","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR22,0)  +  BM22","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS22,0)  +  BN22","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT22,0)  +  BO22","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU22,0)  +  BP22","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV22,0)  +  BQ22","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW22,0)  +  BR22","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX22,0)  +  BS22","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY22,0)  +  BT22","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ22,0)  +  BU22","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA22,0)  +  BV22","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB22,0)  +  BW22","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC22,0)  +  BX22","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED22,0)  +  BY22","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE22,0)  +  BZ22","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF22,0)  +  CA22","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG22,0)  +  CB22","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH22,0)  +  CC22","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI22,0)  +  CD22","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ22,0)  +  CE22","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK22,0)  +  CF22","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL22,0)  +  CG22","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM22,0)  +  CH22","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN22,0)  +  CI22","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO22,0)  +  CJ22","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP22,0)  +  CK22","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ22,0)  +  CL22","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER22,0)  +  CM22","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES22,0)  +  CN22","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET22,0)  +  CO22","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU22,0)  +  CP22","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV22,0)  +  CQ22","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW22,0)  +  CR22","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX22,0)  +  CS22","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY22,0)  +  CT22","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ22,0)  +  CU22","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA22,0)  +  CV22","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB22,0)  +  CW22","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC22,0)  +  CX22","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD22,0)  +  CY22","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE22,0)  +  CZ22","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF22,0)  +  DA22","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG22,0)  +  DB22","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH22,0)  +  DC22","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI22,0)  +  DD22","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ22,0)  +  DE22","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK22,0)  +  DF22","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL22,0)  +  DG22","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM22,0)  +  DH22","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN22,0)  +  DI22","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO22,0)  +  DJ22","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP22,0)  +  DK22","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ22,0)  +  DL22","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR22,0)  +  DM22","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS22,0)  +  DN22","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT22,0)  +  DO22","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU22,0)  +  DP22","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV22,0)  +  DQ22","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW22,0)  +  DR22","v":0}]
[{"$f":"Calcs!A23","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":4},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":4},null,null,{"$f":"Input!BJ23","v":0},{"$f":"IF(G$14<=$C$5,Input!BK23,0)  +  F23","v":0},{"$f":"IF(H$14<=$C$5,Input!BL23,0)  +  G23","v":0},{"$f":"IF(I$14<=$C$5,Input!BM23,0)  +  H23","v":0},{"$f":"IF(J$14<=$C$5,Input!BN23,0)  +  I23","v":0},{"$f":"IF(K$14<=$C$5,Input!BO23,0)  +  J23","v":0},{"$f":"IF(L$14<=$C$5,Input!BP23,0)  +  K23","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ23,0)  +  L23","v":0},{"$f":"IF(N$14<=$C$5,Input!BR23,0)  +  M23","v":0},{"$f":"IF(O$14<=$C$5,Input!BS23,0)  +  N23","v":0},{"$f":"IF(P$14<=$C$5,Input!BT23,0)  +  O23","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU23,0)  +  P23","v":0},{"$f":"IF(R$14<=$C$5,Input!BV23,0)  +  Q23","v":0},{"$f":"IF(S$14<=$C$5,Input!BW23,0)  +  R23","v":0},{"$f":"IF(T$14<=$C$5,Input!BX23,0)  +  S23","v":0},{"$f":"IF(U$14<=$C$5,Input!BY23,0)  +  T23","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ23,0)  +  U23","v":0},{"$f":"IF(W$14<=$C$5,Input!CA23,0)  +  V23","v":0},{"$f":"IF(X$14<=$C$5,Input!CB23,0)  +  W23","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC23,0)  +  X23","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD23,0)  +  Y23","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE23,0)  +  Z23","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF23,0)  +  AA23","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG23,0)  +  AB23","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH23,0)  +  AC23","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI23,0)  +  AD23","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ23,0)  +  AE23","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK23,0)  +  AF23","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL23,0)  +  AG23","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM23,0)  +  AH23","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN23,0)  +  AI23","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO23,0)  +  AJ23","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP23,0)  +  AK23","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ23,0)  +  AL23","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR23,0)  +  AM23","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS23,0)  +  AN23","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT23,0)  +  AO23","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU23,0)  +  AP23","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV23,0)  +  AQ23","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW23,0)  +  AR23","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX23,0)  +  AS23","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY23,0)  +  AT23","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ23,0)  +  AU23","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA23,0)  +  AV23","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB23,0)  +  AW23","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC23,0)  +  AX23","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD23,0)  +  AY23","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE23,0)  +  AZ23","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF23,0)  +  BA23","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG23,0)  +  BB23","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH23,0)  +  BC23","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI23,0)  +  BD23","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ23,0)  +  BE23","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK23,0)  +  BF23","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL23,0)  +  BG23","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM23,0)  +  BH23","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN23,0)  +  BI23","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO23,0)  +  BJ23","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP23,0)  +  BK23","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ23,0)  +  BL23","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR23,0)  +  BM23","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS23,0)  +  BN23","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT23,0)  +  BO23","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU23,0)  +  BP23","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV23,0)  +  BQ23","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW23,0)  +  BR23","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX23,0)  +  BS23","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY23,0)  +  BT23","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ23,0)  +  BU23","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA23,0)  +  BV23","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB23,0)  +  BW23","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC23,0)  +  BX23","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED23,0)  +  BY23","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE23,0)  +  BZ23","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF23,0)  +  CA23","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG23,0)  +  CB23","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH23,0)  +  CC23","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI23,0)  +  CD23","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ23,0)  +  CE23","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK23,0)  +  CF23","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL23,0)  +  CG23","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM23,0)  +  CH23","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN23,0)  +  CI23","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO23,0)  +  CJ23","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP23,0)  +  CK23","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ23,0)  +  CL23","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER23,0)  +  CM23","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES23,0)  +  CN23","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET23,0)  +  CO23","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU23,0)  +  CP23","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV23,0)  +  CQ23","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW23,0)  +  CR23","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX23,0)  +  CS23","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY23,0)  +  CT23","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ23,0)  +  CU23","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA23,0)  +  CV23","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB23,0)  +  CW23","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC23,0)  +  CX23","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD23,0)  +  CY23","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE23,0)  +  CZ23","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF23,0)  +  DA23","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG23,0)  +  DB23","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH23,0)  +  DC23","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI23,0)  +  DD23","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ23,0)  +  DE23","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK23,0)  +  DF23","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL23,0)  +  DG23","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM23,0)  +  DH23","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN23,0)  +  DI23","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO23,0)  +  DJ23","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP23,0)  +  DK23","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ23,0)  +  DL23","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR23,0)  +  DM23","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS23,0)  +  DN23","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT23,0)  +  DO23","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU23,0)  +  DP23","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV23,0)  +  DQ23","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW23,0)  +  DR23","v":0}]
[{"$f":"Calcs!A24","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":4},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":4},null,null,{"$f":"Input!BJ24","v":0},{"$f":"IF(G$14<=$C$5,Input!BK24,0)  +  F24","v":0},{"$f":"IF(H$14<=$C$5,Input!BL24,0)  +  G24","v":0},{"$f":"IF(I$14<=$C$5,Input!BM24,0)  +  H24","v":0},{"$f":"IF(J$14<=$C$5,Input!BN24,0)  +  I24","v":0},{"$f":"IF(K$14<=$C$5,Input!BO24,0)  +  J24","v":0},{"$f":"IF(L$14<=$C$5,Input!BP24,0)  +  K24","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ24,0)  +  L24","v":0},{"$f":"IF(N$14<=$C$5,Input!BR24,0)  +  M24","v":0},{"$f":"IF(O$14<=$C$5,Input!BS24,0)  +  N24","v":0},{"$f":"IF(P$14<=$C$5,Input!BT24,0)  +  O24","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU24,0)  +  P24","v":0},{"$f":"IF(R$14<=$C$5,Input!BV24,0)  +  Q24","v":0},{"$f":"IF(S$14<=$C$5,Input!BW24,0)  +  R24","v":0},{"$f":"IF(T$14<=$C$5,Input!BX24,0)  +  S24","v":0},{"$f":"IF(U$14<=$C$5,Input!BY24,0)  +  T24","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ24,0)  +  U24","v":0},{"$f":"IF(W$14<=$C$5,Input!CA24,0)  +  V24","v":0},{"$f":"IF(X$14<=$C$5,Input!CB24,0)  +  W24","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC24,0)  +  X24","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD24,0)  +  Y24","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE24,0)  +  Z24","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF24,0)  +  AA24","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG24,0)  +  AB24","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH24,0)  +  AC24","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI24,0)  +  AD24","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ24,0)  +  AE24","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK24,0)  +  AF24","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL24,0)  +  AG24","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM24,0)  +  AH24","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN24,0)  +  AI24","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO24,0)  +  AJ24","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP24,0)  +  AK24","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ24,0)  +  AL24","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR24,0)  +  AM24","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS24,0)  +  AN24","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT24,0)  +  AO24","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU24,0)  +  AP24","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV24,0)  +  AQ24","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW24,0)  +  AR24","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX24,0)  +  AS24","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY24,0)  +  AT24","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ24,0)  +  AU24","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA24,0)  +  AV24","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB24,0)  +  AW24","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC24,0)  +  AX24","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD24,0)  +  AY24","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE24,0)  +  AZ24","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF24,0)  +  BA24","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG24,0)  +  BB24","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH24,0)  +  BC24","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI24,0)  +  BD24","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ24,0)  +  BE24","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK24,0)  +  BF24","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL24,0)  +  BG24","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM24,0)  +  BH24","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN24,0)  +  BI24","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO24,0)  +  BJ24","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP24,0)  +  BK24","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ24,0)  +  BL24","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR24,0)  +  BM24","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS24,0)  +  BN24","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT24,0)  +  BO24","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU24,0)  +  BP24","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV24,0)  +  BQ24","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW24,0)  +  BR24","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX24,0)  +  BS24","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY24,0)  +  BT24","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ24,0)  +  BU24","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA24,0)  +  BV24","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB24,0)  +  BW24","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC24,0)  +  BX24","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED24,0)  +  BY24","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE24,0)  +  BZ24","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF24,0)  +  CA24","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG24,0)  +  CB24","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH24,0)  +  CC24","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI24,0)  +  CD24","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ24,0)  +  CE24","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK24,0)  +  CF24","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL24,0)  +  CG24","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM24,0)  +  CH24","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN24,0)  +  CI24","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO24,0)  +  CJ24","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP24,0)  +  CK24","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ24,0)  +  CL24","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER24,0)  +  CM24","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES24,0)  +  CN24","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET24,0)  +  CO24","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU24,0)  +  CP24","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV24,0)  +  CQ24","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW24,0)  +  CR24","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX24,0)  +  CS24","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY24,0)  +  CT24","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ24,0)  +  CU24","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA24,0)  +  CV24","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB24,0)  +  CW24","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC24,0)  +  CX24","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD24,0)  +  CY24","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE24,0)  +  CZ24","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF24,0)  +  DA24","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG24,0)  +  DB24","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH24,0)  +  DC24","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI24,0)  +  DD24","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ24,0)  +  DE24","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK24,0)  +  DF24","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL24,0)  +  DG24","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM24,0)  +  DH24","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN24,0)  +  DI24","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO24,0)  +  DJ24","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP24,0)  +  DK24","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ24,0)  +  DL24","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR24,0)  +  DM24","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS24,0)  +  DN24","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT24,0)  +  DO24","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU24,0)  +  DP24","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV24,0)  +  DQ24","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW24,0)  +  DR24","v":0}]
[{"$f":"Calcs!A25","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":4},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":4},null,null,{"$f":"Input!BJ25","v":0},{"$f":"IF(G$14<=$C$5,Input!BK25,0)  +  F25","v":0},{"$f":"IF(H$14<=$C$5,Input!BL25,0)  +  G25","v":0},{"$f":"IF(I$14<=$C$5,Input!BM25,0)  +  H25","v":0},{"$f":"IF(J$14<=$C$5,Input!BN25,0)  +  I25","v":0},{"$f":"IF(K$14<=$C$5,Input!BO25,0)  +  J25","v":0},{"$f":"IF(L$14<=$C$5,Input!BP25,0)  +  K25","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ25,0)  +  L25","v":0},{"$f":"IF(N$14<=$C$5,Input!BR25,0)  +  M25","v":0},{"$f":"IF(O$14<=$C$5,Input!BS25,0)  +  N25","v":0},{"$f":"IF(P$14<=$C$5,Input!BT25,0)  +  O25","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU25,0)  +  P25","v":0},{"$f":"IF(R$14<=$C$5,Input!BV25,0)  +  Q25","v":0},{"$f":"IF(S$14<=$C$5,Input!BW25,0)  +  R25","v":0},{"$f":"IF(T$14<=$C$5,Input!BX25,0)  +  S25","v":0},{"$f":"IF(U$14<=$C$5,Input!BY25,0)  +  T25","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ25,0)  +  U25","v":0},{"$f":"IF(W$14<=$C$5,Input!CA25,0)  +  V25","v":0},{"$f":"IF(X$14<=$C$5,Input!CB25,0)  +  W25","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC25,0)  +  X25","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD25,0)  +  Y25","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE25,0)  +  Z25","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF25,0)  +  AA25","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG25,0)  +  AB25","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH25,0)  +  AC25","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI25,0)  +  AD25","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ25,0)  +  AE25","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK25,0)  +  AF25","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL25,0)  +  AG25","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM25,0)  +  AH25","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN25,0)  +  AI25","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO25,0)  +  AJ25","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP25,0)  +  AK25","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ25,0)  +  AL25","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR25,0)  +  AM25","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS25,0)  +  AN25","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT25,0)  +  AO25","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU25,0)  +  AP25","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV25,0)  +  AQ25","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW25,0)  +  AR25","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX25,0)  +  AS25","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY25,0)  +  AT25","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ25,0)  +  AU25","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA25,0)  +  AV25","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB25,0)  +  AW25","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC25,0)  +  AX25","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD25,0)  +  AY25","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE25,0)  +  AZ25","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF25,0)  +  BA25","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG25,0)  +  BB25","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH25,0)  +  BC25","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI25,0)  +  BD25","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ25,0)  +  BE25","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK25,0)  +  BF25","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL25,0)  +  BG25","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM25,0)  +  BH25","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN25,0)  +  BI25","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO25,0)  +  BJ25","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP25,0)  +  BK25","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ25,0)  +  BL25","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR25,0)  +  BM25","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS25,0)  +  BN25","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT25,0)  +  BO25","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU25,0)  +  BP25","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV25,0)  +  BQ25","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW25,0)  +  BR25","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX25,0)  +  BS25","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY25,0)  +  BT25","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ25,0)  +  BU25","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA25,0)  +  BV25","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB25,0)  +  BW25","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC25,0)  +  BX25","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED25,0)  +  BY25","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE25,0)  +  BZ25","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF25,0)  +  CA25","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG25,0)  +  CB25","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH25,0)  +  CC25","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI25,0)  +  CD25","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ25,0)  +  CE25","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK25,0)  +  CF25","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL25,0)  +  CG25","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM25,0)  +  CH25","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN25,0)  +  CI25","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO25,0)  +  CJ25","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP25,0)  +  CK25","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ25,0)  +  CL25","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER25,0)  +  CM25","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES25,0)  +  CN25","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET25,0)  +  CO25","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU25,0)  +  CP25","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV25,0)  +  CQ25","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW25,0)  +  CR25","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX25,0)  +  CS25","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY25,0)  +  CT25","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ25,0)  +  CU25","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA25,0)  +  CV25","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB25,0)  +  CW25","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC25,0)  +  CX25","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD25,0)  +  CY25","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE25,0)  +  CZ25","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF25,0)  +  DA25","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG25,0)  +  DB25","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH25,0)  +  DC25","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI25,0)  +  DD25","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ25,0)  +  DE25","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK25,0)  +  DF25","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL25,0)  +  DG25","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM25,0)  +  DH25","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN25,0)  +  DI25","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO25,0)  +  DJ25","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP25,0)  +  DK25","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ25,0)  +  DL25","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR25,0)  +  DM25","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS25,0)  +  DN25","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT25,0)  +  DO25","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU25,0)  +  DP25","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV25,0)  +  DQ25","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW25,0)  +  DR25","v":0}]
[{"$f":"Calcs!A26","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":4},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":4},null,null,{"$f":"Input!BJ26","v":0},{"$f":"IF(G$14<=$C$5,Input!BK26,0)  +  F26","v":0},{"$f":"IF(H$14<=$C$5,Input!BL26,0)  +  G26","v":0},{"$f":"IF(I$14<=$C$5,Input!BM26,0)  +  H26","v":0},{"$f":"IF(J$14<=$C$5,Input!BN26,0)  +  I26","v":0},{"$f":"IF(K$14<=$C$5,Input!BO26,0)  +  J26","v":0},{"$f":"IF(L$14<=$C$5,Input!BP26,0)  +  K26","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ26,0)  +  L26","v":0},{"$f":"IF(N$14<=$C$5,Input!BR26,0)  +  M26","v":0},{"$f":"IF(O$14<=$C$5,Input!BS26,0)  +  N26","v":0},{"$f":"IF(P$14<=$C$5,Input!BT26,0)  +  O26","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU26,0)  +  P26","v":0},{"$f":"IF(R$14<=$C$5,Input!BV26,0)  +  Q26","v":0},{"$f":"IF(S$14<=$C$5,Input!BW26,0)  +  R26","v":0},{"$f":"IF(T$14<=$C$5,Input!BX26,0)  +  S26","v":0},{"$f":"IF(U$14<=$C$5,Input!BY26,0)  +  T26","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ26,0)  +  U26","v":0},{"$f":"IF(W$14<=$C$5,Input!CA26,0)  +  V26","v":0},{"$f":"IF(X$14<=$C$5,Input!CB26,0)  +  W26","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC26,0)  +  X26","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD26,0)  +  Y26","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE26,0)  +  Z26","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF26,0)  +  AA26","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG26,0)  +  AB26","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH26,0)  +  AC26","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI26,0)  +  AD26","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ26,0)  +  AE26","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK26,0)  +  AF26","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL26,0)  +  AG26","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM26,0)  +  AH26","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN26,0)  +  AI26","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO26,0)  +  AJ26","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP26,0)  +  AK26","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ26,0)  +  AL26","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR26,0)  +  AM26","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS26,0)  +  AN26","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT26,0)  +  AO26","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU26,0)  +  AP26","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV26,0)  +  AQ26","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW26,0)  +  AR26","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX26,0)  +  AS26","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY26,0)  +  AT26","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ26,0)  +  AU26","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA26,0)  +  AV26","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB26,0)  +  AW26","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC26,0)  +  AX26","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD26,0)  +  AY26","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE26,0)  +  AZ26","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF26,0)  +  BA26","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG26,0)  +  BB26","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH26,0)  +  BC26","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI26,0)  +  BD26","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ26,0)  +  BE26","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK26,0)  +  BF26","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL26,0)  +  BG26","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM26,0)  +  BH26","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN26,0)  +  BI26","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO26,0)  +  BJ26","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP26,0)  +  BK26","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ26,0)  +  BL26","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR26,0)  +  BM26","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS26,0)  +  BN26","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT26,0)  +  BO26","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU26,0)  +  BP26","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV26,0)  +  BQ26","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW26,0)  +  BR26","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX26,0)  +  BS26","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY26,0)  +  BT26","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ26,0)  +  BU26","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA26,0)  +  BV26","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB26,0)  +  BW26","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC26,0)  +  BX26","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED26,0)  +  BY26","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE26,0)  +  BZ26","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF26,0)  +  CA26","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG26,0)  +  CB26","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH26,0)  +  CC26","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI26,0)  +  CD26","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ26,0)  +  CE26","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK26,0)  +  CF26","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL26,0)  +  CG26","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM26,0)  +  CH26","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN26,0)  +  CI26","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO26,0)  +  CJ26","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP26,0)  +  CK26","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ26,0)  +  CL26","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER26,0)  +  CM26","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES26,0)  +  CN26","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET26,0)  +  CO26","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU26,0)  +  CP26","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV26,0)  +  CQ26","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW26,0)  +  CR26","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX26,0)  +  CS26","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY26,0)  +  CT26","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ26,0)  +  CU26","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA26,0)  +  CV26","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB26,0)  +  CW26","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC26,0)  +  CX26","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD26,0)  +  CY26","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE26,0)  +  CZ26","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF26,0)  +  DA26","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG26,0)  +  DB26","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH26,0)  +  DC26","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI26,0)  +  DD26","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ26,0)  +  DE26","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK26,0)  +  DF26","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL26,0)  +  DG26","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM26,0)  +  DH26","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN26,0)  +  DI26","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO26,0)  +  DJ26","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP26,0)  +  DK26","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ26,0)  +  DL26","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR26,0)  +  DM26","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS26,0)  +  DN26","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT26,0)  +  DO26","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU26,0)  +  DP26","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV26,0)  +  DQ26","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW26,0)  +  DR26","v":0}]
[{"$f":"Calcs!A27","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":4},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":4},null,null,{"$f":"Input!BJ27","v":0},{"$f":"IF(G$14<=$C$5,Input!BK27,0)  +  F27","v":0},{"$f":"IF(H$14<=$C$5,Input!BL27,0)  +  G27","v":0},{"$f":"IF(I$14<=$C$5,Input!BM27,0)  +  H27","v":0},{"$f":"IF(J$14<=$C$5,Input!BN27,0)  +  I27","v":0},{"$f":"IF(K$14<=$C$5,Input!BO27,0)  +  J27","v":0},{"$f":"IF(L$14<=$C$5,Input!BP27,0)  +  K27","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ27,0)  +  L27","v":0},{"$f":"IF(N$14<=$C$5,Input!BR27,0)  +  M27","v":0},{"$f":"IF(O$14<=$C$5,Input!BS27,0)  +  N27","v":0},{"$f":"IF(P$14<=$C$5,Input!BT27,0)  +  O27","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU27,0)  +  P27","v":0},{"$f":"IF(R$14<=$C$5,Input!BV27,0)  +  Q27","v":0},{"$f":"IF(S$14<=$C$5,Input!BW27,0)  +  R27","v":0},{"$f":"IF(T$14<=$C$5,Input!BX27,0)  +  S27","v":0},{"$f":"IF(U$14<=$C$5,Input!BY27,0)  +  T27","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ27,0)  +  U27","v":0},{"$f":"IF(W$14<=$C$5,Input!CA27,0)  +  V27","v":0},{"$f":"IF(X$14<=$C$5,Input!CB27,0)  +  W27","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC27,0)  +  X27","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD27,0)  +  Y27","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE27,0)  +  Z27","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF27,0)  +  AA27","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG27,0)  +  AB27","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH27,0)  +  AC27","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI27,0)  +  AD27","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ27,0)  +  AE27","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK27,0)  +  AF27","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL27,0)  +  AG27","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM27,0)  +  AH27","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN27,0)  +  AI27","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO27,0)  +  AJ27","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP27,0)  +  AK27","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ27,0)  +  AL27","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR27,0)  +  AM27","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS27,0)  +  AN27","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT27,0)  +  AO27","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU27,0)  +  AP27","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV27,0)  +  AQ27","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW27,0)  +  AR27","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX27,0)  +  AS27","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY27,0)  +  AT27","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ27,0)  +  AU27","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA27,0)  +  AV27","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB27,0)  +  AW27","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC27,0)  +  AX27","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD27,0)  +  AY27","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE27,0)  +  AZ27","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF27,0)  +  BA27","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG27,0)  +  BB27","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH27,0)  +  BC27","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI27,0)  +  BD27","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ27,0)  +  BE27","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK27,0)  +  BF27","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL27,0)  +  BG27","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM27,0)  +  BH27","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN27,0)  +  BI27","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO27,0)  +  BJ27","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP27,0)  +  BK27","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ27,0)  +  BL27","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR27,0)  +  BM27","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS27,0)  +  BN27","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT27,0)  +  BO27","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU27,0)  +  BP27","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV27,0)  +  BQ27","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW27,0)  +  BR27","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX27,0)  +  BS27","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY27,0)  +  BT27","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ27,0)  +  BU27","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA27,0)  +  BV27","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB27,0)  +  BW27","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC27,0)  +  BX27","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED27,0)  +  BY27","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE27,0)  +  BZ27","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF27,0)  +  CA27","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG27,0)  +  CB27","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH27,0)  +  CC27","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI27,0)  +  CD27","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ27,0)  +  CE27","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK27,0)  +  CF27","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL27,0)  +  CG27","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM27,0)  +  CH27","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN27,0)  +  CI27","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO27,0)  +  CJ27","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP27,0)  +  CK27","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ27,0)  +  CL27","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER27,0)  +  CM27","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES27,0)  +  CN27","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET27,0)  +  CO27","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU27,0)  +  CP27","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV27,0)  +  CQ27","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW27,0)  +  CR27","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX27,0)  +  CS27","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY27,0)  +  CT27","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ27,0)  +  CU27","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA27,0)  +  CV27","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB27,0)  +  CW27","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC27,0)  +  CX27","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD27,0)  +  CY27","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE27,0)  +  CZ27","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF27,0)  +  DA27","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG27,0)  +  DB27","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH27,0)  +  DC27","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI27,0)  +  DD27","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ27,0)  +  DE27","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK27,0)  +  DF27","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL27,0)  +  DG27","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM27,0)  +  DH27","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN27,0)  +  DI27","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO27,0)  +  DJ27","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP27,0)  +  DK27","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ27,0)  +  DL27","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR27,0)  +  DM27","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS27,0)  +  DN27","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT27,0)  +  DO27","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU27,0)  +  DP27","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV27,0)  +  DQ27","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW27,0)  +  DR27","v":0}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,{"$f":"Input!BJ28","v":0},{"$f":"IF(G$14<=$C$5,Input!BK28,0)  +  F28","v":0},{"$f":"IF(H$14<=$C$5,Input!BL28,0)  +  G28","v":0},{"$f":"IF(I$14<=$C$5,Input!BM28,0)  +  H28","v":0},{"$f":"IF(J$14<=$C$5,Input!BN28,0)  +  I28","v":0},{"$f":"IF(K$14<=$C$5,Input!BO28,0)  +  J28","v":0},{"$f":"IF(L$14<=$C$5,Input!BP28,0)  +  K28","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ28,0)  +  L28","v":0},{"$f":"IF(N$14<=$C$5,Input!BR28,0)  +  M28","v":0},{"$f":"IF(O$14<=$C$5,Input!BS28,0)  +  N28","v":0},{"$f":"IF(P$14<=$C$5,Input!BT28,0)  +  O28","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU28,0)  +  P28","v":0},{"$f":"IF(R$14<=$C$5,Input!BV28,0)  +  Q28","v":0},{"$f":"IF(S$14<=$C$5,Input!BW28,0)  +  R28","v":0},{"$f":"IF(T$14<=$C$5,Input!BX28,0)  +  S28","v":0},{"$f":"IF(U$14<=$C$5,Input!BY28,0)  +  T28","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ28,0)  +  U28","v":0},{"$f":"IF(W$14<=$C$5,Input!CA28,0)  +  V28","v":0},{"$f":"IF(X$14<=$C$5,Input!CB28,0)  +  W28","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC28,0)  +  X28","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD28,0)  +  Y28","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE28,0)  +  Z28","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF28,0)  +  AA28","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG28,0)  +  AB28","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH28,0)  +  AC28","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI28,0)  +  AD28","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ28,0)  +  AE28","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK28,0)  +  AF28","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL28,0)  +  AG28","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM28,0)  +  AH28","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN28,0)  +  AI28","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO28,0)  +  AJ28","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP28,0)  +  AK28","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ28,0)  +  AL28","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR28,0)  +  AM28","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS28,0)  +  AN28","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT28,0)  +  AO28","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU28,0)  +  AP28","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV28,0)  +  AQ28","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW28,0)  +  AR28","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX28,0)  +  AS28","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY28,0)  +  AT28","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ28,0)  +  AU28","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA28,0)  +  AV28","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB28,0)  +  AW28","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC28,0)  +  AX28","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD28,0)  +  AY28","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE28,0)  +  AZ28","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF28,0)  +  BA28","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG28,0)  +  BB28","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH28,0)  +  BC28","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI28,0)  +  BD28","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ28,0)  +  BE28","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK28,0)  +  BF28","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL28,0)  +  BG28","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM28,0)  +  BH28","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN28,0)  +  BI28","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO28,0)  +  BJ28","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP28,0)  +  BK28","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ28,0)  +  BL28","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR28,0)  +  BM28","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS28,0)  +  BN28","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT28,0)  +  BO28","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU28,0)  +  BP28","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV28,0)  +  BQ28","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW28,0)  +  BR28","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX28,0)  +  BS28","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY28,0)  +  BT28","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ28,0)  +  BU28","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA28,0)  +  BV28","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB28,0)  +  BW28","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC28,0)  +  BX28","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED28,0)  +  BY28","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE28,0)  +  BZ28","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF28,0)  +  CA28","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG28,0)  +  CB28","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH28,0)  +  CC28","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI28,0)  +  CD28","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ28,0)  +  CE28","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK28,0)  +  CF28","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL28,0)  +  CG28","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM28,0)  +  CH28","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN28,0)  +  CI28","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO28,0)  +  CJ28","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP28,0)  +  CK28","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ28,0)  +  CL28","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER28,0)  +  CM28","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES28,0)  +  CN28","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET28,0)  +  CO28","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU28,0)  +  CP28","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV28,0)  +  CQ28","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW28,0)  +  CR28","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX28,0)  +  CS28","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY28,0)  +  CT28","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ28,0)  +  CU28","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA28,0)  +  CV28","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB28,0)  +  CW28","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC28,0)  +  CX28","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD28,0)  +  CY28","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE28,0)  +  CZ28","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF28,0)  +  DA28","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG28,0)  +  DB28","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH28,0)  +  DC28","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI28,0)  +  DD28","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ28,0)  +  DE28","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK28,0)  +  DF28","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL28,0)  +  DG28","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM28,0)  +  DH28","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN28,0)  +  DI28","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO28,0)  +  DJ28","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP28,0)  +  DK28","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ28,0)  +  DL28","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR28,0)  +  DM28","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS28,0)  +  DN28","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT28,0)  +  DO28","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU28,0)  +  DP28","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV28,0)  +  DQ28","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW28,0)  +  DR28","v":0}]
[{"$f":"Calcs!A29","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,{"$f":"Input!BJ29","v":0},{"$f":"IF(G$14<=$C$5,Input!BK29,0)  +  F29","v":0},{"$f":"IF(H$14<=$C$5,Input!BL29,0)  +  G29","v":0},{"$f":"IF(I$14<=$C$5,Input!BM29,0)  +  H29","v":0},{"$f":"IF(J$14<=$C$5,Input!BN29,0)  +  I29","v":0},{"$f":"IF(K$14<=$C$5,Input!BO29,0)  +  J29","v":0},{"$f":"IF(L$14<=$C$5,Input!BP29,0)  +  K29","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ29,0)  +  L29","v":0},{"$f":"IF(N$14<=$C$5,Input!BR29,0)  +  M29","v":0},{"$f":"IF(O$14<=$C$5,Input!BS29,0)  +  N29","v":0},{"$f":"IF(P$14<=$C$5,Input!BT29,0)  +  O29","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU29,0)  +  P29","v":0},{"$f":"IF(R$14<=$C$5,Input!BV29,0)  +  Q29","v":0},{"$f":"IF(S$14<=$C$5,Input!BW29,0)  +  R29","v":0},{"$f":"IF(T$14<=$C$5,Input!BX29,0)  +  S29","v":0},{"$f":"IF(U$14<=$C$5,Input!BY29,0)  +  T29","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ29,0)  +  U29","v":0},{"$f":"IF(W$14<=$C$5,Input!CA29,0)  +  V29","v":0},{"$f":"IF(X$14<=$C$5,Input!CB29,0)  +  W29","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC29,0)  +  X29","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD29,0)  +  Y29","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE29,0)  +  Z29","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF29,0)  +  AA29","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG29,0)  +  AB29","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH29,0)  +  AC29","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI29,0)  +  AD29","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ29,0)  +  AE29","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK29,0)  +  AF29","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL29,0)  +  AG29","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM29,0)  +  AH29","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN29,0)  +  AI29","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO29,0)  +  AJ29","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP29,0)  +  AK29","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ29,0)  +  AL29","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR29,0)  +  AM29","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS29,0)  +  AN29","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT29,0)  +  AO29","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU29,0)  +  AP29","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV29,0)  +  AQ29","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW29,0)  +  AR29","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX29,0)  +  AS29","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY29,0)  +  AT29","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ29,0)  +  AU29","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA29,0)  +  AV29","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB29,0)  +  AW29","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC29,0)  +  AX29","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD29,0)  +  AY29","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE29,0)  +  AZ29","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF29,0)  +  BA29","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG29,0)  +  BB29","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH29,0)  +  BC29","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI29,0)  +  BD29","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ29,0)  +  BE29","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK29,0)  +  BF29","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL29,0)  +  BG29","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM29,0)  +  BH29","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN29,0)  +  BI29","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO29,0)  +  BJ29","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP29,0)  +  BK29","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ29,0)  +  BL29","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR29,0)  +  BM29","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS29,0)  +  BN29","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT29,0)  +  BO29","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU29,0)  +  BP29","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV29,0)  +  BQ29","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW29,0)  +  BR29","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX29,0)  +  BS29","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY29,0)  +  BT29","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ29,0)  +  BU29","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA29,0)  +  BV29","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB29,0)  +  BW29","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC29,0)  +  BX29","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED29,0)  +  BY29","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE29,0)  +  BZ29","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF29,0)  +  CA29","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG29,0)  +  CB29","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH29,0)  +  CC29","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI29,0)  +  CD29","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ29,0)  +  CE29","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK29,0)  +  CF29","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL29,0)  +  CG29","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM29,0)  +  CH29","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN29,0)  +  CI29","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO29,0)  +  CJ29","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP29,0)  +  CK29","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ29,0)  +  CL29","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER29,0)  +  CM29","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES29,0)  +  CN29","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET29,0)  +  CO29","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU29,0)  +  CP29","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV29,0)  +  CQ29","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW29,0)  +  CR29","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX29,0)  +  CS29","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY29,0)  +  CT29","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ29,0)  +  CU29","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA29,0)  +  CV29","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB29,0)  +  CW29","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC29,0)  +  CX29","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD29,0)  +  CY29","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE29,0)  +  CZ29","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF29,0)  +  DA29","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG29,0)  +  DB29","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH29,0)  +  DC29","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI29,0)  +  DD29","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ29,0)  +  DE29","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK29,0)  +  DF29","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL29,0)  +  DG29","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM29,0)  +  DH29","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN29,0)  +  DI29","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO29,0)  +  DJ29","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP29,0)  +  DK29","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ29,0)  +  DL29","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR29,0)  +  DM29","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS29,0)  +  DN29","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT29,0)  +  DO29","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU29,0)  +  DP29","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV29,0)  +  DQ29","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW29,0)  +  DR29","v":0}]
[{"$f":"Calcs!A30","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,{"$f":"Input!BJ30","v":0},{"$f":"IF(G$14<=$C$5,Input!BK30,0)  +  F30","v":0},{"$f":"IF(H$14<=$C$5,Input!BL30,0)  +  G30","v":0},{"$f":"IF(I$14<=$C$5,Input!BM30,0)  +  H30","v":0},{"$f":"IF(J$14<=$C$5,Input!BN30,0)  +  I30","v":0},{"$f":"IF(K$14<=$C$5,Input!BO30,0)  +  J30","v":0},{"$f":"IF(L$14<=$C$5,Input!BP30,0)  +  K30","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ30,0)  +  L30","v":0},{"$f":"IF(N$14<=$C$5,Input!BR30,0)  +  M30","v":0},{"$f":"IF(O$14<=$C$5,Input!BS30,0)  +  N30","v":0},{"$f":"IF(P$14<=$C$5,Input!BT30,0)  +  O30","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU30,0)  +  P30","v":0},{"$f":"IF(R$14<=$C$5,Input!BV30,0)  +  Q30","v":0},{"$f":"IF(S$14<=$C$5,Input!BW30,0)  +  R30","v":0},{"$f":"IF(T$14<=$C$5,Input!BX30,0)  +  S30","v":0},{"$f":"IF(U$14<=$C$5,Input!BY30,0)  +  T30","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ30,0)  +  U30","v":0},{"$f":"IF(W$14<=$C$5,Input!CA30,0)  +  V30","v":0},{"$f":"IF(X$14<=$C$5,Input!CB30,0)  +  W30","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC30,0)  +  X30","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD30,0)  +  Y30","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE30,0)  +  Z30","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF30,0)  +  AA30","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG30,0)  +  AB30","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH30,0)  +  AC30","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI30,0)  +  AD30","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ30,0)  +  AE30","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK30,0)  +  AF30","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL30,0)  +  AG30","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM30,0)  +  AH30","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN30,0)  +  AI30","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO30,0)  +  AJ30","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP30,0)  +  AK30","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ30,0)  +  AL30","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR30,0)  +  AM30","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS30,0)  +  AN30","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT30,0)  +  AO30","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU30,0)  +  AP30","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV30,0)  +  AQ30","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW30,0)  +  AR30","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX30,0)  +  AS30","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY30,0)  +  AT30","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ30,0)  +  AU30","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA30,0)  +  AV30","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB30,0)  +  AW30","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC30,0)  +  AX30","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD30,0)  +  AY30","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE30,0)  +  AZ30","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF30,0)  +  BA30","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG30,0)  +  BB30","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH30,0)  +  BC30","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI30,0)  +  BD30","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ30,0)  +  BE30","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK30,0)  +  BF30","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL30,0)  +  BG30","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM30,0)  +  BH30","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN30,0)  +  BI30","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO30,0)  +  BJ30","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP30,0)  +  BK30","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ30,0)  +  BL30","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR30,0)  +  BM30","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS30,0)  +  BN30","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT30,0)  +  BO30","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU30,0)  +  BP30","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV30,0)  +  BQ30","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW30,0)  +  BR30","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX30,0)  +  BS30","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY30,0)  +  BT30","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ30,0)  +  BU30","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA30,0)  +  BV30","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB30,0)  +  BW30","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC30,0)  +  BX30","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED30,0)  +  BY30","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE30,0)  +  BZ30","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF30,0)  +  CA30","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG30,0)  +  CB30","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH30,0)  +  CC30","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI30,0)  +  CD30","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ30,0)  +  CE30","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK30,0)  +  CF30","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL30,0)  +  CG30","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM30,0)  +  CH30","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN30,0)  +  CI30","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO30,0)  +  CJ30","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP30,0)  +  CK30","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ30,0)  +  CL30","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER30,0)  +  CM30","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES30,0)  +  CN30","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET30,0)  +  CO30","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU30,0)  +  CP30","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV30,0)  +  CQ30","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW30,0)  +  CR30","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX30,0)  +  CS30","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY30,0)  +  CT30","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ30,0)  +  CU30","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA30,0)  +  CV30","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB30,0)  +  CW30","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC30,0)  +  CX30","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD30,0)  +  CY30","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE30,0)  +  CZ30","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF30,0)  +  DA30","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG30,0)  +  DB30","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH30,0)  +  DC30","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI30,0)  +  DD30","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ30,0)  +  DE30","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK30,0)  +  DF30","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL30,0)  +  DG30","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM30,0)  +  DH30","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN30,0)  +  DI30","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO30,0)  +  DJ30","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP30,0)  +  DK30","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ30,0)  +  DL30","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR30,0)  +  DM30","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS30,0)  +  DN30","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT30,0)  +  DO30","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU30,0)  +  DP30","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV30,0)  +  DQ30","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW30,0)  +  DR30","v":0}]
[{"$f":"Calcs!A31","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,{"$f":"Input!BJ31","v":0},{"$f":"IF(G$14<=$C$5,Input!BK31,0)  +  F31","v":0},{"$f":"IF(H$14<=$C$5,Input!BL31,0)  +  G31","v":0},{"$f":"IF(I$14<=$C$5,Input!BM31,0)  +  H31","v":0},{"$f":"IF(J$14<=$C$5,Input!BN31,0)  +  I31","v":0},{"$f":"IF(K$14<=$C$5,Input!BO31,0)  +  J31","v":0},{"$f":"IF(L$14<=$C$5,Input!BP31,0)  +  K31","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ31,0)  +  L31","v":0},{"$f":"IF(N$14<=$C$5,Input!BR31,0)  +  M31","v":0},{"$f":"IF(O$14<=$C$5,Input!BS31,0)  +  N31","v":0},{"$f":"IF(P$14<=$C$5,Input!BT31,0)  +  O31","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU31,0)  +  P31","v":0},{"$f":"IF(R$14<=$C$5,Input!BV31,0)  +  Q31","v":0},{"$f":"IF(S$14<=$C$5,Input!BW31,0)  +  R31","v":0},{"$f":"IF(T$14<=$C$5,Input!BX31,0)  +  S31","v":0},{"$f":"IF(U$14<=$C$5,Input!BY31,0)  +  T31","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ31,0)  +  U31","v":0},{"$f":"IF(W$14<=$C$5,Input!CA31,0)  +  V31","v":0},{"$f":"IF(X$14<=$C$5,Input!CB31,0)  +  W31","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC31,0)  +  X31","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD31,0)  +  Y31","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE31,0)  +  Z31","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF31,0)  +  AA31","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG31,0)  +  AB31","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH31,0)  +  AC31","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI31,0)  +  AD31","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ31,0)  +  AE31","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK31,0)  +  AF31","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL31,0)  +  AG31","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM31,0)  +  AH31","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN31,0)  +  AI31","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO31,0)  +  AJ31","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP31,0)  +  AK31","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ31,0)  +  AL31","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR31,0)  +  AM31","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS31,0)  +  AN31","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT31,0)  +  AO31","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU31,0)  +  AP31","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV31,0)  +  AQ31","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW31,0)  +  AR31","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX31,0)  +  AS31","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY31,0)  +  AT31","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ31,0)  +  AU31","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA31,0)  +  AV31","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB31,0)  +  AW31","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC31,0)  +  AX31","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD31,0)  +  AY31","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE31,0)  +  AZ31","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF31,0)  +  BA31","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG31,0)  +  BB31","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH31,0)  +  BC31","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI31,0)  +  BD31","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ31,0)  +  BE31","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK31,0)  +  BF31","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL31,0)  +  BG31","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM31,0)  +  BH31","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN31,0)  +  BI31","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO31,0)  +  BJ31","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP31,0)  +  BK31","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ31,0)  +  BL31","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR31,0)  +  BM31","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS31,0)  +  BN31","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT31,0)  +  BO31","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU31,0)  +  BP31","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV31,0)  +  BQ31","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW31,0)  +  BR31","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX31,0)  +  BS31","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY31,0)  +  BT31","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ31,0)  +  BU31","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA31,0)  +  BV31","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB31,0)  +  BW31","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC31,0)  +  BX31","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED31,0)  +  BY31","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE31,0)  +  BZ31","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF31,0)  +  CA31","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG31,0)  +  CB31","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH31,0)  +  CC31","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI31,0)  +  CD31","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ31,0)  +  CE31","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK31,0)  +  CF31","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL31,0)  +  CG31","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM31,0)  +  CH31","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN31,0)  +  CI31","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO31,0)  +  CJ31","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP31,0)  +  CK31","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ31,0)  +  CL31","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER31,0)  +  CM31","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES31,0)  +  CN31","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET31,0)  +  CO31","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU31,0)  +  CP31","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV31,0)  +  CQ31","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW31,0)  +  CR31","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX31,0)  +  CS31","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY31,0)  +  CT31","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ31,0)  +  CU31","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA31,0)  +  CV31","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB31,0)  +  CW31","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC31,0)  +  CX31","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD31,0)  +  CY31","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE31,0)  +  CZ31","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF31,0)  +  DA31","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG31,0)  +  DB31","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH31,0)  +  DC31","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI31,0)  +  DD31","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ31,0)  +  DE31","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK31,0)  +  DF31","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL31,0)  +  DG31","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM31,0)  +  DH31","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN31,0)  +  DI31","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO31,0)  +  DJ31","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP31,0)  +  DK31","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ31,0)  +  DL31","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR31,0)  +  DM31","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS31,0)  +  DN31","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT31,0)  +  DO31","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU31,0)  +  DP31","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV31,0)  +  DQ31","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW31,0)  +  DR31","v":0}]
[{"$f":"Calcs!A52","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E52),1,Calcs!E52)*Periods,0)","v":4},{"$f":"ROUND(MAX(B52,Input!Z52*Periods),0)","v":4},null,null,{"$f":"Input!BJ52","v":0},{"$f":"IF(G$14<=$C$5,Input!BK52,0)  +  F52","v":0},{"$f":"IF(H$14<=$C$5,Input!BL52,0)  +  G52","v":0},{"$f":"IF(I$14<=$C$5,Input!BM52,0)  +  H52","v":0},{"$f":"IF(J$14<=$C$5,Input!BN52,0)  +  I52","v":0},{"$f":"IF(K$14<=$C$5,Input!BO52,0)  +  J52","v":0},{"$f":"IF(L$14<=$C$5,Input!BP52,0)  +  K52","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ52,0)  +  L52","v":0},{"$f":"IF(N$14<=$C$5,Input!BR52,0)  +  M52","v":0},{"$f":"IF(O$14<=$C$5,Input!BS52,0)  +  N52","v":0},{"$f":"IF(P$14<=$C$5,Input!BT52,0)  +  O52","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU52,0)  +  P52","v":0},{"$f":"IF(R$14<=$C$5,Input!BV52,0)  +  Q52","v":0},{"$f":"IF(S$14<=$C$5,Input!BW52,0)  +  R52","v":0},{"$f":"IF(T$14<=$C$5,Input!BX52,0)  +  S52","v":0},{"$f":"IF(U$14<=$C$5,Input!BY52,0)  +  T52","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ52,0)  +  U52","v":0},{"$f":"IF(W$14<=$C$5,Input!CA52,0)  +  V52","v":0},{"$f":"IF(X$14<=$C$5,Input!CB52,0)  +  W52","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC52,0)  +  X52","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD52,0)  +  Y52","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE52,0)  +  Z52","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF52,0)  +  AA52","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG52,0)  +  AB52","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH52,0)  +  AC52","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI52,0)  +  AD52","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ52,0)  +  AE52","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK52,0)  +  AF52","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL52,0)  +  AG52","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM52,0)  +  AH52","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN52,0)  +  AI52","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO52,0)  +  AJ52","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP52,0)  +  AK52","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ52,0)  +  AL52","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR52,0)  +  AM52","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS52,0)  +  AN52","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT52,0)  +  AO52","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU52,0)  +  AP52","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV52,0)  +  AQ52","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW52,0)  +  AR52","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX52,0)  +  AS52","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY52,0)  +  AT52","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ52,0)  +  AU52","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA52,0)  +  AV52","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB52,0)  +  AW52","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC52,0)  +  AX52","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD52,0)  +  AY52","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE52,0)  +  AZ52","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF52,0)  +  BA52","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG52,0)  +  BB52","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH52,0)  +  BC52","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI52,0)  +  BD52","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ52,0)  +  BE52","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK52,0)  +  BF52","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL52,0)  +  BG52","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM52,0)  +  BH52","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN52,0)  +  BI52","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO52,0)  +  BJ52","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP52,0)  +  BK52","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ52,0)  +  BL52","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR52,0)  +  BM52","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS52,0)  +  BN52","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT52,0)  +  BO52","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU52,0)  +  BP52","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV52,0)  +  BQ52","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW52,0)  +  BR52","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX52,0)  +  BS52","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY52,0)  +  BT52","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ52,0)  +  BU52","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA52,0)  +  BV52","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB52,0)  +  BW52","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC52,0)  +  BX52","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED52,0)  +  BY52","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE52,0)  +  BZ52","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF52,0)  +  CA52","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG52,0)  +  CB52","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH52,0)  +  CC52","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI52,0)  +  CD52","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ52,0)  +  CE52","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK52,0)  +  CF52","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL52,0)  +  CG52","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM52,0)  +  CH52","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN52,0)  +  CI52","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO52,0)  +  CJ52","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP52,0)  +  CK52","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ52,0)  +  CL52","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER52,0)  +  CM52","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES52,0)  +  CN52","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET52,0)  +  CO52","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU52,0)  +  CP52","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV52,0)  +  CQ52","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW52,0)  +  CR52","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX52,0)  +  CS52","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY52,0)  +  CT52","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ52,0)  +  CU52","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA52,0)  +  CV52","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB52,0)  +  CW52","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC52,0)  +  CX52","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD52,0)  +  CY52","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE52,0)  +  CZ52","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF52,0)  +  DA52","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG52,0)  +  DB52","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH52,0)  +  DC52","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI52,0)  +  DD52","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ52,0)  +  DE52","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK52,0)  +  DF52","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL52,0)  +  DG52","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM52,0)  +  DH52","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN52,0)  +  DI52","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO52,0)  +  DJ52","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP52,0)  +  DK52","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ52,0)  +  DL52","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR52,0)  +  DM52","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS52,0)  +  DN52","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT52,0)  +  DO52","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU52,0)  +  DP52","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV52,0)  +  DQ52","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW52,0)  +  DR52","v":0}]
[{"$f":"Calcs!A63","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E63),1,Calcs!E63)*Periods,0)","v":4},{"$f":"ROUND(MAX(B63,Input!Z63*Periods),0)","v":4},null,null,{"$f":"Input!BJ63","v":0},{"$f":"IF(G$14<=$C$5,Input!BK63,0)  +  F63","v":0},{"$f":"IF(H$14<=$C$5,Input!BL63,0)  +  G63","v":0},{"$f":"IF(I$14<=$C$5,Input!BM63,0)  +  H63","v":0},{"$f":"IF(J$14<=$C$5,Input!BN63,0)  +  I63","v":0},{"$f":"IF(K$14<=$C$5,Input!BO63,0)  +  J63","v":0},{"$f":"IF(L$14<=$C$5,Input!BP63,0)  +  K63","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ63,0)  +  L63","v":0},{"$f":"IF(N$14<=$C$5,Input!BR63,0)  +  M63","v":0},{"$f":"IF(O$14<=$C$5,Input!BS63,0)  +  N63","v":0},{"$f":"IF(P$14<=$C$5,Input!BT63,0)  +  O63","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU63,0)  +  P63","v":0},{"$f":"IF(R$14<=$C$5,Input!BV63,0)  +  Q63","v":0},{"$f":"IF(S$14<=$C$5,Input!BW63,0)  +  R63","v":0},{"$f":"IF(T$14<=$C$5,Input!BX63,0)  +  S63","v":0},{"$f":"IF(U$14<=$C$5,Input!BY63,0)  +  T63","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ63,0)  +  U63","v":0},{"$f":"IF(W$14<=$C$5,Input!CA63,0)  +  V63","v":0},{"$f":"IF(X$14<=$C$5,Input!CB63,0)  +  W63","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC63,0)  +  X63","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD63,0)  +  Y63","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE63,0)  +  Z63","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF63,0)  +  AA63","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG63,0)  +  AB63","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH63,0)  +  AC63","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI63,0)  +  AD63","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ63,0)  +  AE63","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK63,0)  +  AF63","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL63,0)  +  AG63","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM63,0)  +  AH63","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN63,0)  +  AI63","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO63,0)  +  AJ63","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP63,0)  +  AK63","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ63,0)  +  AL63","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR63,0)  +  AM63","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS63,0)  +  AN63","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT63,0)  +  AO63","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU63,0)  +  AP63","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV63,0)  +  AQ63","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW63,0)  +  AR63","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX63,0)  +  AS63","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY63,0)  +  AT63","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ63,0)  +  AU63","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA63,0)  +  AV63","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB63,0)  +  AW63","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC63,0)  +  AX63","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD63,0)  +  AY63","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE63,0)  +  AZ63","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF63,0)  +  BA63","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG63,0)  +  BB63","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH63,0)  +  BC63","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI63,0)  +  BD63","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ63,0)  +  BE63","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK63,0)  +  BF63","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL63,0)  +  BG63","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM63,0)  +  BH63","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN63,0)  +  BI63","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO63,0)  +  BJ63","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP63,0)  +  BK63","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ63,0)  +  BL63","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR63,0)  +  BM63","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS63,0)  +  BN63","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT63,0)  +  BO63","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU63,0)  +  BP63","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV63,0)  +  BQ63","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW63,0)  +  BR63","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX63,0)  +  BS63","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY63,0)  +  BT63","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ63,0)  +  BU63","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA63,0)  +  BV63","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB63,0)  +  BW63","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC63,0)  +  BX63","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED63,0)  +  BY63","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE63,0)  +  BZ63","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF63,0)  +  CA63","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG63,0)  +  CB63","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH63,0)  +  CC63","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI63,0)  +  CD63","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ63,0)  +  CE63","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK63,0)  +  CF63","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL63,0)  +  CG63","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM63,0)  +  CH63","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN63,0)  +  CI63","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO63,0)  +  CJ63","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP63,0)  +  CK63","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ63,0)  +  CL63","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER63,0)  +  CM63","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES63,0)  +  CN63","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET63,0)  +  CO63","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU63,0)  +  CP63","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV63,0)  +  CQ63","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW63,0)  +  CR63","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX63,0)  +  CS63","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY63,0)  +  CT63","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ63,0)  +  CU63","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA63,0)  +  CV63","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB63,0)  +  CW63","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC63,0)  +  CX63","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD63,0)  +  CY63","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE63,0)  +  CZ63","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF63,0)  +  DA63","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG63,0)  +  DB63","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH63,0)  +  DC63","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI63,0)  +  DD63","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ63,0)  +  DE63","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK63,0)  +  DF63","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL63,0)  +  DG63","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM63,0)  +  DH63","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN63,0)  +  DI63","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO63,0)  +  DJ63","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP63,0)  +  DK63","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ63,0)  +  DL63","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR63,0)  +  DM63","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS63,0)  +  DN63","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT63,0)  +  DO63","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU63,0)  +  DP63","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV63,0)  +  DQ63","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW63,0)  +  DR63","v":0}]
[{"$f":"Calcs!A103","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E103),1,Calcs!E103)*Periods,0)","v":4},{"$f":"ROUND(MAX(B103,Input!Z103*Periods),0)","v":4},null,null,{"$f":"Input!BJ103","v":0},{"$f":"IF(G$14<=$C$5,Input!BK103,0)  +  F103","v":0},{"$f":"IF(H$14<=$C$5,Input!BL103,0)  +  G103","v":0},{"$f":"IF(I$14<=$C$5,Input!BM103,0)  +  H103","v":0},{"$f":"IF(J$14<=$C$5,Input!BN103,0)  +  I103","v":0},{"$f":"IF(K$14<=$C$5,Input!BO103,0)  +  J103","v":0},{"$f":"IF(L$14<=$C$5,Input!BP103,0)  +  K103","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ103,0)  +  L103","v":0},{"$f":"IF(N$14<=$C$5,Input!BR103,0)  +  M103","v":0},{"$f":"IF(O$14<=$C$5,Input!BS103,0)  +  N103","v":0},{"$f":"IF(P$14<=$C$5,Input!BT103,0)  +  O103","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU103,0)  +  P103","v":0},{"$f":"IF(R$14<=$C$5,Input!BV103,0)  +  Q103","v":0},{"$f":"IF(S$14<=$C$5,Input!BW103,0)  +  R103","v":0},{"$f":"IF(T$14<=$C$5,Input!BX103,0)  +  S103","v":0},{"$f":"IF(U$14<=$C$5,Input!BY103,0)  +  T103","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ103,0)  +  U103","v":0},{"$f":"IF(W$14<=$C$5,Input!CA103,0)  +  V103","v":0},{"$f":"IF(X$14<=$C$5,Input!CB103,0)  +  W103","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC103,0)  +  X103","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD103,0)  +  Y103","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE103,0)  +  Z103","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF103,0)  +  AA103","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG103,0)  +  AB103","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH103,0)  +  AC103","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI103,0)  +  AD103","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ103,0)  +  AE103","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK103,0)  +  AF103","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL103,0)  +  AG103","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM103,0)  +  AH103","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN103,0)  +  AI103","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO103,0)  +  AJ103","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP103,0)  +  AK103","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ103,0)  +  AL103","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR103,0)  +  AM103","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS103,0)  +  AN103","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT103,0)  +  AO103","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU103,0)  +  AP103","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV103,0)  +  AQ103","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW103,0)  +  AR103","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX103,0)  +  AS103","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY103,0)  +  AT103","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ103,0)  +  AU103","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA103,0)  +  AV103","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB103,0)  +  AW103","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC103,0)  +  AX103","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD103,0)  +  AY103","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE103,0)  +  AZ103","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF103,0)  +  BA103","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG103,0)  +  BB103","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH103,0)  +  BC103","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI103,0)  +  BD103","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ103,0)  +  BE103","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK103,0)  +  BF103","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL103,0)  +  BG103","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM103,0)  +  BH103","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN103,0)  +  BI103","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO103,0)  +  BJ103","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP103,0)  +  BK103","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ103,0)  +  BL103","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR103,0)  +  BM103","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS103,0)  +  BN103","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT103,0)  +  BO103","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU103,0)  +  BP103","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV103,0)  +  BQ103","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW103,0)  +  BR103","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX103,0)  +  BS103","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY103,0)  +  BT103","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ103,0)  +  BU103","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA103,0)  +  BV103","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB103,0)  +  BW103","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC103,0)  +  BX103","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED103,0)  +  BY103","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE103,0)  +  BZ103","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF103,0)  +  CA103","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG103,0)  +  CB103","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH103,0)  +  CC103","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI103,0)  +  CD103","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ103,0)  +  CE103","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK103,0)  +  CF103","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL103,0)  +  CG103","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM103,0)  +  CH103","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN103,0)  +  CI103","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO103,0)  +  CJ103","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP103,0)  +  CK103","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ103,0)  +  CL103","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER103,0)  +  CM103","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES103,0)  +  CN103","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET103,0)  +  CO103","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU103,0)  +  CP103","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV103,0)  +  CQ103","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW103,0)  +  CR103","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX103,0)  +  CS103","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY103,0)  +  CT103","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ103,0)  +  CU103","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA103,0)  +  CV103","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB103,0)  +  CW103","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC103,0)  +  CX103","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD103,0)  +  CY103","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE103,0)  +  CZ103","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF103,0)  +  DA103","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG103,0)  +  DB103","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH103,0)  +  DC103","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI103,0)  +  DD103","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ103,0)  +  DE103","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK103,0)  +  DF103","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL103,0)  +  DG103","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM103,0)  +  DH103","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN103,0)  +  DI103","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO103,0)  +  DJ103","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP103,0)  +  DK103","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ103,0)  +  DL103","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR103,0)  +  DM103","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS103,0)  +  DN103","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT103,0)  +  DO103","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU103,0)  +  DP103","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV103,0)  +  DQ103","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW103,0)  +  DR103","v":0}]
[{"$f":"Calcs!A114","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E114),1,Calcs!E114)*Periods,0)","v":4},{"$f":"ROUND(MAX(B114,Input!Z114*Periods),0)","v":4},null,null,{"$f":"Input!BJ114","v":0},{"$f":"IF(G$14<=$C$5,Input!BK114,0)  +  F114","v":0},{"$f":"IF(H$14<=$C$5,Input!BL114,0)  +  G114","v":0},{"$f":"IF(I$14<=$C$5,Input!BM114,0)  +  H114","v":0},{"$f":"IF(J$14<=$C$5,Input!BN114,0)  +  I114","v":0},{"$f":"IF(K$14<=$C$5,Input!BO114,0)  +  J114","v":0},{"$f":"IF(L$14<=$C$5,Input!BP114,0)  +  K114","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ114,0)  +  L114","v":0},{"$f":"IF(N$14<=$C$5,Input!BR114,0)  +  M114","v":0},{"$f":"IF(O$14<=$C$5,Input!BS114,0)  +  N114","v":0},{"$f":"IF(P$14<=$C$5,Input!BT114,0)  +  O114","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU114,0)  +  P114","v":0},{"$f":"IF(R$14<=$C$5,Input!BV114,0)  +  Q114","v":0},{"$f":"IF(S$14<=$C$5,Input!BW114,0)  +  R114","v":0},{"$f":"IF(T$14<=$C$5,Input!BX114,0)  +  S114","v":0},{"$f":"IF(U$14<=$C$5,Input!BY114,0)  +  T114","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ114,0)  +  U114","v":0},{"$f":"IF(W$14<=$C$5,Input!CA114,0)  +  V114","v":0},{"$f":"IF(X$14<=$C$5,Input!CB114,0)  +  W114","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC114,0)  +  X114","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD114,0)  +  Y114","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE114,0)  +  Z114","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF114,0)  +  AA114","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG114,0)  +  AB114","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH114,0)  +  AC114","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI114,0)  +  AD114","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ114,0)  +  AE114","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK114,0)  +  AF114","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL114,0)  +  AG114","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM114,0)  +  AH114","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN114,0)  +  AI114","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO114,0)  +  AJ114","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP114,0)  +  AK114","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ114,0)  +  AL114","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR114,0)  +  AM114","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS114,0)  +  AN114","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT114,0)  +  AO114","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU114,0)  +  AP114","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV114,0)  +  AQ114","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW114,0)  +  AR114","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX114,0)  +  AS114","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY114,0)  +  AT114","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ114,0)  +  AU114","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA114,0)  +  AV114","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB114,0)  +  AW114","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC114,0)  +  AX114","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD114,0)  +  AY114","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE114,0)  +  AZ114","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF114,0)  +  BA114","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG114,0)  +  BB114","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH114,0)  +  BC114","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI114,0)  +  BD114","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ114,0)  +  BE114","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK114,0)  +  BF114","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL114,0)  +  BG114","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM114,0)  +  BH114","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN114,0)  +  BI114","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO114,0)  +  BJ114","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP114,0)  +  BK114","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ114,0)  +  BL114","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR114,0)  +  BM114","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS114,0)  +  BN114","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT114,0)  +  BO114","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU114,0)  +  BP114","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV114,0)  +  BQ114","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW114,0)  +  BR114","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX114,0)  +  BS114","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY114,0)  +  BT114","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ114,0)  +  BU114","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA114,0)  +  BV114","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB114,0)  +  BW114","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC114,0)  +  BX114","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED114,0)  +  BY114","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE114,0)  +  BZ114","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF114,0)  +  CA114","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG114,0)  +  CB114","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH114,0)  +  CC114","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI114,0)  +  CD114","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ114,0)  +  CE114","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK114,0)  +  CF114","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL114,0)  +  CG114","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM114,0)  +  CH114","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN114,0)  +  CI114","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO114,0)  +  CJ114","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP114,0)  +  CK114","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ114,0)  +  CL114","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER114,0)  +  CM114","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES114,0)  +  CN114","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET114,0)  +  CO114","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU114,0)  +  CP114","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV114,0)  +  CQ114","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW114,0)  +  CR114","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX114,0)  +  CS114","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY114,0)  +  CT114","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ114,0)  +  CU114","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA114,0)  +  CV114","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB114,0)  +  CW114","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC114,0)  +  CX114","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD114,0)  +  CY114","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE114,0)  +  CZ114","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF114,0)  +  DA114","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG114,0)  +  DB114","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH114,0)  +  DC114","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI114,0)  +  DD114","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ114,0)  +  DE114","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK114,0)  +  DF114","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL114,0)  +  DG114","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM114,0)  +  DH114","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN114,0)  +  DI114","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO114,0)  +  DJ114","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP114,0)  +  DK114","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ114,0)  +  DL114","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR114,0)  +  DM114","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS114,0)  +  DN114","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT114,0)  +  DO114","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU114,0)  +  DP114","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV114,0)  +  DQ114","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW114,0)  +  DR114","v":0}]
[{"$f":"Calcs!A154","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E154),1,Calcs!E154)*Periods,0)","v":4},{"$f":"ROUND(MAX(B154,Input!Z154*Periods),0)","v":4},null,null,{"$f":"Input!BJ154","v":0},{"$f":"IF(G$14<=$C$5,Input!BK154,0)  +  F154","v":0},{"$f":"IF(H$14<=$C$5,Input!BL154,0)  +  G154","v":0},{"$f":"IF(I$14<=$C$5,Input!BM154,0)  +  H154","v":0},{"$f":"IF(J$14<=$C$5,Input!BN154,0)  +  I154","v":0},{"$f":"IF(K$14<=$C$5,Input!BO154,0)  +  J154","v":0},{"$f":"IF(L$14<=$C$5,Input!BP154,0)  +  K154","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ154,0)  +  L154","v":0},{"$f":"IF(N$14<=$C$5,Input!BR154,0)  +  M154","v":0},{"$f":"IF(O$14<=$C$5,Input!BS154,0)  +  N154","v":0},{"$f":"IF(P$14<=$C$5,Input!BT154,0)  +  O154","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU154,0)  +  P154","v":0},{"$f":"IF(R$14<=$C$5,Input!BV154,0)  +  Q154","v":0},{"$f":"IF(S$14<=$C$5,Input!BW154,0)  +  R154","v":0},{"$f":"IF(T$14<=$C$5,Input!BX154,0)  +  S154","v":0},{"$f":"IF(U$14<=$C$5,Input!BY154,0)  +  T154","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ154,0)  +  U154","v":0},{"$f":"IF(W$14<=$C$5,Input!CA154,0)  +  V154","v":0},{"$f":"IF(X$14<=$C$5,Input!CB154,0)  +  W154","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC154,0)  +  X154","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD154,0)  +  Y154","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE154,0)  +  Z154","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF154,0)  +  AA154","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG154,0)  +  AB154","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH154,0)  +  AC154","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI154,0)  +  AD154","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ154,0)  +  AE154","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK154,0)  +  AF154","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL154,0)  +  AG154","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM154,0)  +  AH154","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN154,0)  +  AI154","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO154,0)  +  AJ154","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP154,0)  +  AK154","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ154,0)  +  AL154","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR154,0)  +  AM154","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS154,0)  +  AN154","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT154,0)  +  AO154","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU154,0)  +  AP154","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV154,0)  +  AQ154","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW154,0)  +  AR154","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX154,0)  +  AS154","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY154,0)  +  AT154","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ154,0)  +  AU154","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA154,0)  +  AV154","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB154,0)  +  AW154","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC154,0)  +  AX154","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD154,0)  +  AY154","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE154,0)  +  AZ154","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF154,0)  +  BA154","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG154,0)  +  BB154","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH154,0)  +  BC154","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI154,0)  +  BD154","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ154,0)  +  BE154","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK154,0)  +  BF154","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL154,0)  +  BG154","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM154,0)  +  BH154","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN154,0)  +  BI154","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO154,0)  +  BJ154","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP154,0)  +  BK154","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ154,0)  +  BL154","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR154,0)  +  BM154","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS154,0)  +  BN154","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT154,0)  +  BO154","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU154,0)  +  BP154","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV154,0)  +  BQ154","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW154,0)  +  BR154","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX154,0)  +  BS154","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY154,0)  +  BT154","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ154,0)  +  BU154","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA154,0)  +  BV154","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB154,0)  +  BW154","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC154,0)  +  BX154","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED154,0)  +  BY154","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE154,0)  +  BZ154","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF154,0)  +  CA154","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG154,0)  +  CB154","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH154,0)  +  CC154","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI154,0)  +  CD154","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ154,0)  +  CE154","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK154,0)  +  CF154","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL154,0)  +  CG154","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM154,0)  +  CH154","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN154,0)  +  CI154","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO154,0)  +  CJ154","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP154,0)  +  CK154","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ154,0)  +  CL154","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER154,0)  +  CM154","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES154,0)  +  CN154","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET154,0)  +  CO154","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU154,0)  +  CP154","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV154,0)  +  CQ154","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW154,0)  +  CR154","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX154,0)  +  CS154","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY154,0)  +  CT154","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ154,0)  +  CU154","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA154,0)  +  CV154","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB154,0)  +  CW154","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC154,0)  +  CX154","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD154,0)  +  CY154","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE154,0)  +  CZ154","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF154,0)  +  DA154","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG154,0)  +  DB154","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH154,0)  +  DC154","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI154,0)  +  DD154","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ154,0)  +  DE154","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK154,0)  +  DF154","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL154,0)  +  DG154","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM154,0)  +  DH154","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN154,0)  +  DI154","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO154,0)  +  DJ154","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP154,0)  +  DK154","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ154,0)  +  DL154","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR154,0)  +  DM154","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS154,0)  +  DN154","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT154,0)  +  DO154","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU154,0)  +  DP154","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV154,0)  +  DQ154","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW154,0)  +  DR154","v":0}]
[{"$f":"Calcs!A169","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E169),1,Calcs!E169)*Periods,0)","v":4},{"$f":"ROUND(MAX(B169,Input!Z169*Periods),0)","v":4},null,null,{"$f":"Input!BJ169","v":0},{"$f":"IF(G$14<=$C$5,Input!BK169,0)  +  F169","v":0},{"$f":"IF(H$14<=$C$5,Input!BL169,0)  +  G169","v":0},{"$f":"IF(I$14<=$C$5,Input!BM169,0)  +  H169","v":0},{"$f":"IF(J$14<=$C$5,Input!BN169,0)  +  I169","v":0},{"$f":"IF(K$14<=$C$5,Input!BO169,0)  +  J169","v":0},{"$f":"IF(L$14<=$C$5,Input!BP169,0)  +  K169","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ169,0)  +  L169","v":0},{"$f":"IF(N$14<=$C$5,Input!BR169,0)  +  M169","v":0},{"$f":"IF(O$14<=$C$5,Input!BS169,0)  +  N169","v":0},{"$f":"IF(P$14<=$C$5,Input!BT169,0)  +  O169","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU169,0)  +  P169","v":0},{"$f":"IF(R$14<=$C$5,Input!BV169,0)  +  Q169","v":0},{"$f":"IF(S$14<=$C$5,Input!BW169,0)  +  R169","v":0},{"$f":"IF(T$14<=$C$5,Input!BX169,0)  +  S169","v":0},{"$f":"IF(U$14<=$C$5,Input!BY169,0)  +  T169","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ169,0)  +  U169","v":0},{"$f":"IF(W$14<=$C$5,Input!CA169,0)  +  V169","v":0},{"$f":"IF(X$14<=$C$5,Input!CB169,0)  +  W169","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC169,0)  +  X169","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD169,0)  +  Y169","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE169,0)  +  Z169","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF169,0)  +  AA169","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG169,0)  +  AB169","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH169,0)  +  AC169","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI169,0)  +  AD169","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ169,0)  +  AE169","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK169,0)  +  AF169","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL169,0)  +  AG169","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM169,0)  +  AH169","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN169,0)  +  AI169","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO169,0)  +  AJ169","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP169,0)  +  AK169","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ169,0)  +  AL169","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR169,0)  +  AM169","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS169,0)  +  AN169","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT169,0)  +  AO169","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU169,0)  +  AP169","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV169,0)  +  AQ169","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW169,0)  +  AR169","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX169,0)  +  AS169","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY169,0)  +  AT169","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ169,0)  +  AU169","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA169,0)  +  AV169","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB169,0)  +  AW169","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC169,0)  +  AX169","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD169,0)  +  AY169","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE169,0)  +  AZ169","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF169,0)  +  BA169","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG169,0)  +  BB169","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH169,0)  +  BC169","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI169,0)  +  BD169","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ169,0)  +  BE169","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK169,0)  +  BF169","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL169,0)  +  BG169","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM169,0)  +  BH169","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN169,0)  +  BI169","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO169,0)  +  BJ169","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP169,0)  +  BK169","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ169,0)  +  BL169","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR169,0)  +  BM169","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS169,0)  +  BN169","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT169,0)  +  BO169","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU169,0)  +  BP169","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV169,0)  +  BQ169","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW169,0)  +  BR169","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX169,0)  +  BS169","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY169,0)  +  BT169","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ169,0)  +  BU169","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA169,0)  +  BV169","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB169,0)  +  BW169","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC169,0)  +  BX169","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED169,0)  +  BY169","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE169,0)  +  BZ169","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF169,0)  +  CA169","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG169,0)  +  CB169","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH169,0)  +  CC169","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI169,0)  +  CD169","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ169,0)  +  CE169","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK169,0)  +  CF169","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL169,0)  +  CG169","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM169,0)  +  CH169","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN169,0)  +  CI169","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO169,0)  +  CJ169","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP169,0)  +  CK169","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ169,0)  +  CL169","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER169,0)  +  CM169","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES169,0)  +  CN169","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET169,0)  +  CO169","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU169,0)  +  CP169","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV169,0)  +  CQ169","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW169,0)  +  CR169","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX169,0)  +  CS169","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY169,0)  +  CT169","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ169,0)  +  CU169","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA169,0)  +  CV169","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB169,0)  +  CW169","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC169,0)  +  CX169","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD169,0)  +  CY169","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE169,0)  +  CZ169","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF169,0)  +  DA169","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG169,0)  +  DB169","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH169,0)  +  DC169","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI169,0)  +  DD169","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ169,0)  +  DE169","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK169,0)  +  DF169","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL169,0)  +  DG169","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM169,0)  +  DH169","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN169,0)  +  DI169","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO169,0)  +  DJ169","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP169,0)  +  DK169","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ169,0)  +  DL169","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR169,0)  +  DM169","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS169,0)  +  DN169","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT169,0)  +  DO169","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU169,0)  +  DP169","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV169,0)  +  DQ169","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW169,0)  +  DR169","v":0}]
[{"$f":"Calcs!A205","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E205),1,Calcs!E205)*Periods,0)","v":4},{"$f":"ROUND(MAX(B205,Input!Z205*Periods),0)","v":4},null,null,{"$f":"Input!BJ205","v":0},{"$f":"IF(G$14<=$C$5,Input!BK205,0)  +  F205","v":0},{"$f":"IF(H$14<=$C$5,Input!BL205,0)  +  G205","v":0},{"$f":"IF(I$14<=$C$5,Input!BM205,0)  +  H205","v":0},{"$f":"IF(J$14<=$C$5,Input!BN205,0)  +  I205","v":0},{"$f":"IF(K$14<=$C$5,Input!BO205,0)  +  J205","v":0},{"$f":"IF(L$14<=$C$5,Input!BP205,0)  +  K205","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ205,0)  +  L205","v":0},{"$f":"IF(N$14<=$C$5,Input!BR205,0)  +  M205","v":0},{"$f":"IF(O$14<=$C$5,Input!BS205,0)  +  N205","v":0},{"$f":"IF(P$14<=$C$5,Input!BT205,0)  +  O205","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU205,0)  +  P205","v":0},{"$f":"IF(R$14<=$C$5,Input!BV205,0)  +  Q205","v":0},{"$f":"IF(S$14<=$C$5,Input!BW205,0)  +  R205","v":0},{"$f":"IF(T$14<=$C$5,Input!BX205,0)  +  S205","v":0},{"$f":"IF(U$14<=$C$5,Input!BY205,0)  +  T205","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ205,0)  +  U205","v":0},{"$f":"IF(W$14<=$C$5,Input!CA205,0)  +  V205","v":0},{"$f":"IF(X$14<=$C$5,Input!CB205,0)  +  W205","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC205,0)  +  X205","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD205,0)  +  Y205","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE205,0)  +  Z205","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF205,0)  +  AA205","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG205,0)  +  AB205","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH205,0)  +  AC205","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI205,0)  +  AD205","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ205,0)  +  AE205","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK205,0)  +  AF205","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL205,0)  +  AG205","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM205,0)  +  AH205","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN205,0)  +  AI205","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO205,0)  +  AJ205","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP205,0)  +  AK205","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ205,0)  +  AL205","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR205,0)  +  AM205","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS205,0)  +  AN205","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT205,0)  +  AO205","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU205,0)  +  AP205","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV205,0)  +  AQ205","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW205,0)  +  AR205","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX205,0)  +  AS205","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY205,0)  +  AT205","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ205,0)  +  AU205","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA205,0)  +  AV205","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB205,0)  +  AW205","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC205,0)  +  AX205","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD205,0)  +  AY205","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE205,0)  +  AZ205","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF205,0)  +  BA205","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG205,0)  +  BB205","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH205,0)  +  BC205","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI205,0)  +  BD205","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ205,0)  +  BE205","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK205,0)  +  BF205","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL205,0)  +  BG205","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM205,0)  +  BH205","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN205,0)  +  BI205","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO205,0)  +  BJ205","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP205,0)  +  BK205","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ205,0)  +  BL205","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR205,0)  +  BM205","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS205,0)  +  BN205","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT205,0)  +  BO205","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU205,0)  +  BP205","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV205,0)  +  BQ205","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW205,0)  +  BR205","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX205,0)  +  BS205","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY205,0)  +  BT205","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ205,0)  +  BU205","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA205,0)  +  BV205","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB205,0)  +  BW205","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC205,0)  +  BX205","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED205,0)  +  BY205","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE205,0)  +  BZ205","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF205,0)  +  CA205","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG205,0)  +  CB205","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH205,0)  +  CC205","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI205,0)  +  CD205","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ205,0)  +  CE205","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK205,0)  +  CF205","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL205,0)  +  CG205","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM205,0)  +  CH205","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN205,0)  +  CI205","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO205,0)  +  CJ205","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP205,0)  +  CK205","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ205,0)  +  CL205","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER205,0)  +  CM205","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES205,0)  +  CN205","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET205,0)  +  CO205","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU205,0)  +  CP205","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV205,0)  +  CQ205","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW205,0)  +  CR205","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX205,0)  +  CS205","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY205,0)  +  CT205","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ205,0)  +  CU205","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA205,0)  +  CV205","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB205,0)  +  CW205","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC205,0)  +  CX205","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD205,0)  +  CY205","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE205,0)  +  CZ205","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF205,0)  +  DA205","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG205,0)  +  DB205","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH205,0)  +  DC205","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI205,0)  +  DD205","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ205,0)  +  DE205","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK205,0)  +  DF205","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL205,0)  +  DG205","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM205,0)  +  DH205","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN205,0)  +  DI205","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO205,0)  +  DJ205","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP205,0)  +  DK205","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ205,0)  +  DL205","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR205,0)  +  DM205","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS205,0)  +  DN205","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT205,0)  +  DO205","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU205,0)  +  DP205","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV205,0)  +  DQ205","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW205,0)  +  DR205","v":0}]
[{"$f":"Calcs!A220","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E220),1,Calcs!E220)*Periods,0)","v":4},{"$f":"ROUND(MAX(B220,Input!Z220*Periods),0)","v":4},null,null,{"$f":"Input!BJ220","v":0},{"$f":"IF(G$14<=$C$5,Input!BK220,0)  +  F220","v":0},{"$f":"IF(H$14<=$C$5,Input!BL220,0)  +  G220","v":0},{"$f":"IF(I$14<=$C$5,Input!BM220,0)  +  H220","v":0},{"$f":"IF(J$14<=$C$5,Input!BN220,0)  +  I220","v":0},{"$f":"IF(K$14<=$C$5,Input!BO220,0)  +  J220","v":0},{"$f":"IF(L$14<=$C$5,Input!BP220,0)  +  K220","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ220,0)  +  L220","v":0},{"$f":"IF(N$14<=$C$5,Input!BR220,0)  +  M220","v":0},{"$f":"IF(O$14<=$C$5,Input!BS220,0)  +  N220","v":0},{"$f":"IF(P$14<=$C$5,Input!BT220,0)  +  O220","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU220,0)  +  P220","v":0},{"$f":"IF(R$14<=$C$5,Input!BV220,0)  +  Q220","v":0},{"$f":"IF(S$14<=$C$5,Input!BW220,0)  +  R220","v":0},{"$f":"IF(T$14<=$C$5,Input!BX220,0)  +  S220","v":0},{"$f":"IF(U$14<=$C$5,Input!BY220,0)  +  T220","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ220,0)  +  U220","v":0},{"$f":"IF(W$14<=$C$5,Input!CA220,0)  +  V220","v":0},{"$f":"IF(X$14<=$C$5,Input!CB220,0)  +  W220","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC220,0)  +  X220","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD220,0)  +  Y220","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE220,0)  +  Z220","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF220,0)  +  AA220","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG220,0)  +  AB220","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH220,0)  +  AC220","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI220,0)  +  AD220","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ220,0)  +  AE220","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK220,0)  +  AF220","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL220,0)  +  AG220","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM220,0)  +  AH220","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN220,0)  +  AI220","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO220,0)  +  AJ220","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP220,0)  +  AK220","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ220,0)  +  AL220","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR220,0)  +  AM220","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS220,0)  +  AN220","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT220,0)  +  AO220","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU220,0)  +  AP220","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV220,0)  +  AQ220","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW220,0)  +  AR220","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX220,0)  +  AS220","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY220,0)  +  AT220","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ220,0)  +  AU220","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA220,0)  +  AV220","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB220,0)  +  AW220","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC220,0)  +  AX220","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD220,0)  +  AY220","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE220,0)  +  AZ220","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF220,0)  +  BA220","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG220,0)  +  BB220","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH220,0)  +  BC220","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI220,0)  +  BD220","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ220,0)  +  BE220","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK220,0)  +  BF220","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL220,0)  +  BG220","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM220,0)  +  BH220","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN220,0)  +  BI220","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO220,0)  +  BJ220","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP220,0)  +  BK220","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ220,0)  +  BL220","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR220,0)  +  BM220","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS220,0)  +  BN220","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT220,0)  +  BO220","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU220,0)  +  BP220","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV220,0)  +  BQ220","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW220,0)  +  BR220","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX220,0)  +  BS220","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY220,0)  +  BT220","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ220,0)  +  BU220","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA220,0)  +  BV220","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB220,0)  +  BW220","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC220,0)  +  BX220","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED220,0)  +  BY220","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE220,0)  +  BZ220","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF220,0)  +  CA220","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG220,0)  +  CB220","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH220,0)  +  CC220","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI220,0)  +  CD220","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ220,0)  +  CE220","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK220,0)  +  CF220","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL220,0)  +  CG220","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM220,0)  +  CH220","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN220,0)  +  CI220","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO220,0)  +  CJ220","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP220,0)  +  CK220","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ220,0)  +  CL220","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER220,0)  +  CM220","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES220,0)  +  CN220","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET220,0)  +  CO220","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU220,0)  +  CP220","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV220,0)  +  CQ220","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW220,0)  +  CR220","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX220,0)  +  CS220","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY220,0)  +  CT220","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ220,0)  +  CU220","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA220,0)  +  CV220","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB220,0)  +  CW220","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC220,0)  +  CX220","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD220,0)  +  CY220","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE220,0)  +  CZ220","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF220,0)  +  DA220","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG220,0)  +  DB220","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH220,0)  +  DC220","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI220,0)  +  DD220","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ220,0)  +  DE220","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK220,0)  +  DF220","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL220,0)  +  DG220","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM220,0)  +  DH220","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN220,0)  +  DI220","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO220,0)  +  DJ220","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP220,0)  +  DK220","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ220,0)  +  DL220","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR220,0)  +  DM220","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS220,0)  +  DN220","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT220,0)  +  DO220","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU220,0)  +  DP220","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV220,0)  +  DQ220","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW220,0)  +  DR220","v":0}]
[{"$f":"Calcs!A256","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E256),1,Calcs!E256)*Periods,0)","v":4},{"$f":"ROUND(MAX(B256,Input!Z256*Periods),0)","v":4},null,null,{"$f":"Input!BJ256","v":0},{"$f":"IF(G$14<=$C$5,Input!BK256,0)  +  F256","v":0},{"$f":"IF(H$14<=$C$5,Input!BL256,0)  +  G256","v":0},{"$f":"IF(I$14<=$C$5,Input!BM256,0)  +  H256","v":0},{"$f":"IF(J$14<=$C$5,Input!BN256,0)  +  I256","v":0},{"$f":"IF(K$14<=$C$5,Input!BO256,0)  +  J256","v":0},{"$f":"IF(L$14<=$C$5,Input!BP256,0)  +  K256","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ256,0)  +  L256","v":0},{"$f":"IF(N$14<=$C$5,Input!BR256,0)  +  M256","v":0},{"$f":"IF(O$14<=$C$5,Input!BS256,0)  +  N256","v":0},{"$f":"IF(P$14<=$C$5,Input!BT256,0)  +  O256","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU256,0)  +  P256","v":0},{"$f":"IF(R$14<=$C$5,Input!BV256,0)  +  Q256","v":0},{"$f":"IF(S$14<=$C$5,Input!BW256,0)  +  R256","v":0},{"$f":"IF(T$14<=$C$5,Input!BX256,0)  +  S256","v":0},{"$f":"IF(U$14<=$C$5,Input!BY256,0)  +  T256","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ256,0)  +  U256","v":0},{"$f":"IF(W$14<=$C$5,Input!CA256,0)  +  V256","v":0},{"$f":"IF(X$14<=$C$5,Input!CB256,0)  +  W256","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC256,0)  +  X256","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD256,0)  +  Y256","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE256,0)  +  Z256","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF256,0)  +  AA256","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG256,0)  +  AB256","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH256,0)  +  AC256","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI256,0)  +  AD256","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ256,0)  +  AE256","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK256,0)  +  AF256","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL256,0)  +  AG256","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM256,0)  +  AH256","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN256,0)  +  AI256","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO256,0)  +  AJ256","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP256,0)  +  AK256","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ256,0)  +  AL256","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR256,0)  +  AM256","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS256,0)  +  AN256","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT256,0)  +  AO256","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU256,0)  +  AP256","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV256,0)  +  AQ256","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW256,0)  +  AR256","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX256,0)  +  AS256","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY256,0)  +  AT256","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ256,0)  +  AU256","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA256,0)  +  AV256","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB256,0)  +  AW256","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC256,0)  +  AX256","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD256,0)  +  AY256","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE256,0)  +  AZ256","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF256,0)  +  BA256","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG256,0)  +  BB256","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH256,0)  +  BC256","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI256,0)  +  BD256","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ256,0)  +  BE256","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK256,0)  +  BF256","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL256,0)  +  BG256","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM256,0)  +  BH256","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN256,0)  +  BI256","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO256,0)  +  BJ256","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP256,0)  +  BK256","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ256,0)  +  BL256","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR256,0)  +  BM256","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS256,0)  +  BN256","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT256,0)  +  BO256","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU256,0)  +  BP256","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV256,0)  +  BQ256","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW256,0)  +  BR256","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX256,0)  +  BS256","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY256,0)  +  BT256","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ256,0)  +  BU256","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA256,0)  +  BV256","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB256,0)  +  BW256","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC256,0)  +  BX256","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED256,0)  +  BY256","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE256,0)  +  BZ256","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF256,0)  +  CA256","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG256,0)  +  CB256","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH256,0)  +  CC256","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI256,0)  +  CD256","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ256,0)  +  CE256","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK256,0)  +  CF256","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL256,0)  +  CG256","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM256,0)  +  CH256","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN256,0)  +  CI256","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO256,0)  +  CJ256","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP256,0)  +  CK256","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ256,0)  +  CL256","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER256,0)  +  CM256","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES256,0)  +  CN256","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET256,0)  +  CO256","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU256,0)  +  CP256","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV256,0)  +  CQ256","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW256,0)  +  CR256","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX256,0)  +  CS256","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY256,0)  +  CT256","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ256,0)  +  CU256","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA256,0)  +  CV256","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB256,0)  +  CW256","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC256,0)  +  CX256","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD256,0)  +  CY256","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE256,0)  +  CZ256","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF256,0)  +  DA256","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG256,0)  +  DB256","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH256,0)  +  DC256","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI256,0)  +  DD256","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ256,0)  +  DE256","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK256,0)  +  DF256","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL256,0)  +  DG256","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM256,0)  +  DH256","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN256,0)  +  DI256","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO256,0)  +  DJ256","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP256,0)  +  DK256","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ256,0)  +  DL256","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR256,0)  +  DM256","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS256,0)  +  DN256","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT256,0)  +  DO256","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU256,0)  +  DP256","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV256,0)  +  DQ256","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW256,0)  +  DR256","v":0}]
[{"$f":"Calcs!A271","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E271),1,Calcs!E271)*Periods,0)","v":4},{"$f":"ROUND(MAX(B271,Input!Z271*Periods),0)","v":4},null,null,{"$f":"Input!BJ271","v":0},{"$f":"IF(G$14<=$C$5,Input!BK271,0)  +  F271","v":0},{"$f":"IF(H$14<=$C$5,Input!BL271,0)  +  G271","v":0},{"$f":"IF(I$14<=$C$5,Input!BM271,0)  +  H271","v":0},{"$f":"IF(J$14<=$C$5,Input!BN271,0)  +  I271","v":0},{"$f":"IF(K$14<=$C$5,Input!BO271,0)  +  J271","v":0},{"$f":"IF(L$14<=$C$5,Input!BP271,0)  +  K271","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ271,0)  +  L271","v":0},{"$f":"IF(N$14<=$C$5,Input!BR271,0)  +  M271","v":0},{"$f":"IF(O$14<=$C$5,Input!BS271,0)  +  N271","v":0},{"$f":"IF(P$14<=$C$5,Input!BT271,0)  +  O271","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU271,0)  +  P271","v":0},{"$f":"IF(R$14<=$C$5,Input!BV271,0)  +  Q271","v":0},{"$f":"IF(S$14<=$C$5,Input!BW271,0)  +  R271","v":0},{"$f":"IF(T$14<=$C$5,Input!BX271,0)  +  S271","v":0},{"$f":"IF(U$14<=$C$5,Input!BY271,0)  +  T271","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ271,0)  +  U271","v":0},{"$f":"IF(W$14<=$C$5,Input!CA271,0)  +  V271","v":0},{"$f":"IF(X$14<=$C$5,Input!CB271,0)  +  W271","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC271,0)  +  X271","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD271,0)  +  Y271","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE271,0)  +  Z271","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF271,0)  +  AA271","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG271,0)  +  AB271","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH271,0)  +  AC271","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI271,0)  +  AD271","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ271,0)  +  AE271","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK271,0)  +  AF271","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL271,0)  +  AG271","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM271,0)  +  AH271","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN271,0)  +  AI271","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO271,0)  +  AJ271","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP271,0)  +  AK271","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ271,0)  +  AL271","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR271,0)  +  AM271","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS271,0)  +  AN271","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT271,0)  +  AO271","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU271,0)  +  AP271","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV271,0)  +  AQ271","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW271,0)  +  AR271","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX271,0)  +  AS271","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY271,0)  +  AT271","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ271,0)  +  AU271","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA271,0)  +  AV271","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB271,0)  +  AW271","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC271,0)  +  AX271","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD271,0)  +  AY271","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE271,0)  +  AZ271","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF271,0)  +  BA271","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG271,0)  +  BB271","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH271,0)  +  BC271","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI271,0)  +  BD271","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ271,0)  +  BE271","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK271,0)  +  BF271","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL271,0)  +  BG271","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM271,0)  +  BH271","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN271,0)  +  BI271","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO271,0)  +  BJ271","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP271,0)  +  BK271","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ271,0)  +  BL271","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR271,0)  +  BM271","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS271,0)  +  BN271","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT271,0)  +  BO271","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU271,0)  +  BP271","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV271,0)  +  BQ271","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW271,0)  +  BR271","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX271,0)  +  BS271","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY271,0)  +  BT271","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ271,0)  +  BU271","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA271,0)  +  BV271","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB271,0)  +  BW271","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC271,0)  +  BX271","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED271,0)  +  BY271","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE271,0)  +  BZ271","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF271,0)  +  CA271","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG271,0)  +  CB271","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH271,0)  +  CC271","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI271,0)  +  CD271","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ271,0)  +  CE271","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK271,0)  +  CF271","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL271,0)  +  CG271","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM271,0)  +  CH271","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN271,0)  +  CI271","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO271,0)  +  CJ271","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP271,0)  +  CK271","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ271,0)  +  CL271","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER271,0)  +  CM271","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES271,0)  +  CN271","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET271,0)  +  CO271","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU271,0)  +  CP271","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV271,0)  +  CQ271","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW271,0)  +  CR271","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX271,0)  +  CS271","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY271,0)  +  CT271","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ271,0)  +  CU271","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA271,0)  +  CV271","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB271,0)  +  CW271","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC271,0)  +  CX271","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD271,0)  +  CY271","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE271,0)  +  CZ271","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF271,0)  +  DA271","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG271,0)  +  DB271","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH271,0)  +  DC271","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI271,0)  +  DD271","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ271,0)  +  DE271","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK271,0)  +  DF271","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL271,0)  +  DG271","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM271,0)  +  DH271","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN271,0)  +  DI271","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO271,0)  +  DJ271","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP271,0)  +  DK271","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ271,0)  +  DL271","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR271,0)  +  DM271","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS271,0)  +  DN271","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT271,0)  +  DO271","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU271,0)  +  DP271","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV271,0)  +  DQ271","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW271,0)  +  DR271","v":0}]
[{"$f":"Calcs!A305","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E305),1,Calcs!E305)*Periods,0)","v":4},{"$f":"ROUND(MAX(B305,Input!Z305*Periods),0)","v":4},null,null,{"$f":"Input!BJ305","v":0},{"$f":"IF(G$14<=$C$5,Input!BK305,0)  +  F305","v":0},{"$f":"IF(H$14<=$C$5,Input!BL305,0)  +  G305","v":0},{"$f":"IF(I$14<=$C$5,Input!BM305,0)  +  H305","v":0},{"$f":"IF(J$14<=$C$5,Input!BN305,0)  +  I305","v":0},{"$f":"IF(K$14<=$C$5,Input!BO305,0)  +  J305","v":0},{"$f":"IF(L$14<=$C$5,Input!BP305,0)  +  K305","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ305,0)  +  L305","v":0},{"$f":"IF(N$14<=$C$5,Input!BR305,0)  +  M305","v":0},{"$f":"IF(O$14<=$C$5,Input!BS305,0)  +  N305","v":0},{"$f":"IF(P$14<=$C$5,Input!BT305,0)  +  O305","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU305,0)  +  P305","v":0},{"$f":"IF(R$14<=$C$5,Input!BV305,0)  +  Q305","v":0},{"$f":"IF(S$14<=$C$5,Input!BW305,0)  +  R305","v":0},{"$f":"IF(T$14<=$C$5,Input!BX305,0)  +  S305","v":0},{"$f":"IF(U$14<=$C$5,Input!BY305,0)  +  T305","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ305,0)  +  U305","v":0},{"$f":"IF(W$14<=$C$5,Input!CA305,0)  +  V305","v":0},{"$f":"IF(X$14<=$C$5,Input!CB305,0)  +  W305","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC305,0)  +  X305","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD305,0)  +  Y305","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE305,0)  +  Z305","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF305,0)  +  AA305","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG305,0)  +  AB305","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH305,0)  +  AC305","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI305,0)  +  AD305","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ305,0)  +  AE305","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK305,0)  +  AF305","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL305,0)  +  AG305","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM305,0)  +  AH305","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN305,0)  +  AI305","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO305,0)  +  AJ305","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP305,0)  +  AK305","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ305,0)  +  AL305","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR305,0)  +  AM305","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS305,0)  +  AN305","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT305,0)  +  AO305","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU305,0)  +  AP305","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV305,0)  +  AQ305","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW305,0)  +  AR305","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX305,0)  +  AS305","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY305,0)  +  AT305","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ305,0)  +  AU305","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA305,0)  +  AV305","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB305,0)  +  AW305","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC305,0)  +  AX305","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD305,0)  +  AY305","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE305,0)  +  AZ305","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF305,0)  +  BA305","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG305,0)  +  BB305","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH305,0)  +  BC305","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI305,0)  +  BD305","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ305,0)  +  BE305","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK305,0)  +  BF305","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL305,0)  +  BG305","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM305,0)  +  BH305","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN305,0)  +  BI305","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO305,0)  +  BJ305","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP305,0)  +  BK305","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ305,0)  +  BL305","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR305,0)  +  BM305","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS305,0)  +  BN305","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT305,0)  +  BO305","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU305,0)  +  BP305","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV305,0)  +  BQ305","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW305,0)  +  BR305","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX305,0)  +  BS305","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY305,0)  +  BT305","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ305,0)  +  BU305","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA305,0)  +  BV305","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB305,0)  +  BW305","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC305,0)  +  BX305","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED305,0)  +  BY305","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE305,0)  +  BZ305","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF305,0)  +  CA305","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG305,0)  +  CB305","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH305,0)  +  CC305","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI305,0)  +  CD305","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ305,0)  +  CE305","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK305,0)  +  CF305","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL305,0)  +  CG305","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM305,0)  +  CH305","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN305,0)  +  CI305","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO305,0)  +  CJ305","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP305,0)  +  CK305","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ305,0)  +  CL305","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER305,0)  +  CM305","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES305,0)  +  CN305","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET305,0)  +  CO305","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU305,0)  +  CP305","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV305,0)  +  CQ305","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW305,0)  +  CR305","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX305,0)  +  CS305","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY305,0)  +  CT305","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ305,0)  +  CU305","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA305,0)  +  CV305","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB305,0)  +  CW305","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC305,0)  +  CX305","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD305,0)  +  CY305","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE305,0)  +  CZ305","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF305,0)  +  DA305","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG305,0)  +  DB305","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH305,0)  +  DC305","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI305,0)  +  DD305","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ305,0)  +  DE305","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK305,0)  +  DF305","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL305,0)  +  DG305","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM305,0)  +  DH305","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN305,0)  +  DI305","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO305,0)  +  DJ305","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP305,0)  +  DK305","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ305,0)  +  DL305","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR305,0)  +  DM305","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS305,0)  +  DN305","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT305,0)  +  DO305","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU305,0)  +  DP305","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV305,0)  +  DQ305","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW305,0)  +  DR305","v":0}]
[{"$f":"Calcs!A323","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E323),1,Calcs!E323)*Periods,0)","v":4},{"$f":"ROUND(MAX(B323,Input!Z323*Periods),0)","v":4},null,null,{"$f":"Input!BJ323","v":0},{"$f":"IF(G$14<=$C$5,Input!BK323,0)  +  F323","v":0},{"$f":"IF(H$14<=$C$5,Input!BL323,0)  +  G323","v":0},{"$f":"IF(I$14<=$C$5,Input!BM323,0)  +  H323","v":0},{"$f":"IF(J$14<=$C$5,Input!BN323,0)  +  I323","v":0},{"$f":"IF(K$14<=$C$5,Input!BO323,0)  +  J323","v":0},{"$f":"IF(L$14<=$C$5,Input!BP323,0)  +  K323","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ323,0)  +  L323","v":0},{"$f":"IF(N$14<=$C$5,Input!BR323,0)  +  M323","v":0},{"$f":"IF(O$14<=$C$5,Input!BS323,0)  +  N323","v":0},{"$f":"IF(P$14<=$C$5,Input!BT323,0)  +  O323","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU323,0)  +  P323","v":0},{"$f":"IF(R$14<=$C$5,Input!BV323,0)  +  Q323","v":0},{"$f":"IF(S$14<=$C$5,Input!BW323,0)  +  R323","v":0},{"$f":"IF(T$14<=$C$5,Input!BX323,0)  +  S323","v":0},{"$f":"IF(U$14<=$C$5,Input!BY323,0)  +  T323","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ323,0)  +  U323","v":0},{"$f":"IF(W$14<=$C$5,Input!CA323,0)  +  V323","v":0},{"$f":"IF(X$14<=$C$5,Input!CB323,0)  +  W323","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC323,0)  +  X323","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD323,0)  +  Y323","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE323,0)  +  Z323","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF323,0)  +  AA323","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG323,0)  +  AB323","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH323,0)  +  AC323","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI323,0)  +  AD323","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ323,0)  +  AE323","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK323,0)  +  AF323","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL323,0)  +  AG323","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM323,0)  +  AH323","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN323,0)  +  AI323","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO323,0)  +  AJ323","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP323,0)  +  AK323","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ323,0)  +  AL323","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR323,0)  +  AM323","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS323,0)  +  AN323","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT323,0)  +  AO323","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU323,0)  +  AP323","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV323,0)  +  AQ323","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW323,0)  +  AR323","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX323,0)  +  AS323","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY323,0)  +  AT323","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ323,0)  +  AU323","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA323,0)  +  AV323","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB323,0)  +  AW323","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC323,0)  +  AX323","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD323,0)  +  AY323","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE323,0)  +  AZ323","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF323,0)  +  BA323","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG323,0)  +  BB323","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH323,0)  +  BC323","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI323,0)  +  BD323","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ323,0)  +  BE323","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK323,0)  +  BF323","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL323,0)  +  BG323","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM323,0)  +  BH323","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN323,0)  +  BI323","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO323,0)  +  BJ323","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP323,0)  +  BK323","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ323,0)  +  BL323","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR323,0)  +  BM323","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS323,0)  +  BN323","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT323,0)  +  BO323","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU323,0)  +  BP323","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV323,0)  +  BQ323","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW323,0)  +  BR323","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX323,0)  +  BS323","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY323,0)  +  BT323","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ323,0)  +  BU323","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA323,0)  +  BV323","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB323,0)  +  BW323","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC323,0)  +  BX323","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED323,0)  +  BY323","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE323,0)  +  BZ323","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF323,0)  +  CA323","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG323,0)  +  CB323","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH323,0)  +  CC323","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI323,0)  +  CD323","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ323,0)  +  CE323","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK323,0)  +  CF323","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL323,0)  +  CG323","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM323,0)  +  CH323","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN323,0)  +  CI323","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO323,0)  +  CJ323","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP323,0)  +  CK323","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ323,0)  +  CL323","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER323,0)  +  CM323","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES323,0)  +  CN323","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET323,0)  +  CO323","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU323,0)  +  CP323","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV323,0)  +  CQ323","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW323,0)  +  CR323","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX323,0)  +  CS323","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY323,0)  +  CT323","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ323,0)  +  CU323","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA323,0)  +  CV323","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB323,0)  +  CW323","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC323,0)  +  CX323","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD323,0)  +  CY323","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE323,0)  +  CZ323","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF323,0)  +  DA323","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG323,0)  +  DB323","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH323,0)  +  DC323","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI323,0)  +  DD323","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ323,0)  +  DE323","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK323,0)  +  DF323","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL323,0)  +  DG323","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM323,0)  +  DH323","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN323,0)  +  DI323","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO323,0)  +  DJ323","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP323,0)  +  DK323","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ323,0)  +  DL323","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR323,0)  +  DM323","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS323,0)  +  DN323","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT323,0)  +  DO323","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU323,0)  +  DP323","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV323,0)  +  DQ323","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW323,0)  +  DR323","v":0}]
[{"$f":"Calcs!A338","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E338),1,Calcs!E338)*Periods,0)","v":4},{"$f":"ROUND(MAX(B338,Input!Z338*Periods),0)","v":4},null,null,{"$f":"Input!BJ338","v":0},{"$f":"IF(G$14<=$C$5,Input!BK338,0)  +  F338","v":0},{"$f":"IF(H$14<=$C$5,Input!BL338,0)  +  G338","v":0},{"$f":"IF(I$14<=$C$5,Input!BM338,0)  +  H338","v":0},{"$f":"IF(J$14<=$C$5,Input!BN338,0)  +  I338","v":0},{"$f":"IF(K$14<=$C$5,Input!BO338,0)  +  J338","v":0},{"$f":"IF(L$14<=$C$5,Input!BP338,0)  +  K338","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ338,0)  +  L338","v":0},{"$f":"IF(N$14<=$C$5,Input!BR338,0)  +  M338","v":0},{"$f":"IF(O$14<=$C$5,Input!BS338,0)  +  N338","v":0},{"$f":"IF(P$14<=$C$5,Input!BT338,0)  +  O338","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU338,0)  +  P338","v":0},{"$f":"IF(R$14<=$C$5,Input!BV338,0)  +  Q338","v":0},{"$f":"IF(S$14<=$C$5,Input!BW338,0)  +  R338","v":0},{"$f":"IF(T$14<=$C$5,Input!BX338,0)  +  S338","v":0},{"$f":"IF(U$14<=$C$5,Input!BY338,0)  +  T338","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ338,0)  +  U338","v":0},{"$f":"IF(W$14<=$C$5,Input!CA338,0)  +  V338","v":0},{"$f":"IF(X$14<=$C$5,Input!CB338,0)  +  W338","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC338,0)  +  X338","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD338,0)  +  Y338","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE338,0)  +  Z338","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF338,0)  +  AA338","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG338,0)  +  AB338","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH338,0)  +  AC338","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI338,0)  +  AD338","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ338,0)  +  AE338","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK338,0)  +  AF338","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL338,0)  +  AG338","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM338,0)  +  AH338","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN338,0)  +  AI338","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO338,0)  +  AJ338","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP338,0)  +  AK338","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ338,0)  +  AL338","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR338,0)  +  AM338","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS338,0)  +  AN338","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT338,0)  +  AO338","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU338,0)  +  AP338","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV338,0)  +  AQ338","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW338,0)  +  AR338","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX338,0)  +  AS338","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY338,0)  +  AT338","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ338,0)  +  AU338","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA338,0)  +  AV338","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB338,0)  +  AW338","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC338,0)  +  AX338","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD338,0)  +  AY338","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE338,0)  +  AZ338","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF338,0)  +  BA338","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG338,0)  +  BB338","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH338,0)  +  BC338","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI338,0)  +  BD338","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ338,0)  +  BE338","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK338,0)  +  BF338","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL338,0)  +  BG338","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM338,0)  +  BH338","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN338,0)  +  BI338","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO338,0)  +  BJ338","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP338,0)  +  BK338","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ338,0)  +  BL338","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR338,0)  +  BM338","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS338,0)  +  BN338","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT338,0)  +  BO338","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU338,0)  +  BP338","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV338,0)  +  BQ338","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW338,0)  +  BR338","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX338,0)  +  BS338","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY338,0)  +  BT338","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ338,0)  +  BU338","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA338,0)  +  BV338","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB338,0)  +  BW338","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC338,0)  +  BX338","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED338,0)  +  BY338","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE338,0)  +  BZ338","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF338,0)  +  CA338","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG338,0)  +  CB338","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH338,0)  +  CC338","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI338,0)  +  CD338","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ338,0)  +  CE338","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK338,0)  +  CF338","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL338,0)  +  CG338","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM338,0)  +  CH338","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN338,0)  +  CI338","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO338,0)  +  CJ338","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP338,0)  +  CK338","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ338,0)  +  CL338","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER338,0)  +  CM338","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES338,0)  +  CN338","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET338,0)  +  CO338","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU338,0)  +  CP338","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV338,0)  +  CQ338","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW338,0)  +  CR338","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX338,0)  +  CS338","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY338,0)  +  CT338","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ338,0)  +  CU338","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA338,0)  +  CV338","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB338,0)  +  CW338","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC338,0)  +  CX338","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD338,0)  +  CY338","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE338,0)  +  CZ338","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF338,0)  +  DA338","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG338,0)  +  DB338","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH338,0)  +  DC338","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI338,0)  +  DD338","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ338,0)  +  DE338","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK338,0)  +  DF338","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL338,0)  +  DG338","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM338,0)  +  DH338","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN338,0)  +  DI338","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO338,0)  +  DJ338","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP338,0)  +  DK338","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ338,0)  +  DL338","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR338,0)  +  DM338","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS338,0)  +  DN338","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT338,0)  +  DO338","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU338,0)  +  DP338","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV338,0)  +  DQ338","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW338,0)  +  DR338","v":0}]
[{"$f":"Calcs!A378","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E378),1,Calcs!E378)*Periods,0)","v":4},{"$f":"ROUND(MAX(B378,Input!Z378*Periods),0)","v":4},null,null,{"$f":"Input!BJ378","v":0},{"$f":"IF(G$14<=$C$5,Input!BK378,0)  +  F378","v":0},{"$f":"IF(H$14<=$C$5,Input!BL378,0)  +  G378","v":0},{"$f":"IF(I$14<=$C$5,Input!BM378,0)  +  H378","v":0},{"$f":"IF(J$14<=$C$5,Input!BN378,0)  +  I378","v":0},{"$f":"IF(K$14<=$C$5,Input!BO378,0)  +  J378","v":0},{"$f":"IF(L$14<=$C$5,Input!BP378,0)  +  K378","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ378,0)  +  L378","v":0},{"$f":"IF(N$14<=$C$5,Input!BR378,0)  +  M378","v":0},{"$f":"IF(O$14<=$C$5,Input!BS378,0)  +  N378","v":0},{"$f":"IF(P$14<=$C$5,Input!BT378,0)  +  O378","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU378,0)  +  P378","v":0},{"$f":"IF(R$14<=$C$5,Input!BV378,0)  +  Q378","v":0},{"$f":"IF(S$14<=$C$5,Input!BW378,0)  +  R378","v":0},{"$f":"IF(T$14<=$C$5,Input!BX378,0)  +  S378","v":0},{"$f":"IF(U$14<=$C$5,Input!BY378,0)  +  T378","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ378,0)  +  U378","v":0},{"$f":"IF(W$14<=$C$5,Input!CA378,0)  +  V378","v":0},{"$f":"IF(X$14<=$C$5,Input!CB378,0)  +  W378","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC378,0)  +  X378","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD378,0)  +  Y378","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE378,0)  +  Z378","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF378,0)  +  AA378","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG378,0)  +  AB378","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH378,0)  +  AC378","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI378,0)  +  AD378","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ378,0)  +  AE378","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK378,0)  +  AF378","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL378,0)  +  AG378","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM378,0)  +  AH378","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN378,0)  +  AI378","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO378,0)  +  AJ378","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP378,0)  +  AK378","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ378,0)  +  AL378","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR378,0)  +  AM378","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS378,0)  +  AN378","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT378,0)  +  AO378","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU378,0)  +  AP378","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV378,0)  +  AQ378","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW378,0)  +  AR378","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX378,0)  +  AS378","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY378,0)  +  AT378","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ378,0)  +  AU378","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA378,0)  +  AV378","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB378,0)  +  AW378","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC378,0)  +  AX378","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD378,0)  +  AY378","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE378,0)  +  AZ378","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF378,0)  +  BA378","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG378,0)  +  BB378","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH378,0)  +  BC378","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI378,0)  +  BD378","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ378,0)  +  BE378","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK378,0)  +  BF378","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL378,0)  +  BG378","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM378,0)  +  BH378","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN378,0)  +  BI378","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO378,0)  +  BJ378","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP378,0)  +  BK378","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ378,0)  +  BL378","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR378,0)  +  BM378","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS378,0)  +  BN378","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT378,0)  +  BO378","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU378,0)  +  BP378","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV378,0)  +  BQ378","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW378,0)  +  BR378","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX378,0)  +  BS378","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY378,0)  +  BT378","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ378,0)  +  BU378","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA378,0)  +  BV378","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB378,0)  +  BW378","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC378,0)  +  BX378","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED378,0)  +  BY378","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE378,0)  +  BZ378","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF378,0)  +  CA378","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG378,0)  +  CB378","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH378,0)  +  CC378","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI378,0)  +  CD378","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ378,0)  +  CE378","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK378,0)  +  CF378","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL378,0)  +  CG378","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM378,0)  +  CH378","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN378,0)  +  CI378","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO378,0)  +  CJ378","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP378,0)  +  CK378","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ378,0)  +  CL378","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER378,0)  +  CM378","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES378,0)  +  CN378","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET378,0)  +  CO378","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU378,0)  +  CP378","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV378,0)  +  CQ378","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW378,0)  +  CR378","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX378,0)  +  CS378","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY378,0)  +  CT378","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ378,0)  +  CU378","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA378,0)  +  CV378","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB378,0)  +  CW378","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC378,0)  +  CX378","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD378,0)  +  CY378","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE378,0)  +  CZ378","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF378,0)  +  DA378","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG378,0)  +  DB378","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH378,0)  +  DC378","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI378,0)  +  DD378","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ378,0)  +  DE378","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK378,0)  +  DF378","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL378,0)  +  DG378","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM378,0)  +  DH378","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN378,0)  +  DI378","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO378,0)  +  DJ378","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP378,0)  +  DK378","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ378,0)  +  DL378","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR378,0)  +  DM378","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS378,0)  +  DN378","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT378,0)  +  DO378","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU378,0)  +  DP378","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV378,0)  +  DQ378","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW378,0)  +  DR378","v":0}]
[{"$f":"Calcs!A389","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E389),1,Calcs!E389)*Periods,0)","v":4},{"$f":"ROUND(MAX(B389,Input!Z389*Periods),0)","v":4},null,null,{"$f":"Input!BJ389","v":0},{"$f":"IF(G$14<=$C$5,Input!BK389,0)  +  F389","v":0},{"$f":"IF(H$14<=$C$5,Input!BL389,0)  +  G389","v":0},{"$f":"IF(I$14<=$C$5,Input!BM389,0)  +  H389","v":0},{"$f":"IF(J$14<=$C$5,Input!BN389,0)  +  I389","v":0},{"$f":"IF(K$14<=$C$5,Input!BO389,0)  +  J389","v":0},{"$f":"IF(L$14<=$C$5,Input!BP389,0)  +  K389","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ389,0)  +  L389","v":0},{"$f":"IF(N$14<=$C$5,Input!BR389,0)  +  M389","v":0},{"$f":"IF(O$14<=$C$5,Input!BS389,0)  +  N389","v":0},{"$f":"IF(P$14<=$C$5,Input!BT389,0)  +  O389","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU389,0)  +  P389","v":0},{"$f":"IF(R$14<=$C$5,Input!BV389,0)  +  Q389","v":0},{"$f":"IF(S$14<=$C$5,Input!BW389,0)  +  R389","v":0},{"$f":"IF(T$14<=$C$5,Input!BX389,0)  +  S389","v":0},{"$f":"IF(U$14<=$C$5,Input!BY389,0)  +  T389","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ389,0)  +  U389","v":0},{"$f":"IF(W$14<=$C$5,Input!CA389,0)  +  V389","v":0},{"$f":"IF(X$14<=$C$5,Input!CB389,0)  +  W389","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC389,0)  +  X389","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD389,0)  +  Y389","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE389,0)  +  Z389","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF389,0)  +  AA389","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG389,0)  +  AB389","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH389,0)  +  AC389","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI389,0)  +  AD389","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ389,0)  +  AE389","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK389,0)  +  AF389","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL389,0)  +  AG389","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM389,0)  +  AH389","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN389,0)  +  AI389","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO389,0)  +  AJ389","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP389,0)  +  AK389","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ389,0)  +  AL389","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR389,0)  +  AM389","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS389,0)  +  AN389","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT389,0)  +  AO389","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU389,0)  +  AP389","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV389,0)  +  AQ389","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW389,0)  +  AR389","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX389,0)  +  AS389","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY389,0)  +  AT389","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ389,0)  +  AU389","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA389,0)  +  AV389","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB389,0)  +  AW389","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC389,0)  +  AX389","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD389,0)  +  AY389","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE389,0)  +  AZ389","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF389,0)  +  BA389","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG389,0)  +  BB389","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH389,0)  +  BC389","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI389,0)  +  BD389","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ389,0)  +  BE389","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK389,0)  +  BF389","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL389,0)  +  BG389","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM389,0)  +  BH389","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN389,0)  +  BI389","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO389,0)  +  BJ389","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP389,0)  +  BK389","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ389,0)  +  BL389","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR389,0)  +  BM389","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS389,0)  +  BN389","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT389,0)  +  BO389","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU389,0)  +  BP389","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV389,0)  +  BQ389","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW389,0)  +  BR389","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX389,0)  +  BS389","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY389,0)  +  BT389","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ389,0)  +  BU389","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA389,0)  +  BV389","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB389,0)  +  BW389","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC389,0)  +  BX389","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED389,0)  +  BY389","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE389,0)  +  BZ389","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF389,0)  +  CA389","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG389,0)  +  CB389","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH389,0)  +  CC389","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI389,0)  +  CD389","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ389,0)  +  CE389","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK389,0)  +  CF389","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL389,0)  +  CG389","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM389,0)  +  CH389","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN389,0)  +  CI389","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO389,0)  +  CJ389","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP389,0)  +  CK389","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ389,0)  +  CL389","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER389,0)  +  CM389","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES389,0)  +  CN389","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET389,0)  +  CO389","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU389,0)  +  CP389","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV389,0)  +  CQ389","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW389,0)  +  CR389","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX389,0)  +  CS389","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY389,0)  +  CT389","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ389,0)  +  CU389","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA389,0)  +  CV389","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB389,0)  +  CW389","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC389,0)  +  CX389","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD389,0)  +  CY389","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE389,0)  +  CZ389","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF389,0)  +  DA389","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG389,0)  +  DB389","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH389,0)  +  DC389","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI389,0)  +  DD389","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ389,0)  +  DE389","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK389,0)  +  DF389","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL389,0)  +  DG389","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM389,0)  +  DH389","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN389,0)  +  DI389","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO389,0)  +  DJ389","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP389,0)  +  DK389","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ389,0)  +  DL389","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR389,0)  +  DM389","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS389,0)  +  DN389","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT389,0)  +  DO389","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU389,0)  +  DP389","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV389,0)  +  DQ389","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW389,0)  +  DR389","v":0}]
[{"$f":"Calcs!A429","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E429),1,Calcs!E429)*Periods,0)","v":4},{"$f":"ROUND(MAX(B429,Input!Z429*Periods),0)","v":4},null,null,{"$f":"Input!BJ429","v":0},{"$f":"IF(G$14<=$C$5,Input!BK429,0)  +  F429","v":0},{"$f":"IF(H$14<=$C$5,Input!BL429,0)  +  G429","v":0},{"$f":"IF(I$14<=$C$5,Input!BM429,0)  +  H429","v":0},{"$f":"IF(J$14<=$C$5,Input!BN429,0)  +  I429","v":0},{"$f":"IF(K$14<=$C$5,Input!BO429,0)  +  J429","v":0},{"$f":"IF(L$14<=$C$5,Input!BP429,0)  +  K429","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ429,0)  +  L429","v":0},{"$f":"IF(N$14<=$C$5,Input!BR429,0)  +  M429","v":0},{"$f":"IF(O$14<=$C$5,Input!BS429,0)  +  N429","v":0},{"$f":"IF(P$14<=$C$5,Input!BT429,0)  +  O429","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU429,0)  +  P429","v":0},{"$f":"IF(R$14<=$C$5,Input!BV429,0)  +  Q429","v":0},{"$f":"IF(S$14<=$C$5,Input!BW429,0)  +  R429","v":0},{"$f":"IF(T$14<=$C$5,Input!BX429,0)  +  S429","v":0},{"$f":"IF(U$14<=$C$5,Input!BY429,0)  +  T429","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ429,0)  +  U429","v":0},{"$f":"IF(W$14<=$C$5,Input!CA429,0)  +  V429","v":0},{"$f":"IF(X$14<=$C$5,Input!CB429,0)  +  W429","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC429,0)  +  X429","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD429,0)  +  Y429","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE429,0)  +  Z429","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF429,0)  +  AA429","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG429,0)  +  AB429","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH429,0)  +  AC429","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI429,0)  +  AD429","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ429,0)  +  AE429","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK429,0)  +  AF429","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL429,0)  +  AG429","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM429,0)  +  AH429","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN429,0)  +  AI429","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO429,0)  +  AJ429","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP429,0)  +  AK429","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ429,0)  +  AL429","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR429,0)  +  AM429","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS429,0)  +  AN429","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT429,0)  +  AO429","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU429,0)  +  AP429","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV429,0)  +  AQ429","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW429,0)  +  AR429","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX429,0)  +  AS429","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY429,0)  +  AT429","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ429,0)  +  AU429","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA429,0)  +  AV429","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB429,0)  +  AW429","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC429,0)  +  AX429","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD429,0)  +  AY429","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE429,0)  +  AZ429","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF429,0)  +  BA429","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG429,0)  +  BB429","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH429,0)  +  BC429","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI429,0)  +  BD429","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ429,0)  +  BE429","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK429,0)  +  BF429","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL429,0)  +  BG429","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM429,0)  +  BH429","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN429,0)  +  BI429","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO429,0)  +  BJ429","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP429,0)  +  BK429","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ429,0)  +  BL429","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR429,0)  +  BM429","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS429,0)  +  BN429","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT429,0)  +  BO429","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU429,0)  +  BP429","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV429,0)  +  BQ429","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW429,0)  +  BR429","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX429,0)  +  BS429","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY429,0)  +  BT429","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ429,0)  +  BU429","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA429,0)  +  BV429","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB429,0)  +  BW429","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC429,0)  +  BX429","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED429,0)  +  BY429","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE429,0)  +  BZ429","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF429,0)  +  CA429","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG429,0)  +  CB429","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH429,0)  +  CC429","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI429,0)  +  CD429","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ429,0)  +  CE429","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK429,0)  +  CF429","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL429,0)  +  CG429","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM429,0)  +  CH429","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN429,0)  +  CI429","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO429,0)  +  CJ429","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP429,0)  +  CK429","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ429,0)  +  CL429","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER429,0)  +  CM429","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES429,0)  +  CN429","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET429,0)  +  CO429","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU429,0)  +  CP429","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV429,0)  +  CQ429","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW429,0)  +  CR429","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX429,0)  +  CS429","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY429,0)  +  CT429","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ429,0)  +  CU429","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA429,0)  +  CV429","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB429,0)  +  CW429","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC429,0)  +  CX429","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD429,0)  +  CY429","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE429,0)  +  CZ429","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF429,0)  +  DA429","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG429,0)  +  DB429","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH429,0)  +  DC429","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI429,0)  +  DD429","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ429,0)  +  DE429","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK429,0)  +  DF429","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL429,0)  +  DG429","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM429,0)  +  DH429","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN429,0)  +  DI429","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO429,0)  +  DJ429","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP429,0)  +  DK429","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ429,0)  +  DL429","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR429,0)  +  DM429","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS429,0)  +  DN429","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT429,0)  +  DO429","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU429,0)  +  DP429","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV429,0)  +  DQ429","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW429,0)  +  DR429","v":0}]
[{"$f":"Calcs!A440","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E440),1,Calcs!E440)*Periods,0)","v":4},{"$f":"ROUND(MAX(B440,Input!Z440*Periods),0)","v":4},null,null,{"$f":"Input!BJ440","v":0},{"$f":"IF(G$14<=$C$5,Input!BK440,0)  +  F440","v":0},{"$f":"IF(H$14<=$C$5,Input!BL440,0)  +  G440","v":0},{"$f":"IF(I$14<=$C$5,Input!BM440,0)  +  H440","v":0},{"$f":"IF(J$14<=$C$5,Input!BN440,0)  +  I440","v":0},{"$f":"IF(K$14<=$C$5,Input!BO440,0)  +  J440","v":0},{"$f":"IF(L$14<=$C$5,Input!BP440,0)  +  K440","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ440,0)  +  L440","v":0},{"$f":"IF(N$14<=$C$5,Input!BR440,0)  +  M440","v":0},{"$f":"IF(O$14<=$C$5,Input!BS440,0)  +  N440","v":0},{"$f":"IF(P$14<=$C$5,Input!BT440,0)  +  O440","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU440,0)  +  P440","v":0},{"$f":"IF(R$14<=$C$5,Input!BV440,0)  +  Q440","v":0},{"$f":"IF(S$14<=$C$5,Input!BW440,0)  +  R440","v":0},{"$f":"IF(T$14<=$C$5,Input!BX440,0)  +  S440","v":0},{"$f":"IF(U$14<=$C$5,Input!BY440,0)  +  T440","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ440,0)  +  U440","v":0},{"$f":"IF(W$14<=$C$5,Input!CA440,0)  +  V440","v":0},{"$f":"IF(X$14<=$C$5,Input!CB440,0)  +  W440","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC440,0)  +  X440","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD440,0)  +  Y440","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE440,0)  +  Z440","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF440,0)  +  AA440","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG440,0)  +  AB440","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH440,0)  +  AC440","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI440,0)  +  AD440","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ440,0)  +  AE440","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK440,0)  +  AF440","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL440,0)  +  AG440","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM440,0)  +  AH440","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN440,0)  +  AI440","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO440,0)  +  AJ440","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP440,0)  +  AK440","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ440,0)  +  AL440","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR440,0)  +  AM440","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS440,0)  +  AN440","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT440,0)  +  AO440","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU440,0)  +  AP440","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV440,0)  +  AQ440","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW440,0)  +  AR440","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX440,0)  +  AS440","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY440,0)  +  AT440","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ440,0)  +  AU440","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA440,0)  +  AV440","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB440,0)  +  AW440","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC440,0)  +  AX440","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD440,0)  +  AY440","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE440,0)  +  AZ440","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF440,0)  +  BA440","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG440,0)  +  BB440","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH440,0)  +  BC440","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI440,0)  +  BD440","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ440,0)  +  BE440","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK440,0)  +  BF440","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL440,0)  +  BG440","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM440,0)  +  BH440","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN440,0)  +  BI440","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO440,0)  +  BJ440","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP440,0)  +  BK440","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ440,0)  +  BL440","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR440,0)  +  BM440","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS440,0)  +  BN440","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT440,0)  +  BO440","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU440,0)  +  BP440","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV440,0)  +  BQ440","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW440,0)  +  BR440","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX440,0)  +  BS440","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY440,0)  +  BT440","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ440,0)  +  BU440","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA440,0)  +  BV440","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB440,0)  +  BW440","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC440,0)  +  BX440","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED440,0)  +  BY440","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE440,0)  +  BZ440","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF440,0)  +  CA440","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG440,0)  +  CB440","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH440,0)  +  CC440","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI440,0)  +  CD440","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ440,0)  +  CE440","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK440,0)  +  CF440","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL440,0)  +  CG440","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM440,0)  +  CH440","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN440,0)  +  CI440","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO440,0)  +  CJ440","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP440,0)  +  CK440","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ440,0)  +  CL440","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER440,0)  +  CM440","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES440,0)  +  CN440","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET440,0)  +  CO440","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU440,0)  +  CP440","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV440,0)  +  CQ440","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW440,0)  +  CR440","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX440,0)  +  CS440","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY440,0)  +  CT440","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ440,0)  +  CU440","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA440,0)  +  CV440","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB440,0)  +  CW440","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC440,0)  +  CX440","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD440,0)  +  CY440","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE440,0)  +  CZ440","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF440,0)  +  DA440","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG440,0)  +  DB440","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH440,0)  +  DC440","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI440,0)  +  DD440","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ440,0)  +  DE440","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK440,0)  +  DF440","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL440,0)  +  DG440","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM440,0)  +  DH440","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN440,0)  +  DI440","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO440,0)  +  DJ440","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP440,0)  +  DK440","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ440,0)  +  DL440","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR440,0)  +  DM440","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS440,0)  +  DN440","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT440,0)  +  DO440","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU440,0)  +  DP440","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV440,0)  +  DQ440","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW440,0)  +  DR440","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":4},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":4},null,null,{"$f":"Input!BJ480","v":0},{"$f":"IF(G$14<=$C$5,Input!BK480,0)  +  F480","v":0},{"$f":"IF(H$14<=$C$5,Input!BL480,0)  +  G480","v":0},{"$f":"IF(I$14<=$C$5,Input!BM480,0)  +  H480","v":0},{"$f":"IF(J$14<=$C$5,Input!BN480,0)  +  I480","v":0},{"$f":"IF(K$14<=$C$5,Input!BO480,0)  +  J480","v":0},{"$f":"IF(L$14<=$C$5,Input!BP480,0)  +  K480","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ480,0)  +  L480","v":0},{"$f":"IF(N$14<=$C$5,Input!BR480,0)  +  M480","v":0},{"$f":"IF(O$14<=$C$5,Input!BS480,0)  +  N480","v":0},{"$f":"IF(P$14<=$C$5,Input!BT480,0)  +  O480","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU480,0)  +  P480","v":0},{"$f":"IF(R$14<=$C$5,Input!BV480,0)  +  Q480","v":0},{"$f":"IF(S$14<=$C$5,Input!BW480,0)  +  R480","v":0},{"$f":"IF(T$14<=$C$5,Input!BX480,0)  +  S480","v":0},{"$f":"IF(U$14<=$C$5,Input!BY480,0)  +  T480","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ480,0)  +  U480","v":0},{"$f":"IF(W$14<=$C$5,Input!CA480,0)  +  V480","v":0},{"$f":"IF(X$14<=$C$5,Input!CB480,0)  +  W480","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC480,0)  +  X480","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD480,0)  +  Y480","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE480,0)  +  Z480","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF480,0)  +  AA480","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG480,0)  +  AB480","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH480,0)  +  AC480","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI480,0)  +  AD480","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ480,0)  +  AE480","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK480,0)  +  AF480","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL480,0)  +  AG480","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM480,0)  +  AH480","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN480,0)  +  AI480","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO480,0)  +  AJ480","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP480,0)  +  AK480","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ480,0)  +  AL480","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR480,0)  +  AM480","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS480,0)  +  AN480","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT480,0)  +  AO480","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU480,0)  +  AP480","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV480,0)  +  AQ480","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW480,0)  +  AR480","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX480,0)  +  AS480","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY480,0)  +  AT480","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ480,0)  +  AU480","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA480,0)  +  AV480","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB480,0)  +  AW480","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC480,0)  +  AX480","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD480,0)  +  AY480","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE480,0)  +  AZ480","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF480,0)  +  BA480","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG480,0)  +  BB480","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH480,0)  +  BC480","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI480,0)  +  BD480","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ480,0)  +  BE480","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK480,0)  +  BF480","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL480,0)  +  BG480","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM480,0)  +  BH480","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN480,0)  +  BI480","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO480,0)  +  BJ480","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP480,0)  +  BK480","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ480,0)  +  BL480","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR480,0)  +  BM480","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS480,0)  +  BN480","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT480,0)  +  BO480","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU480,0)  +  BP480","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV480,0)  +  BQ480","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW480,0)  +  BR480","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX480,0)  +  BS480","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY480,0)  +  BT480","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ480,0)  +  BU480","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA480,0)  +  BV480","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB480,0)  +  BW480","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC480,0)  +  BX480","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED480,0)  +  BY480","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE480,0)  +  BZ480","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF480,0)  +  CA480","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG480,0)  +  CB480","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH480,0)  +  CC480","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI480,0)  +  CD480","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ480,0)  +  CE480","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK480,0)  +  CF480","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL480,0)  +  CG480","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM480,0)  +  CH480","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN480,0)  +  CI480","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO480,0)  +  CJ480","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP480,0)  +  CK480","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ480,0)  +  CL480","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER480,0)  +  CM480","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES480,0)  +  CN480","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET480,0)  +  CO480","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU480,0)  +  CP480","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV480,0)  +  CQ480","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW480,0)  +  CR480","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX480,0)  +  CS480","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY480,0)  +  CT480","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ480,0)  +  CU480","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA480,0)  +  CV480","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB480,0)  +  CW480","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC480,0)  +  CX480","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD480,0)  +  CY480","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE480,0)  +  CZ480","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF480,0)  +  DA480","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG480,0)  +  DB480","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH480,0)  +  DC480","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI480,0)  +  DD480","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ480,0)  +  DE480","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK480,0)  +  DF480","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL480,0)  +  DG480","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM480,0)  +  DH480","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN480,0)  +  DI480","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO480,0)  +  DJ480","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP480,0)  +  DK480","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ480,0)  +  DL480","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR480,0)  +  DM480","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS480,0)  +  DN480","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT480,0)  +  DO480","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU480,0)  +  DP480","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV480,0)  +  DQ480","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW480,0)  +  DR480","v":0}]
[{"$f":"Calcs!A495","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E495),1,Calcs!E495)*Periods,0)","v":4},{"$f":"ROUND(MAX(B495,Input!Z495*Periods),0)","v":4},null,null,{"$f":"Input!BJ495","v":0},{"$f":"IF(G$14<=$C$5,Input!BK495,0)  +  F495","v":0},{"$f":"IF(H$14<=$C$5,Input!BL495,0)  +  G495","v":0},{"$f":"IF(I$14<=$C$5,Input!BM495,0)  +  H495","v":0},{"$f":"IF(J$14<=$C$5,Input!BN495,0)  +  I495","v":0},{"$f":"IF(K$14<=$C$5,Input!BO495,0)  +  J495","v":0},{"$f":"IF(L$14<=$C$5,Input!BP495,0)  +  K495","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ495,0)  +  L495","v":0},{"$f":"IF(N$14<=$C$5,Input!BR495,0)  +  M495","v":0},{"$f":"IF(O$14<=$C$5,Input!BS495,0)  +  N495","v":0},{"$f":"IF(P$14<=$C$5,Input!BT495,0)  +  O495","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU495,0)  +  P495","v":0},{"$f":"IF(R$14<=$C$5,Input!BV495,0)  +  Q495","v":0},{"$f":"IF(S$14<=$C$5,Input!BW495,0)  +  R495","v":0},{"$f":"IF(T$14<=$C$5,Input!BX495,0)  +  S495","v":0},{"$f":"IF(U$14<=$C$5,Input!BY495,0)  +  T495","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ495,0)  +  U495","v":0},{"$f":"IF(W$14<=$C$5,Input!CA495,0)  +  V495","v":0},{"$f":"IF(X$14<=$C$5,Input!CB495,0)  +  W495","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC495,0)  +  X495","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD495,0)  +  Y495","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE495,0)  +  Z495","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF495,0)  +  AA495","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG495,0)  +  AB495","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH495,0)  +  AC495","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI495,0)  +  AD495","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ495,0)  +  AE495","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK495,0)  +  AF495","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL495,0)  +  AG495","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM495,0)  +  AH495","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN495,0)  +  AI495","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO495,0)  +  AJ495","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP495,0)  +  AK495","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ495,0)  +  AL495","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR495,0)  +  AM495","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS495,0)  +  AN495","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT495,0)  +  AO495","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU495,0)  +  AP495","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV495,0)  +  AQ495","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW495,0)  +  AR495","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX495,0)  +  AS495","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY495,0)  +  AT495","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ495,0)  +  AU495","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA495,0)  +  AV495","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB495,0)  +  AW495","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC495,0)  +  AX495","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD495,0)  +  AY495","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE495,0)  +  AZ495","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF495,0)  +  BA495","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG495,0)  +  BB495","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH495,0)  +  BC495","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI495,0)  +  BD495","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ495,0)  +  BE495","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK495,0)  +  BF495","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL495,0)  +  BG495","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM495,0)  +  BH495","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN495,0)  +  BI495","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO495,0)  +  BJ495","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP495,0)  +  BK495","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ495,0)  +  BL495","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR495,0)  +  BM495","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS495,0)  +  BN495","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT495,0)  +  BO495","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU495,0)  +  BP495","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV495,0)  +  BQ495","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW495,0)  +  BR495","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX495,0)  +  BS495","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY495,0)  +  BT495","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ495,0)  +  BU495","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA495,0)  +  BV495","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB495,0)  +  BW495","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC495,0)  +  BX495","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED495,0)  +  BY495","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE495,0)  +  BZ495","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF495,0)  +  CA495","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG495,0)  +  CB495","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH495,0)  +  CC495","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI495,0)  +  CD495","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ495,0)  +  CE495","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK495,0)  +  CF495","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL495,0)  +  CG495","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM495,0)  +  CH495","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN495,0)  +  CI495","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO495,0)  +  CJ495","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP495,0)  +  CK495","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ495,0)  +  CL495","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER495,0)  +  CM495","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES495,0)  +  CN495","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET495,0)  +  CO495","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU495,0)  +  CP495","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV495,0)  +  CQ495","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW495,0)  +  CR495","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX495,0)  +  CS495","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY495,0)  +  CT495","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ495,0)  +  CU495","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA495,0)  +  CV495","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB495,0)  +  CW495","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC495,0)  +  CX495","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD495,0)  +  CY495","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE495,0)  +  CZ495","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF495,0)  +  DA495","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG495,0)  +  DB495","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH495,0)  +  DC495","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI495,0)  +  DD495","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ495,0)  +  DE495","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK495,0)  +  DF495","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL495,0)  +  DG495","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM495,0)  +  DH495","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN495,0)  +  DI495","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO495,0)  +  DJ495","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP495,0)  +  DK495","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ495,0)  +  DL495","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR495,0)  +  DM495","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS495,0)  +  DN495","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT495,0)  +  DO495","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU495,0)  +  DP495","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV495,0)  +  DQ495","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW495,0)  +  DR495","v":0}]
[{"$f":"Calcs!A531","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E531),1,Calcs!E531)*Periods,0)","v":4},{"$f":"ROUND(MAX(B531,Input!Z531*Periods),0)","v":4},null,null,{"$f":"Input!BJ531","v":0},{"$f":"IF(G$14<=$C$5,Input!BK531,0)  +  F531","v":0},{"$f":"IF(H$14<=$C$5,Input!BL531,0)  +  G531","v":0},{"$f":"IF(I$14<=$C$5,Input!BM531,0)  +  H531","v":0},{"$f":"IF(J$14<=$C$5,Input!BN531,0)  +  I531","v":0},{"$f":"IF(K$14<=$C$5,Input!BO531,0)  +  J531","v":0},{"$f":"IF(L$14<=$C$5,Input!BP531,0)  +  K531","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ531,0)  +  L531","v":0},{"$f":"IF(N$14<=$C$5,Input!BR531,0)  +  M531","v":0},{"$f":"IF(O$14<=$C$5,Input!BS531,0)  +  N531","v":0},{"$f":"IF(P$14<=$C$5,Input!BT531,0)  +  O531","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU531,0)  +  P531","v":0},{"$f":"IF(R$14<=$C$5,Input!BV531,0)  +  Q531","v":0},{"$f":"IF(S$14<=$C$5,Input!BW531,0)  +  R531","v":0},{"$f":"IF(T$14<=$C$5,Input!BX531,0)  +  S531","v":0},{"$f":"IF(U$14<=$C$5,Input!BY531,0)  +  T531","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ531,0)  +  U531","v":0},{"$f":"IF(W$14<=$C$5,Input!CA531,0)  +  V531","v":0},{"$f":"IF(X$14<=$C$5,Input!CB531,0)  +  W531","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC531,0)  +  X531","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD531,0)  +  Y531","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE531,0)  +  Z531","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF531,0)  +  AA531","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG531,0)  +  AB531","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH531,0)  +  AC531","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI531,0)  +  AD531","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ531,0)  +  AE531","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK531,0)  +  AF531","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL531,0)  +  AG531","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM531,0)  +  AH531","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN531,0)  +  AI531","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO531,0)  +  AJ531","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP531,0)  +  AK531","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ531,0)  +  AL531","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR531,0)  +  AM531","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS531,0)  +  AN531","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT531,0)  +  AO531","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU531,0)  +  AP531","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV531,0)  +  AQ531","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW531,0)  +  AR531","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX531,0)  +  AS531","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY531,0)  +  AT531","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ531,0)  +  AU531","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA531,0)  +  AV531","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB531,0)  +  AW531","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC531,0)  +  AX531","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD531,0)  +  AY531","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE531,0)  +  AZ531","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF531,0)  +  BA531","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG531,0)  +  BB531","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH531,0)  +  BC531","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI531,0)  +  BD531","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ531,0)  +  BE531","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK531,0)  +  BF531","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL531,0)  +  BG531","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM531,0)  +  BH531","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN531,0)  +  BI531","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO531,0)  +  BJ531","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP531,0)  +  BK531","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ531,0)  +  BL531","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR531,0)  +  BM531","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS531,0)  +  BN531","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT531,0)  +  BO531","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU531,0)  +  BP531","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV531,0)  +  BQ531","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW531,0)  +  BR531","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX531,0)  +  BS531","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY531,0)  +  BT531","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ531,0)  +  BU531","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA531,0)  +  BV531","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB531,0)  +  BW531","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC531,0)  +  BX531","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED531,0)  +  BY531","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE531,0)  +  BZ531","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF531,0)  +  CA531","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG531,0)  +  CB531","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH531,0)  +  CC531","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI531,0)  +  CD531","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ531,0)  +  CE531","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK531,0)  +  CF531","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL531,0)  +  CG531","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM531,0)  +  CH531","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN531,0)  +  CI531","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO531,0)  +  CJ531","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP531,0)  +  CK531","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ531,0)  +  CL531","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER531,0)  +  CM531","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES531,0)  +  CN531","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET531,0)  +  CO531","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU531,0)  +  CP531","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV531,0)  +  CQ531","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW531,0)  +  CR531","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX531,0)  +  CS531","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY531,0)  +  CT531","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ531,0)  +  CU531","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA531,0)  +  CV531","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB531,0)  +  CW531","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC531,0)  +  CX531","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD531,0)  +  CY531","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE531,0)  +  CZ531","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF531,0)  +  DA531","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG531,0)  +  DB531","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH531,0)  +  DC531","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI531,0)  +  DD531","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ531,0)  +  DE531","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK531,0)  +  DF531","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL531,0)  +  DG531","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM531,0)  +  DH531","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN531,0)  +  DI531","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO531,0)  +  DJ531","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP531,0)  +  DK531","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ531,0)  +  DL531","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR531,0)  +  DM531","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS531,0)  +  DN531","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT531,0)  +  DO531","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU531,0)  +  DP531","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV531,0)  +  DQ531","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW531,0)  +  DR531","v":0}]
[{"$f":"Calcs!A558","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E558),1,Calcs!E558)*Periods,0)","v":4},{"$f":"ROUND(MAX(B558,Input!Z558*Periods),0)","v":4},null,null,{"$f":"Input!BJ558","v":0},{"$f":"IF(G$14<=$C$5,Input!BK558,0)  +  F558","v":0},{"$f":"IF(H$14<=$C$5,Input!BL558,0)  +  G558","v":0},{"$f":"IF(I$14<=$C$5,Input!BM558,0)  +  H558","v":0},{"$f":"IF(J$14<=$C$5,Input!BN558,0)  +  I558","v":0},{"$f":"IF(K$14<=$C$5,Input!BO558,0)  +  J558","v":0},{"$f":"IF(L$14<=$C$5,Input!BP558,0)  +  K558","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ558,0)  +  L558","v":0},{"$f":"IF(N$14<=$C$5,Input!BR558,0)  +  M558","v":0},{"$f":"IF(O$14<=$C$5,Input!BS558,0)  +  N558","v":0},{"$f":"IF(P$14<=$C$5,Input!BT558,0)  +  O558","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU558,0)  +  P558","v":0},{"$f":"IF(R$14<=$C$5,Input!BV558,0)  +  Q558","v":0},{"$f":"IF(S$14<=$C$5,Input!BW558,0)  +  R558","v":0},{"$f":"IF(T$14<=$C$5,Input!BX558,0)  +  S558","v":0},{"$f":"IF(U$14<=$C$5,Input!BY558,0)  +  T558","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ558,0)  +  U558","v":0},{"$f":"IF(W$14<=$C$5,Input!CA558,0)  +  V558","v":0},{"$f":"IF(X$14<=$C$5,Input!CB558,0)  +  W558","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC558,0)  +  X558","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD558,0)  +  Y558","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE558,0)  +  Z558","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF558,0)  +  AA558","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG558,0)  +  AB558","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH558,0)  +  AC558","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI558,0)  +  AD558","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ558,0)  +  AE558","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK558,0)  +  AF558","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL558,0)  +  AG558","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM558,0)  +  AH558","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN558,0)  +  AI558","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO558,0)  +  AJ558","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP558,0)  +  AK558","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ558,0)  +  AL558","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR558,0)  +  AM558","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS558,0)  +  AN558","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT558,0)  +  AO558","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU558,0)  +  AP558","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV558,0)  +  AQ558","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW558,0)  +  AR558","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX558,0)  +  AS558","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY558,0)  +  AT558","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ558,0)  +  AU558","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA558,0)  +  AV558","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB558,0)  +  AW558","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC558,0)  +  AX558","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD558,0)  +  AY558","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE558,0)  +  AZ558","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF558,0)  +  BA558","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG558,0)  +  BB558","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH558,0)  +  BC558","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI558,0)  +  BD558","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ558,0)  +  BE558","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK558,0)  +  BF558","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL558,0)  +  BG558","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM558,0)  +  BH558","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN558,0)  +  BI558","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO558,0)  +  BJ558","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP558,0)  +  BK558","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ558,0)  +  BL558","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR558,0)  +  BM558","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS558,0)  +  BN558","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT558,0)  +  BO558","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU558,0)  +  BP558","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV558,0)  +  BQ558","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW558,0)  +  BR558","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX558,0)  +  BS558","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY558,0)  +  BT558","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ558,0)  +  BU558","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA558,0)  +  BV558","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB558,0)  +  BW558","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC558,0)  +  BX558","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED558,0)  +  BY558","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE558,0)  +  BZ558","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF558,0)  +  CA558","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG558,0)  +  CB558","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH558,0)  +  CC558","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI558,0)  +  CD558","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ558,0)  +  CE558","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK558,0)  +  CF558","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL558,0)  +  CG558","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM558,0)  +  CH558","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN558,0)  +  CI558","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO558,0)  +  CJ558","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP558,0)  +  CK558","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ558,0)  +  CL558","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER558,0)  +  CM558","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES558,0)  +  CN558","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET558,0)  +  CO558","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU558,0)  +  CP558","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV558,0)  +  CQ558","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW558,0)  +  CR558","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX558,0)  +  CS558","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY558,0)  +  CT558","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ558,0)  +  CU558","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA558,0)  +  CV558","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB558,0)  +  CW558","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC558,0)  +  CX558","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD558,0)  +  CY558","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE558,0)  +  CZ558","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF558,0)  +  DA558","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG558,0)  +  DB558","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH558,0)  +  DC558","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI558,0)  +  DD558","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ558,0)  +  DE558","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK558,0)  +  DF558","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL558,0)  +  DG558","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM558,0)  +  DH558","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN558,0)  +  DI558","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO558,0)  +  DJ558","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP558,0)  +  DK558","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ558,0)  +  DL558","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR558,0)  +  DM558","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS558,0)  +  DN558","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT558,0)  +  DO558","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU558,0)  +  DP558","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV558,0)  +  DQ558","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW558,0)  +  DR558","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":4},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":4},null,null,{"$f":"Input!BJ583","v":0},{"$f":"IF(G$14<=$C$5,Input!BK583,0)  +  F583","v":0},{"$f":"IF(H$14<=$C$5,Input!BL583,0)  +  G583","v":0},{"$f":"IF(I$14<=$C$5,Input!BM583,0)  +  H583","v":0},{"$f":"IF(J$14<=$C$5,Input!BN583,0)  +  I583","v":0},{"$f":"IF(K$14<=$C$5,Input!BO583,0)  +  J583","v":0},{"$f":"IF(L$14<=$C$5,Input!BP583,0)  +  K583","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ583,0)  +  L583","v":0},{"$f":"IF(N$14<=$C$5,Input!BR583,0)  +  M583","v":0},{"$f":"IF(O$14<=$C$5,Input!BS583,0)  +  N583","v":0},{"$f":"IF(P$14<=$C$5,Input!BT583,0)  +  O583","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU583,0)  +  P583","v":0},{"$f":"IF(R$14<=$C$5,Input!BV583,0)  +  Q583","v":0},{"$f":"IF(S$14<=$C$5,Input!BW583,0)  +  R583","v":0},{"$f":"IF(T$14<=$C$5,Input!BX583,0)  +  S583","v":0},{"$f":"IF(U$14<=$C$5,Input!BY583,0)  +  T583","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ583,0)  +  U583","v":0},{"$f":"IF(W$14<=$C$5,Input!CA583,0)  +  V583","v":0},{"$f":"IF(X$14<=$C$5,Input!CB583,0)  +  W583","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC583,0)  +  X583","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD583,0)  +  Y583","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE583,0)  +  Z583","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF583,0)  +  AA583","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG583,0)  +  AB583","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH583,0)  +  AC583","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI583,0)  +  AD583","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ583,0)  +  AE583","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK583,0)  +  AF583","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL583,0)  +  AG583","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM583,0)  +  AH583","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN583,0)  +  AI583","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO583,0)  +  AJ583","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP583,0)  +  AK583","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ583,0)  +  AL583","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR583,0)  +  AM583","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS583,0)  +  AN583","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT583,0)  +  AO583","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU583,0)  +  AP583","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV583,0)  +  AQ583","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW583,0)  +  AR583","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX583,0)  +  AS583","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY583,0)  +  AT583","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ583,0)  +  AU583","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA583,0)  +  AV583","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB583,0)  +  AW583","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC583,0)  +  AX583","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD583,0)  +  AY583","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE583,0)  +  AZ583","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF583,0)  +  BA583","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG583,0)  +  BB583","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH583,0)  +  BC583","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI583,0)  +  BD583","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ583,0)  +  BE583","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK583,0)  +  BF583","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL583,0)  +  BG583","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM583,0)  +  BH583","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN583,0)  +  BI583","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO583,0)  +  BJ583","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP583,0)  +  BK583","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ583,0)  +  BL583","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR583,0)  +  BM583","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS583,0)  +  BN583","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT583,0)  +  BO583","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU583,0)  +  BP583","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV583,0)  +  BQ583","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW583,0)  +  BR583","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX583,0)  +  BS583","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY583,0)  +  BT583","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ583,0)  +  BU583","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA583,0)  +  BV583","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB583,0)  +  BW583","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC583,0)  +  BX583","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED583,0)  +  BY583","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE583,0)  +  BZ583","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF583,0)  +  CA583","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG583,0)  +  CB583","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH583,0)  +  CC583","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI583,0)  +  CD583","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ583,0)  +  CE583","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK583,0)  +  CF583","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL583,0)  +  CG583","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM583,0)  +  CH583","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN583,0)  +  CI583","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO583,0)  +  CJ583","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP583,0)  +  CK583","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ583,0)  +  CL583","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER583,0)  +  CM583","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES583,0)  +  CN583","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET583,0)  +  CO583","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU583,0)  +  CP583","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV583,0)  +  CQ583","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW583,0)  +  CR583","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX583,0)  +  CS583","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY583,0)  +  CT583","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ583,0)  +  CU583","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA583,0)  +  CV583","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB583,0)  +  CW583","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC583,0)  +  CX583","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD583,0)  +  CY583","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE583,0)  +  CZ583","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF583,0)  +  DA583","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG583,0)  +  DB583","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH583,0)  +  DC583","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI583,0)  +  DD583","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ583,0)  +  DE583","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK583,0)  +  DF583","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL583,0)  +  DG583","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM583,0)  +  DH583","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN583,0)  +  DI583","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO583,0)  +  DJ583","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP583,0)  +  DK583","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ583,0)  +  DL583","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR583,0)  +  DM583","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS583,0)  +  DN583","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT583,0)  +  DO583","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU583,0)  +  DP583","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV583,0)  +  DQ583","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW583,0)  +  DR583","v":0}]
[{"$f":"Calcs!A598","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E598),1,Calcs!E598)*Periods,0)","v":4},{"$f":"ROUND(MAX(B598,Input!Z598*Periods),0)","v":4},null,null,{"$f":"Input!BJ598","v":0},{"$f":"IF(G$14<=$C$5,Input!BK598,0)  +  F598","v":0},{"$f":"IF(H$14<=$C$5,Input!BL598,0)  +  G598","v":0},{"$f":"IF(I$14<=$C$5,Input!BM598,0)  +  H598","v":0},{"$f":"IF(J$14<=$C$5,Input!BN598,0)  +  I598","v":0},{"$f":"IF(K$14<=$C$5,Input!BO598,0)  +  J598","v":0},{"$f":"IF(L$14<=$C$5,Input!BP598,0)  +  K598","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ598,0)  +  L598","v":0},{"$f":"IF(N$14<=$C$5,Input!BR598,0)  +  M598","v":0},{"$f":"IF(O$14<=$C$5,Input!BS598,0)  +  N598","v":0},{"$f":"IF(P$14<=$C$5,Input!BT598,0)  +  O598","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU598,0)  +  P598","v":0},{"$f":"IF(R$14<=$C$5,Input!BV598,0)  +  Q598","v":0},{"$f":"IF(S$14<=$C$5,Input!BW598,0)  +  R598","v":0},{"$f":"IF(T$14<=$C$5,Input!BX598,0)  +  S598","v":0},{"$f":"IF(U$14<=$C$5,Input!BY598,0)  +  T598","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ598,0)  +  U598","v":0},{"$f":"IF(W$14<=$C$5,Input!CA598,0)  +  V598","v":0},{"$f":"IF(X$14<=$C$5,Input!CB598,0)  +  W598","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC598,0)  +  X598","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD598,0)  +  Y598","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE598,0)  +  Z598","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF598,0)  +  AA598","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG598,0)  +  AB598","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH598,0)  +  AC598","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI598,0)  +  AD598","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ598,0)  +  AE598","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK598,0)  +  AF598","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL598,0)  +  AG598","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM598,0)  +  AH598","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN598,0)  +  AI598","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO598,0)  +  AJ598","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP598,0)  +  AK598","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ598,0)  +  AL598","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR598,0)  +  AM598","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS598,0)  +  AN598","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT598,0)  +  AO598","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU598,0)  +  AP598","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV598,0)  +  AQ598","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW598,0)  +  AR598","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX598,0)  +  AS598","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY598,0)  +  AT598","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ598,0)  +  AU598","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA598,0)  +  AV598","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB598,0)  +  AW598","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC598,0)  +  AX598","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD598,0)  +  AY598","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE598,0)  +  AZ598","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF598,0)  +  BA598","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG598,0)  +  BB598","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH598,0)  +  BC598","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI598,0)  +  BD598","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ598,0)  +  BE598","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK598,0)  +  BF598","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL598,0)  +  BG598","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM598,0)  +  BH598","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN598,0)  +  BI598","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO598,0)  +  BJ598","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP598,0)  +  BK598","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ598,0)  +  BL598","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR598,0)  +  BM598","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS598,0)  +  BN598","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT598,0)  +  BO598","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU598,0)  +  BP598","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV598,0)  +  BQ598","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW598,0)  +  BR598","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX598,0)  +  BS598","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY598,0)  +  BT598","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ598,0)  +  BU598","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA598,0)  +  BV598","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB598,0)  +  BW598","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC598,0)  +  BX598","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED598,0)  +  BY598","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE598,0)  +  BZ598","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF598,0)  +  CA598","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG598,0)  +  CB598","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH598,0)  +  CC598","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI598,0)  +  CD598","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ598,0)  +  CE598","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK598,0)  +  CF598","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL598,0)  +  CG598","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM598,0)  +  CH598","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN598,0)  +  CI598","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO598,0)  +  CJ598","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP598,0)  +  CK598","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ598,0)  +  CL598","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER598,0)  +  CM598","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES598,0)  +  CN598","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET598,0)  +  CO598","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU598,0)  +  CP598","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV598,0)  +  CQ598","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW598,0)  +  CR598","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX598,0)  +  CS598","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY598,0)  +  CT598","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ598,0)  +  CU598","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA598,0)  +  CV598","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB598,0)  +  CW598","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC598,0)  +  CX598","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD598,0)  +  CY598","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE598,0)  +  CZ598","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF598,0)  +  DA598","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG598,0)  +  DB598","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH598,0)  +  DC598","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI598,0)  +  DD598","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ598,0)  +  DE598","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK598,0)  +  DF598","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL598,0)  +  DG598","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM598,0)  +  DH598","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN598,0)  +  DI598","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO598,0)  +  DJ598","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP598,0)  +  DK598","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ598,0)  +  DL598","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR598,0)  +  DM598","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS598,0)  +  DN598","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT598,0)  +  DO598","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU598,0)  +  DP598","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV598,0)  +  DQ598","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW598,0)  +  DR598","v":0}]
[{"$f":"Calcs!A613","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E613),1,Calcs!E613)*Periods,0)","v":4},{"$f":"ROUND(MAX(B613,Input!Z613*Periods),0)","v":4},null,null,{"$f":"Input!BJ613","v":0},{"$f":"IF(G$14<=$C$5,Input!BK613,0)  +  F613","v":0},{"$f":"IF(H$14<=$C$5,Input!BL613,0)  +  G613","v":0},{"$f":"IF(I$14<=$C$5,Input!BM613,0)  +  H613","v":0},{"$f":"IF(J$14<=$C$5,Input!BN613,0)  +  I613","v":0},{"$f":"IF(K$14<=$C$5,Input!BO613,0)  +  J613","v":0},{"$f":"IF(L$14<=$C$5,Input!BP613,0)  +  K613","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ613,0)  +  L613","v":0},{"$f":"IF(N$14<=$C$5,Input!BR613,0)  +  M613","v":0},{"$f":"IF(O$14<=$C$5,Input!BS613,0)  +  N613","v":0},{"$f":"IF(P$14<=$C$5,Input!BT613,0)  +  O613","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU613,0)  +  P613","v":0},{"$f":"IF(R$14<=$C$5,Input!BV613,0)  +  Q613","v":0},{"$f":"IF(S$14<=$C$5,Input!BW613,0)  +  R613","v":0},{"$f":"IF(T$14<=$C$5,Input!BX613,0)  +  S613","v":0},{"$f":"IF(U$14<=$C$5,Input!BY613,0)  +  T613","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ613,0)  +  U613","v":0},{"$f":"IF(W$14<=$C$5,Input!CA613,0)  +  V613","v":0},{"$f":"IF(X$14<=$C$5,Input!CB613,0)  +  W613","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC613,0)  +  X613","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD613,0)  +  Y613","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE613,0)  +  Z613","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF613,0)  +  AA613","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG613,0)  +  AB613","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH613,0)  +  AC613","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI613,0)  +  AD613","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ613,0)  +  AE613","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK613,0)  +  AF613","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL613,0)  +  AG613","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM613,0)  +  AH613","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN613,0)  +  AI613","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO613,0)  +  AJ613","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP613,0)  +  AK613","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ613,0)  +  AL613","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR613,0)  +  AM613","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS613,0)  +  AN613","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT613,0)  +  AO613","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU613,0)  +  AP613","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV613,0)  +  AQ613","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW613,0)  +  AR613","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX613,0)  +  AS613","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY613,0)  +  AT613","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ613,0)  +  AU613","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA613,0)  +  AV613","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB613,0)  +  AW613","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC613,0)  +  AX613","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD613,0)  +  AY613","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE613,0)  +  AZ613","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF613,0)  +  BA613","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG613,0)  +  BB613","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH613,0)  +  BC613","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI613,0)  +  BD613","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ613,0)  +  BE613","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK613,0)  +  BF613","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL613,0)  +  BG613","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM613,0)  +  BH613","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN613,0)  +  BI613","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO613,0)  +  BJ613","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP613,0)  +  BK613","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ613,0)  +  BL613","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR613,0)  +  BM613","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS613,0)  +  BN613","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT613,0)  +  BO613","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU613,0)  +  BP613","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV613,0)  +  BQ613","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW613,0)  +  BR613","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX613,0)  +  BS613","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY613,0)  +  BT613","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ613,0)  +  BU613","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA613,0)  +  BV613","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB613,0)  +  BW613","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC613,0)  +  BX613","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED613,0)  +  BY613","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE613,0)  +  BZ613","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF613,0)  +  CA613","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG613,0)  +  CB613","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH613,0)  +  CC613","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI613,0)  +  CD613","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ613,0)  +  CE613","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK613,0)  +  CF613","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL613,0)  +  CG613","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM613,0)  +  CH613","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN613,0)  +  CI613","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO613,0)  +  CJ613","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP613,0)  +  CK613","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ613,0)  +  CL613","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER613,0)  +  CM613","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES613,0)  +  CN613","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET613,0)  +  CO613","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU613,0)  +  CP613","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV613,0)  +  CQ613","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW613,0)  +  CR613","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX613,0)  +  CS613","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY613,0)  +  CT613","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ613,0)  +  CU613","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA613,0)  +  CV613","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB613,0)  +  CW613","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC613,0)  +  CX613","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD613,0)  +  CY613","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE613,0)  +  CZ613","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF613,0)  +  DA613","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG613,0)  +  DB613","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH613,0)  +  DC613","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI613,0)  +  DD613","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ613,0)  +  DE613","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK613,0)  +  DF613","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL613,0)  +  DG613","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM613,0)  +  DH613","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN613,0)  +  DI613","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO613,0)  +  DJ613","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP613,0)  +  DK613","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ613,0)  +  DL613","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR613,0)  +  DM613","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS613,0)  +  DN613","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT613,0)  +  DO613","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU613,0)  +  DP613","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV613,0)  +  DQ613","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW613,0)  +  DR613","v":0}]
[{"$f":"Calcs!A649","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E649),1,Calcs!E649)*Periods,0)","v":4},{"$f":"ROUND(MAX(B649,Input!Z649*Periods),0)","v":4},null,null,{"$f":"Input!BJ649","v":0},{"$f":"IF(G$14<=$C$5,Input!BK649,0)  +  F649","v":0},{"$f":"IF(H$14<=$C$5,Input!BL649,0)  +  G649","v":0},{"$f":"IF(I$14<=$C$5,Input!BM649,0)  +  H649","v":0},{"$f":"IF(J$14<=$C$5,Input!BN649,0)  +  I649","v":0},{"$f":"IF(K$14<=$C$5,Input!BO649,0)  +  J649","v":0},{"$f":"IF(L$14<=$C$5,Input!BP649,0)  +  K649","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ649,0)  +  L649","v":0},{"$f":"IF(N$14<=$C$5,Input!BR649,0)  +  M649","v":0},{"$f":"IF(O$14<=$C$5,Input!BS649,0)  +  N649","v":0},{"$f":"IF(P$14<=$C$5,Input!BT649,0)  +  O649","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU649,0)  +  P649","v":0},{"$f":"IF(R$14<=$C$5,Input!BV649,0)  +  Q649","v":0},{"$f":"IF(S$14<=$C$5,Input!BW649,0)  +  R649","v":0},{"$f":"IF(T$14<=$C$5,Input!BX649,0)  +  S649","v":0},{"$f":"IF(U$14<=$C$5,Input!BY649,0)  +  T649","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ649,0)  +  U649","v":0},{"$f":"IF(W$14<=$C$5,Input!CA649,0)  +  V649","v":0},{"$f":"IF(X$14<=$C$5,Input!CB649,0)  +  W649","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC649,0)  +  X649","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD649,0)  +  Y649","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE649,0)  +  Z649","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF649,0)  +  AA649","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG649,0)  +  AB649","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH649,0)  +  AC649","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI649,0)  +  AD649","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ649,0)  +  AE649","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK649,0)  +  AF649","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL649,0)  +  AG649","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM649,0)  +  AH649","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN649,0)  +  AI649","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO649,0)  +  AJ649","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP649,0)  +  AK649","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ649,0)  +  AL649","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR649,0)  +  AM649","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS649,0)  +  AN649","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT649,0)  +  AO649","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU649,0)  +  AP649","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV649,0)  +  AQ649","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW649,0)  +  AR649","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX649,0)  +  AS649","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY649,0)  +  AT649","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ649,0)  +  AU649","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA649,0)  +  AV649","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB649,0)  +  AW649","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC649,0)  +  AX649","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD649,0)  +  AY649","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE649,0)  +  AZ649","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF649,0)  +  BA649","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG649,0)  +  BB649","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH649,0)  +  BC649","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI649,0)  +  BD649","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ649,0)  +  BE649","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK649,0)  +  BF649","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL649,0)  +  BG649","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM649,0)  +  BH649","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN649,0)  +  BI649","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO649,0)  +  BJ649","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP649,0)  +  BK649","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ649,0)  +  BL649","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR649,0)  +  BM649","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS649,0)  +  BN649","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT649,0)  +  BO649","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU649,0)  +  BP649","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV649,0)  +  BQ649","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW649,0)  +  BR649","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX649,0)  +  BS649","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY649,0)  +  BT649","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ649,0)  +  BU649","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA649,0)  +  BV649","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB649,0)  +  BW649","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC649,0)  +  BX649","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED649,0)  +  BY649","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE649,0)  +  BZ649","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF649,0)  +  CA649","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG649,0)  +  CB649","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH649,0)  +  CC649","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI649,0)  +  CD649","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ649,0)  +  CE649","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK649,0)  +  CF649","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL649,0)  +  CG649","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM649,0)  +  CH649","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN649,0)  +  CI649","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO649,0)  +  CJ649","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP649,0)  +  CK649","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ649,0)  +  CL649","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER649,0)  +  CM649","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES649,0)  +  CN649","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET649,0)  +  CO649","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU649,0)  +  CP649","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV649,0)  +  CQ649","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW649,0)  +  CR649","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX649,0)  +  CS649","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY649,0)  +  CT649","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ649,0)  +  CU649","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA649,0)  +  CV649","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB649,0)  +  CW649","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC649,0)  +  CX649","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD649,0)  +  CY649","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE649,0)  +  CZ649","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF649,0)  +  DA649","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG649,0)  +  DB649","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH649,0)  +  DC649","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI649,0)  +  DD649","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ649,0)  +  DE649","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK649,0)  +  DF649","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL649,0)  +  DG649","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM649,0)  +  DH649","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN649,0)  +  DI649","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO649,0)  +  DJ649","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP649,0)  +  DK649","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ649,0)  +  DL649","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR649,0)  +  DM649","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS649,0)  +  DN649","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT649,0)  +  DO649","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU649,0)  +  DP649","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV649,0)  +  DQ649","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW649,0)  +  DR649","v":0}]
[{"$f":"Calcs!A664","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E664),1,Calcs!E664)*Periods,0)","v":4},{"$f":"ROUND(MAX(B664,Input!Z664*Periods),0)","v":4},null,null,{"$f":"Input!BJ664","v":0},{"$f":"IF(G$14<=$C$5,Input!BK664,0)  +  F664","v":0},{"$f":"IF(H$14<=$C$5,Input!BL664,0)  +  G664","v":0},{"$f":"IF(I$14<=$C$5,Input!BM664,0)  +  H664","v":0},{"$f":"IF(J$14<=$C$5,Input!BN664,0)  +  I664","v":0},{"$f":"IF(K$14<=$C$5,Input!BO664,0)  +  J664","v":0},{"$f":"IF(L$14<=$C$5,Input!BP664,0)  +  K664","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ664,0)  +  L664","v":0},{"$f":"IF(N$14<=$C$5,Input!BR664,0)  +  M664","v":0},{"$f":"IF(O$14<=$C$5,Input!BS664,0)  +  N664","v":0},{"$f":"IF(P$14<=$C$5,Input!BT664,0)  +  O664","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU664,0)  +  P664","v":0},{"$f":"IF(R$14<=$C$5,Input!BV664,0)  +  Q664","v":0},{"$f":"IF(S$14<=$C$5,Input!BW664,0)  +  R664","v":0},{"$f":"IF(T$14<=$C$5,Input!BX664,0)  +  S664","v":0},{"$f":"IF(U$14<=$C$5,Input!BY664,0)  +  T664","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ664,0)  +  U664","v":0},{"$f":"IF(W$14<=$C$5,Input!CA664,0)  +  V664","v":0},{"$f":"IF(X$14<=$C$5,Input!CB664,0)  +  W664","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC664,0)  +  X664","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD664,0)  +  Y664","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE664,0)  +  Z664","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF664,0)  +  AA664","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG664,0)  +  AB664","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH664,0)  +  AC664","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI664,0)  +  AD664","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ664,0)  +  AE664","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK664,0)  +  AF664","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL664,0)  +  AG664","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM664,0)  +  AH664","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN664,0)  +  AI664","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO664,0)  +  AJ664","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP664,0)  +  AK664","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ664,0)  +  AL664","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR664,0)  +  AM664","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS664,0)  +  AN664","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT664,0)  +  AO664","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU664,0)  +  AP664","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV664,0)  +  AQ664","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW664,0)  +  AR664","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX664,0)  +  AS664","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY664,0)  +  AT664","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ664,0)  +  AU664","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA664,0)  +  AV664","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB664,0)  +  AW664","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC664,0)  +  AX664","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD664,0)  +  AY664","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE664,0)  +  AZ664","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF664,0)  +  BA664","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG664,0)  +  BB664","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH664,0)  +  BC664","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI664,0)  +  BD664","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ664,0)  +  BE664","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK664,0)  +  BF664","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL664,0)  +  BG664","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM664,0)  +  BH664","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN664,0)  +  BI664","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO664,0)  +  BJ664","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP664,0)  +  BK664","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ664,0)  +  BL664","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR664,0)  +  BM664","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS664,0)  +  BN664","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT664,0)  +  BO664","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU664,0)  +  BP664","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV664,0)  +  BQ664","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW664,0)  +  BR664","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX664,0)  +  BS664","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY664,0)  +  BT664","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ664,0)  +  BU664","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA664,0)  +  BV664","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB664,0)  +  BW664","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC664,0)  +  BX664","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED664,0)  +  BY664","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE664,0)  +  BZ664","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF664,0)  +  CA664","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG664,0)  +  CB664","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH664,0)  +  CC664","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI664,0)  +  CD664","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ664,0)  +  CE664","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK664,0)  +  CF664","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL664,0)  +  CG664","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM664,0)  +  CH664","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN664,0)  +  CI664","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO664,0)  +  CJ664","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP664,0)  +  CK664","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ664,0)  +  CL664","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER664,0)  +  CM664","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES664,0)  +  CN664","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET664,0)  +  CO664","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU664,0)  +  CP664","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV664,0)  +  CQ664","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW664,0)  +  CR664","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX664,0)  +  CS664","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY664,0)  +  CT664","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ664,0)  +  CU664","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA664,0)  +  CV664","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB664,0)  +  CW664","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC664,0)  +  CX664","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD664,0)  +  CY664","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE664,0)  +  CZ664","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF664,0)  +  DA664","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG664,0)  +  DB664","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH664,0)  +  DC664","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI664,0)  +  DD664","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ664,0)  +  DE664","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK664,0)  +  DF664","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL664,0)  +  DG664","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM664,0)  +  DH664","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN664,0)  +  DI664","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO664,0)  +  DJ664","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP664,0)  +  DK664","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ664,0)  +  DL664","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR664,0)  +  DM664","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS664,0)  +  DN664","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT664,0)  +  DO664","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU664,0)  +  DP664","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV664,0)  +  DQ664","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW664,0)  +  DR664","v":0}]
[{"$f":"Calcs!A704","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E704),1,Calcs!E704)*Periods,0)","v":4},{"$f":"ROUND(MAX(B704,Input!Z704*Periods),0)","v":4},null,null,{"$f":"Input!BJ704","v":0},{"$f":"IF(G$14<=$C$5,Input!BK704,0)  +  F704","v":0},{"$f":"IF(H$14<=$C$5,Input!BL704,0)  +  G704","v":0},{"$f":"IF(I$14<=$C$5,Input!BM704,0)  +  H704","v":0},{"$f":"IF(J$14<=$C$5,Input!BN704,0)  +  I704","v":0},{"$f":"IF(K$14<=$C$5,Input!BO704,0)  +  J704","v":0},{"$f":"IF(L$14<=$C$5,Input!BP704,0)  +  K704","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ704,0)  +  L704","v":0},{"$f":"IF(N$14<=$C$5,Input!BR704,0)  +  M704","v":0},{"$f":"IF(O$14<=$C$5,Input!BS704,0)  +  N704","v":0},{"$f":"IF(P$14<=$C$5,Input!BT704,0)  +  O704","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU704,0)  +  P704","v":0},{"$f":"IF(R$14<=$C$5,Input!BV704,0)  +  Q704","v":0},{"$f":"IF(S$14<=$C$5,Input!BW704,0)  +  R704","v":0},{"$f":"IF(T$14<=$C$5,Input!BX704,0)  +  S704","v":0},{"$f":"IF(U$14<=$C$5,Input!BY704,0)  +  T704","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ704,0)  +  U704","v":0},{"$f":"IF(W$14<=$C$5,Input!CA704,0)  +  V704","v":0},{"$f":"IF(X$14<=$C$5,Input!CB704,0)  +  W704","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC704,0)  +  X704","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD704,0)  +  Y704","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE704,0)  +  Z704","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF704,0)  +  AA704","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG704,0)  +  AB704","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH704,0)  +  AC704","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI704,0)  +  AD704","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ704,0)  +  AE704","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK704,0)  +  AF704","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL704,0)  +  AG704","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM704,0)  +  AH704","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN704,0)  +  AI704","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO704,0)  +  AJ704","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP704,0)  +  AK704","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ704,0)  +  AL704","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR704,0)  +  AM704","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS704,0)  +  AN704","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT704,0)  +  AO704","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU704,0)  +  AP704","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV704,0)  +  AQ704","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW704,0)  +  AR704","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX704,0)  +  AS704","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY704,0)  +  AT704","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ704,0)  +  AU704","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA704,0)  +  AV704","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB704,0)  +  AW704","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC704,0)  +  AX704","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD704,0)  +  AY704","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE704,0)  +  AZ704","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF704,0)  +  BA704","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG704,0)  +  BB704","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH704,0)  +  BC704","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI704,0)  +  BD704","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ704,0)  +  BE704","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK704,0)  +  BF704","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL704,0)  +  BG704","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM704,0)  +  BH704","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN704,0)  +  BI704","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO704,0)  +  BJ704","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP704,0)  +  BK704","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ704,0)  +  BL704","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR704,0)  +  BM704","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS704,0)  +  BN704","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT704,0)  +  BO704","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU704,0)  +  BP704","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV704,0)  +  BQ704","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW704,0)  +  BR704","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX704,0)  +  BS704","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY704,0)  +  BT704","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ704,0)  +  BU704","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA704,0)  +  BV704","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB704,0)  +  BW704","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC704,0)  +  BX704","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED704,0)  +  BY704","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE704,0)  +  BZ704","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF704,0)  +  CA704","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG704,0)  +  CB704","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH704,0)  +  CC704","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI704,0)  +  CD704","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ704,0)  +  CE704","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK704,0)  +  CF704","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL704,0)  +  CG704","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM704,0)  +  CH704","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN704,0)  +  CI704","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO704,0)  +  CJ704","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP704,0)  +  CK704","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ704,0)  +  CL704","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER704,0)  +  CM704","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES704,0)  +  CN704","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET704,0)  +  CO704","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU704,0)  +  CP704","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV704,0)  +  CQ704","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW704,0)  +  CR704","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX704,0)  +  CS704","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY704,0)  +  CT704","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ704,0)  +  CU704","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA704,0)  +  CV704","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB704,0)  +  CW704","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC704,0)  +  CX704","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD704,0)  +  CY704","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE704,0)  +  CZ704","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF704,0)  +  DA704","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG704,0)  +  DB704","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH704,0)  +  DC704","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI704,0)  +  DD704","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ704,0)  +  DE704","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK704,0)  +  DF704","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL704,0)  +  DG704","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM704,0)  +  DH704","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN704,0)  +  DI704","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO704,0)  +  DJ704","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP704,0)  +  DK704","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ704,0)  +  DL704","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR704,0)  +  DM704","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS704,0)  +  DN704","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT704,0)  +  DO704","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU704,0)  +  DP704","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV704,0)  +  DQ704","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW704,0)  +  DR704","v":0}]
[{"$f":"Calcs!A715","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E715),1,Calcs!E715)*Periods,0)","v":4},{"$f":"ROUND(MAX(B715,Input!Z715*Periods),0)","v":4},null,null,{"$f":"Input!BJ715","v":0},{"$f":"IF(G$14<=$C$5,Input!BK715,0)  +  F715","v":0},{"$f":"IF(H$14<=$C$5,Input!BL715,0)  +  G715","v":0},{"$f":"IF(I$14<=$C$5,Input!BM715,0)  +  H715","v":0},{"$f":"IF(J$14<=$C$5,Input!BN715,0)  +  I715","v":0},{"$f":"IF(K$14<=$C$5,Input!BO715,0)  +  J715","v":0},{"$f":"IF(L$14<=$C$5,Input!BP715,0)  +  K715","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ715,0)  +  L715","v":0},{"$f":"IF(N$14<=$C$5,Input!BR715,0)  +  M715","v":0},{"$f":"IF(O$14<=$C$5,Input!BS715,0)  +  N715","v":0},{"$f":"IF(P$14<=$C$5,Input!BT715,0)  +  O715","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU715,0)  +  P715","v":0},{"$f":"IF(R$14<=$C$5,Input!BV715,0)  +  Q715","v":0},{"$f":"IF(S$14<=$C$5,Input!BW715,0)  +  R715","v":0},{"$f":"IF(T$14<=$C$5,Input!BX715,0)  +  S715","v":0},{"$f":"IF(U$14<=$C$5,Input!BY715,0)  +  T715","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ715,0)  +  U715","v":0},{"$f":"IF(W$14<=$C$5,Input!CA715,0)  +  V715","v":0},{"$f":"IF(X$14<=$C$5,Input!CB715,0)  +  W715","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC715,0)  +  X715","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD715,0)  +  Y715","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE715,0)  +  Z715","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF715,0)  +  AA715","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG715,0)  +  AB715","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH715,0)  +  AC715","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI715,0)  +  AD715","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ715,0)  +  AE715","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK715,0)  +  AF715","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL715,0)  +  AG715","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM715,0)  +  AH715","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN715,0)  +  AI715","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO715,0)  +  AJ715","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP715,0)  +  AK715","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ715,0)  +  AL715","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR715,0)  +  AM715","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS715,0)  +  AN715","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT715,0)  +  AO715","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU715,0)  +  AP715","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV715,0)  +  AQ715","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW715,0)  +  AR715","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX715,0)  +  AS715","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY715,0)  +  AT715","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ715,0)  +  AU715","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA715,0)  +  AV715","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB715,0)  +  AW715","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC715,0)  +  AX715","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD715,0)  +  AY715","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE715,0)  +  AZ715","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF715,0)  +  BA715","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG715,0)  +  BB715","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH715,0)  +  BC715","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI715,0)  +  BD715","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ715,0)  +  BE715","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK715,0)  +  BF715","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL715,0)  +  BG715","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM715,0)  +  BH715","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN715,0)  +  BI715","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO715,0)  +  BJ715","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP715,0)  +  BK715","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ715,0)  +  BL715","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR715,0)  +  BM715","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS715,0)  +  BN715","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT715,0)  +  BO715","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU715,0)  +  BP715","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV715,0)  +  BQ715","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW715,0)  +  BR715","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX715,0)  +  BS715","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY715,0)  +  BT715","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ715,0)  +  BU715","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA715,0)  +  BV715","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB715,0)  +  BW715","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC715,0)  +  BX715","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED715,0)  +  BY715","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE715,0)  +  BZ715","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF715,0)  +  CA715","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG715,0)  +  CB715","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH715,0)  +  CC715","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI715,0)  +  CD715","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ715,0)  +  CE715","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK715,0)  +  CF715","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL715,0)  +  CG715","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM715,0)  +  CH715","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN715,0)  +  CI715","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO715,0)  +  CJ715","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP715,0)  +  CK715","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ715,0)  +  CL715","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER715,0)  +  CM715","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES715,0)  +  CN715","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET715,0)  +  CO715","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU715,0)  +  CP715","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV715,0)  +  CQ715","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW715,0)  +  CR715","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX715,0)  +  CS715","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY715,0)  +  CT715","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ715,0)  +  CU715","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA715,0)  +  CV715","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB715,0)  +  CW715","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC715,0)  +  CX715","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD715,0)  +  CY715","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE715,0)  +  CZ715","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF715,0)  +  DA715","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG715,0)  +  DB715","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH715,0)  +  DC715","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI715,0)  +  DD715","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ715,0)  +  DE715","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK715,0)  +  DF715","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL715,0)  +  DG715","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM715,0)  +  DH715","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN715,0)  +  DI715","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO715,0)  +  DJ715","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP715,0)  +  DK715","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ715,0)  +  DL715","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR715,0)  +  DM715","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS715,0)  +  DN715","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT715,0)  +  DO715","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU715,0)  +  DP715","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV715,0)  +  DQ715","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW715,0)  +  DR715","v":0}]
[{"$f":"Calcs!A755","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E755),1,Calcs!E755)*Periods,0)","v":4},{"$f":"ROUND(MAX(B755,Input!Z755*Periods),0)","v":4},null,null,{"$f":"Input!BJ755","v":0},{"$f":"IF(G$14<=$C$5,Input!BK755,0)  +  F755","v":0},{"$f":"IF(H$14<=$C$5,Input!BL755,0)  +  G755","v":0},{"$f":"IF(I$14<=$C$5,Input!BM755,0)  +  H755","v":0},{"$f":"IF(J$14<=$C$5,Input!BN755,0)  +  I755","v":0},{"$f":"IF(K$14<=$C$5,Input!BO755,0)  +  J755","v":0},{"$f":"IF(L$14<=$C$5,Input!BP755,0)  +  K755","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ755,0)  +  L755","v":0},{"$f":"IF(N$14<=$C$5,Input!BR755,0)  +  M755","v":0},{"$f":"IF(O$14<=$C$5,Input!BS755,0)  +  N755","v":0},{"$f":"IF(P$14<=$C$5,Input!BT755,0)  +  O755","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU755,0)  +  P755","v":0},{"$f":"IF(R$14<=$C$5,Input!BV755,0)  +  Q755","v":0},{"$f":"IF(S$14<=$C$5,Input!BW755,0)  +  R755","v":0},{"$f":"IF(T$14<=$C$5,Input!BX755,0)  +  S755","v":0},{"$f":"IF(U$14<=$C$5,Input!BY755,0)  +  T755","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ755,0)  +  U755","v":0},{"$f":"IF(W$14<=$C$5,Input!CA755,0)  +  V755","v":0},{"$f":"IF(X$14<=$C$5,Input!CB755,0)  +  W755","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC755,0)  +  X755","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD755,0)  +  Y755","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE755,0)  +  Z755","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF755,0)  +  AA755","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG755,0)  +  AB755","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH755,0)  +  AC755","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI755,0)  +  AD755","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ755,0)  +  AE755","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK755,0)  +  AF755","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL755,0)  +  AG755","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM755,0)  +  AH755","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN755,0)  +  AI755","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO755,0)  +  AJ755","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP755,0)  +  AK755","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ755,0)  +  AL755","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR755,0)  +  AM755","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS755,0)  +  AN755","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT755,0)  +  AO755","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU755,0)  +  AP755","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV755,0)  +  AQ755","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW755,0)  +  AR755","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX755,0)  +  AS755","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY755,0)  +  AT755","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ755,0)  +  AU755","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA755,0)  +  AV755","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB755,0)  +  AW755","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC755,0)  +  AX755","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD755,0)  +  AY755","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE755,0)  +  AZ755","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF755,0)  +  BA755","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG755,0)  +  BB755","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH755,0)  +  BC755","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI755,0)  +  BD755","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ755,0)  +  BE755","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK755,0)  +  BF755","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL755,0)  +  BG755","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM755,0)  +  BH755","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN755,0)  +  BI755","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO755,0)  +  BJ755","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP755,0)  +  BK755","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ755,0)  +  BL755","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR755,0)  +  BM755","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS755,0)  +  BN755","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT755,0)  +  BO755","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU755,0)  +  BP755","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV755,0)  +  BQ755","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW755,0)  +  BR755","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX755,0)  +  BS755","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY755,0)  +  BT755","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ755,0)  +  BU755","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA755,0)  +  BV755","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB755,0)  +  BW755","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC755,0)  +  BX755","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED755,0)  +  BY755","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE755,0)  +  BZ755","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF755,0)  +  CA755","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG755,0)  +  CB755","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH755,0)  +  CC755","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI755,0)  +  CD755","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ755,0)  +  CE755","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK755,0)  +  CF755","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL755,0)  +  CG755","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM755,0)  +  CH755","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN755,0)  +  CI755","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO755,0)  +  CJ755","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP755,0)  +  CK755","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ755,0)  +  CL755","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER755,0)  +  CM755","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES755,0)  +  CN755","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET755,0)  +  CO755","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU755,0)  +  CP755","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV755,0)  +  CQ755","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW755,0)  +  CR755","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX755,0)  +  CS755","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY755,0)  +  CT755","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ755,0)  +  CU755","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA755,0)  +  CV755","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB755,0)  +  CW755","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC755,0)  +  CX755","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD755,0)  +  CY755","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE755,0)  +  CZ755","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF755,0)  +  DA755","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG755,0)  +  DB755","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH755,0)  +  DC755","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI755,0)  +  DD755","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ755,0)  +  DE755","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK755,0)  +  DF755","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL755,0)  +  DG755","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM755,0)  +  DH755","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN755,0)  +  DI755","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO755,0)  +  DJ755","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP755,0)  +  DK755","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ755,0)  +  DL755","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR755,0)  +  DM755","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS755,0)  +  DN755","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT755,0)  +  DO755","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU755,0)  +  DP755","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV755,0)  +  DQ755","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW755,0)  +  DR755","v":0}]
[{"$f":"Calcs!A766","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E766),1,Calcs!E766)*Periods,0)","v":4},{"$f":"ROUND(MAX(B766,Input!Z766*Periods),0)","v":4},null,null,{"$f":"Input!BJ766","v":0},{"$f":"IF(G$14<=$C$5,Input!BK766,0)  +  F766","v":0},{"$f":"IF(H$14<=$C$5,Input!BL766,0)  +  G766","v":0},{"$f":"IF(I$14<=$C$5,Input!BM766,0)  +  H766","v":0},{"$f":"IF(J$14<=$C$5,Input!BN766,0)  +  I766","v":0},{"$f":"IF(K$14<=$C$5,Input!BO766,0)  +  J766","v":0},{"$f":"IF(L$14<=$C$5,Input!BP766,0)  +  K766","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ766,0)  +  L766","v":0},{"$f":"IF(N$14<=$C$5,Input!BR766,0)  +  M766","v":0},{"$f":"IF(O$14<=$C$5,Input!BS766,0)  +  N766","v":0},{"$f":"IF(P$14<=$C$5,Input!BT766,0)  +  O766","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU766,0)  +  P766","v":0},{"$f":"IF(R$14<=$C$5,Input!BV766,0)  +  Q766","v":0},{"$f":"IF(S$14<=$C$5,Input!BW766,0)  +  R766","v":0},{"$f":"IF(T$14<=$C$5,Input!BX766,0)  +  S766","v":0},{"$f":"IF(U$14<=$C$5,Input!BY766,0)  +  T766","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ766,0)  +  U766","v":0},{"$f":"IF(W$14<=$C$5,Input!CA766,0)  +  V766","v":0},{"$f":"IF(X$14<=$C$5,Input!CB766,0)  +  W766","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC766,0)  +  X766","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD766,0)  +  Y766","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE766,0)  +  Z766","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF766,0)  +  AA766","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG766,0)  +  AB766","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH766,0)  +  AC766","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI766,0)  +  AD766","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ766,0)  +  AE766","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK766,0)  +  AF766","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL766,0)  +  AG766","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM766,0)  +  AH766","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN766,0)  +  AI766","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO766,0)  +  AJ766","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP766,0)  +  AK766","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ766,0)  +  AL766","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR766,0)  +  AM766","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS766,0)  +  AN766","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT766,0)  +  AO766","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU766,0)  +  AP766","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV766,0)  +  AQ766","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW766,0)  +  AR766","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX766,0)  +  AS766","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY766,0)  +  AT766","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ766,0)  +  AU766","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA766,0)  +  AV766","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB766,0)  +  AW766","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC766,0)  +  AX766","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD766,0)  +  AY766","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE766,0)  +  AZ766","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF766,0)  +  BA766","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG766,0)  +  BB766","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH766,0)  +  BC766","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI766,0)  +  BD766","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ766,0)  +  BE766","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK766,0)  +  BF766","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL766,0)  +  BG766","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM766,0)  +  BH766","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN766,0)  +  BI766","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO766,0)  +  BJ766","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP766,0)  +  BK766","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ766,0)  +  BL766","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR766,0)  +  BM766","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS766,0)  +  BN766","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT766,0)  +  BO766","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU766,0)  +  BP766","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV766,0)  +  BQ766","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW766,0)  +  BR766","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX766,0)  +  BS766","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY766,0)  +  BT766","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ766,0)  +  BU766","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA766,0)  +  BV766","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB766,0)  +  BW766","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC766,0)  +  BX766","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED766,0)  +  BY766","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE766,0)  +  BZ766","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF766,0)  +  CA766","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG766,0)  +  CB766","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH766,0)  +  CC766","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI766,0)  +  CD766","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ766,0)  +  CE766","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK766,0)  +  CF766","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL766,0)  +  CG766","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM766,0)  +  CH766","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN766,0)  +  CI766","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO766,0)  +  CJ766","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP766,0)  +  CK766","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ766,0)  +  CL766","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER766,0)  +  CM766","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES766,0)  +  CN766","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET766,0)  +  CO766","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU766,0)  +  CP766","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV766,0)  +  CQ766","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW766,0)  +  CR766","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX766,0)  +  CS766","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY766,0)  +  CT766","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ766,0)  +  CU766","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA766,0)  +  CV766","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB766,0)  +  CW766","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC766,0)  +  CX766","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD766,0)  +  CY766","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE766,0)  +  CZ766","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF766,0)  +  DA766","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG766,0)  +  DB766","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH766,0)  +  DC766","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI766,0)  +  DD766","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ766,0)  +  DE766","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK766,0)  +  DF766","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL766,0)  +  DG766","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM766,0)  +  DH766","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN766,0)  +  DI766","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO766,0)  +  DJ766","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP766,0)  +  DK766","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ766,0)  +  DL766","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR766,0)  +  DM766","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS766,0)  +  DN766","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT766,0)  +  DO766","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU766,0)  +  DP766","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV766,0)  +  DQ766","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW766,0)  +  DR766","v":0}]
[{"$f":"Calcs!A785","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E785),1,Calcs!E785)*Periods,0)","v":4},{"$f":"ROUND(MAX(B785,Input!Z785*Periods),0)","v":4},null,null,{"$f":"Input!BJ785","v":0},{"$f":"IF(G$14<=$C$5,Input!BK785,0)  +  F785","v":0},{"$f":"IF(H$14<=$C$5,Input!BL785,0)  +  G785","v":0},{"$f":"IF(I$14<=$C$5,Input!BM785,0)  +  H785","v":0},{"$f":"IF(J$14<=$C$5,Input!BN785,0)  +  I785","v":0},{"$f":"IF(K$14<=$C$5,Input!BO785,0)  +  J785","v":0},{"$f":"IF(L$14<=$C$5,Input!BP785,0)  +  K785","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ785,0)  +  L785","v":0},{"$f":"IF(N$14<=$C$5,Input!BR785,0)  +  M785","v":0},{"$f":"IF(O$14<=$C$5,Input!BS785,0)  +  N785","v":0},{"$f":"IF(P$14<=$C$5,Input!BT785,0)  +  O785","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU785,0)  +  P785","v":0},{"$f":"IF(R$14<=$C$5,Input!BV785,0)  +  Q785","v":0},{"$f":"IF(S$14<=$C$5,Input!BW785,0)  +  R785","v":0},{"$f":"IF(T$14<=$C$5,Input!BX785,0)  +  S785","v":0},{"$f":"IF(U$14<=$C$5,Input!BY785,0)  +  T785","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ785,0)  +  U785","v":0},{"$f":"IF(W$14<=$C$5,Input!CA785,0)  +  V785","v":0},{"$f":"IF(X$14<=$C$5,Input!CB785,0)  +  W785","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC785,0)  +  X785","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD785,0)  +  Y785","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE785,0)  +  Z785","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF785,0)  +  AA785","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG785,0)  +  AB785","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH785,0)  +  AC785","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI785,0)  +  AD785","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ785,0)  +  AE785","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK785,0)  +  AF785","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL785,0)  +  AG785","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM785,0)  +  AH785","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN785,0)  +  AI785","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO785,0)  +  AJ785","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP785,0)  +  AK785","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ785,0)  +  AL785","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR785,0)  +  AM785","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS785,0)  +  AN785","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT785,0)  +  AO785","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU785,0)  +  AP785","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV785,0)  +  AQ785","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW785,0)  +  AR785","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX785,0)  +  AS785","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY785,0)  +  AT785","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ785,0)  +  AU785","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA785,0)  +  AV785","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB785,0)  +  AW785","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC785,0)  +  AX785","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD785,0)  +  AY785","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE785,0)  +  AZ785","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF785,0)  +  BA785","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG785,0)  +  BB785","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH785,0)  +  BC785","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI785,0)  +  BD785","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ785,0)  +  BE785","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK785,0)  +  BF785","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL785,0)  +  BG785","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM785,0)  +  BH785","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN785,0)  +  BI785","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO785,0)  +  BJ785","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP785,0)  +  BK785","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ785,0)  +  BL785","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR785,0)  +  BM785","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS785,0)  +  BN785","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT785,0)  +  BO785","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU785,0)  +  BP785","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV785,0)  +  BQ785","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW785,0)  +  BR785","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX785,0)  +  BS785","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY785,0)  +  BT785","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ785,0)  +  BU785","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA785,0)  +  BV785","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB785,0)  +  BW785","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC785,0)  +  BX785","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED785,0)  +  BY785","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE785,0)  +  BZ785","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF785,0)  +  CA785","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG785,0)  +  CB785","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH785,0)  +  CC785","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI785,0)  +  CD785","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ785,0)  +  CE785","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK785,0)  +  CF785","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL785,0)  +  CG785","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM785,0)  +  CH785","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN785,0)  +  CI785","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO785,0)  +  CJ785","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP785,0)  +  CK785","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ785,0)  +  CL785","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER785,0)  +  CM785","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES785,0)  +  CN785","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET785,0)  +  CO785","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU785,0)  +  CP785","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV785,0)  +  CQ785","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW785,0)  +  CR785","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX785,0)  +  CS785","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY785,0)  +  CT785","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ785,0)  +  CU785","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA785,0)  +  CV785","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB785,0)  +  CW785","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC785,0)  +  CX785","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD785,0)  +  CY785","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE785,0)  +  CZ785","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF785,0)  +  DA785","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG785,0)  +  DB785","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH785,0)  +  DC785","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI785,0)  +  DD785","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ785,0)  +  DE785","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK785,0)  +  DF785","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL785,0)  +  DG785","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM785,0)  +  DH785","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN785,0)  +  DI785","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO785,0)  +  DJ785","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP785,0)  +  DK785","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ785,0)  +  DL785","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR785,0)  +  DM785","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS785,0)  +  DN785","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT785,0)  +  DO785","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU785,0)  +  DP785","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV785,0)  +  DQ785","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW785,0)  +  DR785","v":0}]
[{"$f":"Calcs!A810","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E810),1,Calcs!E810)*Periods,0)","v":4},{"$f":"ROUND(MAX(B810,Input!Z810*Periods),0)","v":4},null,null,{"$f":"Input!BJ810","v":0},{"$f":"IF(G$14<=$C$5,Input!BK810,0)  +  F810","v":0},{"$f":"IF(H$14<=$C$5,Input!BL810,0)  +  G810","v":0},{"$f":"IF(I$14<=$C$5,Input!BM810,0)  +  H810","v":0},{"$f":"IF(J$14<=$C$5,Input!BN810,0)  +  I810","v":0},{"$f":"IF(K$14<=$C$5,Input!BO810,0)  +  J810","v":0},{"$f":"IF(L$14<=$C$5,Input!BP810,0)  +  K810","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ810,0)  +  L810","v":0},{"$f":"IF(N$14<=$C$5,Input!BR810,0)  +  M810","v":0},{"$f":"IF(O$14<=$C$5,Input!BS810,0)  +  N810","v":0},{"$f":"IF(P$14<=$C$5,Input!BT810,0)  +  O810","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU810,0)  +  P810","v":0},{"$f":"IF(R$14<=$C$5,Input!BV810,0)  +  Q810","v":0},{"$f":"IF(S$14<=$C$5,Input!BW810,0)  +  R810","v":0},{"$f":"IF(T$14<=$C$5,Input!BX810,0)  +  S810","v":0},{"$f":"IF(U$14<=$C$5,Input!BY810,0)  +  T810","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ810,0)  +  U810","v":0},{"$f":"IF(W$14<=$C$5,Input!CA810,0)  +  V810","v":0},{"$f":"IF(X$14<=$C$5,Input!CB810,0)  +  W810","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC810,0)  +  X810","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD810,0)  +  Y810","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE810,0)  +  Z810","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF810,0)  +  AA810","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG810,0)  +  AB810","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH810,0)  +  AC810","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI810,0)  +  AD810","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ810,0)  +  AE810","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK810,0)  +  AF810","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL810,0)  +  AG810","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM810,0)  +  AH810","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN810,0)  +  AI810","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO810,0)  +  AJ810","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP810,0)  +  AK810","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ810,0)  +  AL810","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR810,0)  +  AM810","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS810,0)  +  AN810","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT810,0)  +  AO810","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU810,0)  +  AP810","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV810,0)  +  AQ810","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW810,0)  +  AR810","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX810,0)  +  AS810","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY810,0)  +  AT810","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ810,0)  +  AU810","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA810,0)  +  AV810","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB810,0)  +  AW810","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC810,0)  +  AX810","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD810,0)  +  AY810","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE810,0)  +  AZ810","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF810,0)  +  BA810","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG810,0)  +  BB810","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH810,0)  +  BC810","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI810,0)  +  BD810","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ810,0)  +  BE810","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK810,0)  +  BF810","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL810,0)  +  BG810","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM810,0)  +  BH810","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN810,0)  +  BI810","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO810,0)  +  BJ810","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP810,0)  +  BK810","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ810,0)  +  BL810","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR810,0)  +  BM810","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS810,0)  +  BN810","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT810,0)  +  BO810","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU810,0)  +  BP810","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV810,0)  +  BQ810","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW810,0)  +  BR810","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX810,0)  +  BS810","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY810,0)  +  BT810","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ810,0)  +  BU810","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA810,0)  +  BV810","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB810,0)  +  BW810","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC810,0)  +  BX810","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED810,0)  +  BY810","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE810,0)  +  BZ810","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF810,0)  +  CA810","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG810,0)  +  CB810","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH810,0)  +  CC810","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI810,0)  +  CD810","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ810,0)  +  CE810","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK810,0)  +  CF810","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL810,0)  +  CG810","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM810,0)  +  CH810","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN810,0)  +  CI810","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO810,0)  +  CJ810","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP810,0)  +  CK810","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ810,0)  +  CL810","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER810,0)  +  CM810","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES810,0)  +  CN810","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET810,0)  +  CO810","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU810,0)  +  CP810","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV810,0)  +  CQ810","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW810,0)  +  CR810","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX810,0)  +  CS810","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY810,0)  +  CT810","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ810,0)  +  CU810","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA810,0)  +  CV810","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB810,0)  +  CW810","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC810,0)  +  CX810","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD810,0)  +  CY810","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE810,0)  +  CZ810","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF810,0)  +  DA810","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG810,0)  +  DB810","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH810,0)  +  DC810","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI810,0)  +  DD810","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ810,0)  +  DE810","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK810,0)  +  DF810","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL810,0)  +  DG810","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM810,0)  +  DH810","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN810,0)  +  DI810","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO810,0)  +  DJ810","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP810,0)  +  DK810","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ810,0)  +  DL810","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR810,0)  +  DM810","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS810,0)  +  DN810","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT810,0)  +  DO810","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU810,0)  +  DP810","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV810,0)  +  DQ810","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW810,0)  +  DR810","v":0}]
[{"$f":"Calcs!A811","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E811),1,Calcs!E811)*Periods,0)","v":4},{"$f":"ROUND(MAX(B811,Input!Z811*Periods),0)","v":4},null,null,{"$f":"Input!BJ811","v":0},{"$f":"IF(G$14<=$C$5,Input!BK811,0)  +  F811","v":0},{"$f":"IF(H$14<=$C$5,Input!BL811,0)  +  G811","v":0},{"$f":"IF(I$14<=$C$5,Input!BM811,0)  +  H811","v":0},{"$f":"IF(J$14<=$C$5,Input!BN811,0)  +  I811","v":0},{"$f":"IF(K$14<=$C$5,Input!BO811,0)  +  J811","v":0},{"$f":"IF(L$14<=$C$5,Input!BP811,0)  +  K811","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ811,0)  +  L811","v":0},{"$f":"IF(N$14<=$C$5,Input!BR811,0)  +  M811","v":0},{"$f":"IF(O$14<=$C$5,Input!BS811,0)  +  N811","v":0},{"$f":"IF(P$14<=$C$5,Input!BT811,0)  +  O811","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU811,0)  +  P811","v":0},{"$f":"IF(R$14<=$C$5,Input!BV811,0)  +  Q811","v":0},{"$f":"IF(S$14<=$C$5,Input!BW811,0)  +  R811","v":0},{"$f":"IF(T$14<=$C$5,Input!BX811,0)  +  S811","v":0},{"$f":"IF(U$14<=$C$5,Input!BY811,0)  +  T811","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ811,0)  +  U811","v":0},{"$f":"IF(W$14<=$C$5,Input!CA811,0)  +  V811","v":0},{"$f":"IF(X$14<=$C$5,Input!CB811,0)  +  W811","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC811,0)  +  X811","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD811,0)  +  Y811","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE811,0)  +  Z811","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF811,0)  +  AA811","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG811,0)  +  AB811","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH811,0)  +  AC811","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI811,0)  +  AD811","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ811,0)  +  AE811","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK811,0)  +  AF811","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL811,0)  +  AG811","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM811,0)  +  AH811","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN811,0)  +  AI811","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO811,0)  +  AJ811","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP811,0)  +  AK811","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ811,0)  +  AL811","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR811,0)  +  AM811","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS811,0)  +  AN811","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT811,0)  +  AO811","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU811,0)  +  AP811","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV811,0)  +  AQ811","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW811,0)  +  AR811","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX811,0)  +  AS811","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY811,0)  +  AT811","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ811,0)  +  AU811","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA811,0)  +  AV811","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB811,0)  +  AW811","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC811,0)  +  AX811","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD811,0)  +  AY811","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE811,0)  +  AZ811","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF811,0)  +  BA811","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG811,0)  +  BB811","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH811,0)  +  BC811","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI811,0)  +  BD811","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ811,0)  +  BE811","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK811,0)  +  BF811","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL811,0)  +  BG811","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM811,0)  +  BH811","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN811,0)  +  BI811","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO811,0)  +  BJ811","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP811,0)  +  BK811","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ811,0)  +  BL811","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR811,0)  +  BM811","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS811,0)  +  BN811","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT811,0)  +  BO811","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU811,0)  +  BP811","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV811,0)  +  BQ811","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW811,0)  +  BR811","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX811,0)  +  BS811","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY811,0)  +  BT811","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ811,0)  +  BU811","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA811,0)  +  BV811","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB811,0)  +  BW811","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC811,0)  +  BX811","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED811,0)  +  BY811","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE811,0)  +  BZ811","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF811,0)  +  CA811","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG811,0)  +  CB811","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH811,0)  +  CC811","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI811,0)  +  CD811","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ811,0)  +  CE811","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK811,0)  +  CF811","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL811,0)  +  CG811","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM811,0)  +  CH811","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN811,0)  +  CI811","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO811,0)  +  CJ811","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP811,0)  +  CK811","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ811,0)  +  CL811","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER811,0)  +  CM811","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES811,0)  +  CN811","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET811,0)  +  CO811","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU811,0)  +  CP811","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV811,0)  +  CQ811","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW811,0)  +  CR811","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX811,0)  +  CS811","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY811,0)  +  CT811","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ811,0)  +  CU811","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA811,0)  +  CV811","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB811,0)  +  CW811","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC811,0)  +  CX811","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD811,0)  +  CY811","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE811,0)  +  CZ811","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF811,0)  +  DA811","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG811,0)  +  DB811","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH811,0)  +  DC811","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI811,0)  +  DD811","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ811,0)  +  DE811","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK811,0)  +  DF811","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL811,0)  +  DG811","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM811,0)  +  DH811","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN811,0)  +  DI811","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO811,0)  +  DJ811","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP811,0)  +  DK811","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ811,0)  +  DL811","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR811,0)  +  DM811","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS811,0)  +  DN811","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT811,0)  +  DO811","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU811,0)  +  DP811","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV811,0)  +  DQ811","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW811,0)  +  DR811","v":0}]
[{"$f":"Calcs!A812","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E812),1,Calcs!E812)*Periods,0)","v":4},{"$f":"ROUND(MAX(B812,Input!Z812*Periods),0)","v":4},null,null,{"$f":"Input!BJ812","v":0},{"$f":"IF(G$14<=$C$5,Input!BK812,0)  +  F812","v":0},{"$f":"IF(H$14<=$C$5,Input!BL812,0)  +  G812","v":0},{"$f":"IF(I$14<=$C$5,Input!BM812,0)  +  H812","v":0},{"$f":"IF(J$14<=$C$5,Input!BN812,0)  +  I812","v":0},{"$f":"IF(K$14<=$C$5,Input!BO812,0)  +  J812","v":0},{"$f":"IF(L$14<=$C$5,Input!BP812,0)  +  K812","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ812,0)  +  L812","v":0},{"$f":"IF(N$14<=$C$5,Input!BR812,0)  +  M812","v":0},{"$f":"IF(O$14<=$C$5,Input!BS812,0)  +  N812","v":0},{"$f":"IF(P$14<=$C$5,Input!BT812,0)  +  O812","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU812,0)  +  P812","v":0},{"$f":"IF(R$14<=$C$5,Input!BV812,0)  +  Q812","v":0},{"$f":"IF(S$14<=$C$5,Input!BW812,0)  +  R812","v":0},{"$f":"IF(T$14<=$C$5,Input!BX812,0)  +  S812","v":0},{"$f":"IF(U$14<=$C$5,Input!BY812,0)  +  T812","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ812,0)  +  U812","v":0},{"$f":"IF(W$14<=$C$5,Input!CA812,0)  +  V812","v":0},{"$f":"IF(X$14<=$C$5,Input!CB812,0)  +  W812","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC812,0)  +  X812","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD812,0)  +  Y812","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE812,0)  +  Z812","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF812,0)  +  AA812","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG812,0)  +  AB812","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH812,0)  +  AC812","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI812,0)  +  AD812","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ812,0)  +  AE812","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK812,0)  +  AF812","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL812,0)  +  AG812","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM812,0)  +  AH812","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN812,0)  +  AI812","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO812,0)  +  AJ812","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP812,0)  +  AK812","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ812,0)  +  AL812","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR812,0)  +  AM812","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS812,0)  +  AN812","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT812,0)  +  AO812","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU812,0)  +  AP812","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV812,0)  +  AQ812","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW812,0)  +  AR812","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX812,0)  +  AS812","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY812,0)  +  AT812","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ812,0)  +  AU812","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA812,0)  +  AV812","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB812,0)  +  AW812","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC812,0)  +  AX812","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD812,0)  +  AY812","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE812,0)  +  AZ812","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF812,0)  +  BA812","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG812,0)  +  BB812","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH812,0)  +  BC812","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI812,0)  +  BD812","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ812,0)  +  BE812","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK812,0)  +  BF812","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL812,0)  +  BG812","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM812,0)  +  BH812","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN812,0)  +  BI812","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO812,0)  +  BJ812","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP812,0)  +  BK812","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ812,0)  +  BL812","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR812,0)  +  BM812","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS812,0)  +  BN812","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT812,0)  +  BO812","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU812,0)  +  BP812","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV812,0)  +  BQ812","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW812,0)  +  BR812","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX812,0)  +  BS812","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY812,0)  +  BT812","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ812,0)  +  BU812","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA812,0)  +  BV812","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB812,0)  +  BW812","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC812,0)  +  BX812","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED812,0)  +  BY812","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE812,0)  +  BZ812","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF812,0)  +  CA812","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG812,0)  +  CB812","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH812,0)  +  CC812","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI812,0)  +  CD812","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ812,0)  +  CE812","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK812,0)  +  CF812","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL812,0)  +  CG812","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM812,0)  +  CH812","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN812,0)  +  CI812","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO812,0)  +  CJ812","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP812,0)  +  CK812","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ812,0)  +  CL812","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER812,0)  +  CM812","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES812,0)  +  CN812","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET812,0)  +  CO812","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU812,0)  +  CP812","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV812,0)  +  CQ812","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW812,0)  +  CR812","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX812,0)  +  CS812","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY812,0)  +  CT812","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ812,0)  +  CU812","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA812,0)  +  CV812","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB812,0)  +  CW812","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC812,0)  +  CX812","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD812,0)  +  CY812","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE812,0)  +  CZ812","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF812,0)  +  DA812","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG812,0)  +  DB812","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH812,0)  +  DC812","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI812,0)  +  DD812","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ812,0)  +  DE812","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK812,0)  +  DF812","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL812,0)  +  DG812","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM812,0)  +  DH812","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN812,0)  +  DI812","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO812,0)  +  DJ812","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP812,0)  +  DK812","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ812,0)  +  DL812","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR812,0)  +  DM812","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS812,0)  +  DN812","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT812,0)  +  DO812","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU812,0)  +  DP812","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV812,0)  +  DQ812","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW812,0)  +  DR812","v":0}]
[{"$f":"Calcs!A813","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E813),1,Calcs!E813)*Periods,0)","v":4},{"$f":"ROUND(MAX(B813,Input!Z813*Periods),0)","v":4},null,null,{"$f":"Input!BJ813","v":0},{"$f":"IF(G$14<=$C$5,Input!BK813,0)  +  F813","v":0},{"$f":"IF(H$14<=$C$5,Input!BL813,0)  +  G813","v":0},{"$f":"IF(I$14<=$C$5,Input!BM813,0)  +  H813","v":0},{"$f":"IF(J$14<=$C$5,Input!BN813,0)  +  I813","v":0},{"$f":"IF(K$14<=$C$5,Input!BO813,0)  +  J813","v":0},{"$f":"IF(L$14<=$C$5,Input!BP813,0)  +  K813","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ813,0)  +  L813","v":0},{"$f":"IF(N$14<=$C$5,Input!BR813,0)  +  M813","v":0},{"$f":"IF(O$14<=$C$5,Input!BS813,0)  +  N813","v":0},{"$f":"IF(P$14<=$C$5,Input!BT813,0)  +  O813","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU813,0)  +  P813","v":0},{"$f":"IF(R$14<=$C$5,Input!BV813,0)  +  Q813","v":0},{"$f":"IF(S$14<=$C$5,Input!BW813,0)  +  R813","v":0},{"$f":"IF(T$14<=$C$5,Input!BX813,0)  +  S813","v":0},{"$f":"IF(U$14<=$C$5,Input!BY813,0)  +  T813","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ813,0)  +  U813","v":0},{"$f":"IF(W$14<=$C$5,Input!CA813,0)  +  V813","v":0},{"$f":"IF(X$14<=$C$5,Input!CB813,0)  +  W813","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC813,0)  +  X813","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD813,0)  +  Y813","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE813,0)  +  Z813","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF813,0)  +  AA813","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG813,0)  +  AB813","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH813,0)  +  AC813","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI813,0)  +  AD813","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ813,0)  +  AE813","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK813,0)  +  AF813","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL813,0)  +  AG813","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM813,0)  +  AH813","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN813,0)  +  AI813","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO813,0)  +  AJ813","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP813,0)  +  AK813","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ813,0)  +  AL813","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR813,0)  +  AM813","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS813,0)  +  AN813","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT813,0)  +  AO813","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU813,0)  +  AP813","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV813,0)  +  AQ813","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW813,0)  +  AR813","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX813,0)  +  AS813","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY813,0)  +  AT813","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ813,0)  +  AU813","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA813,0)  +  AV813","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB813,0)  +  AW813","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC813,0)  +  AX813","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD813,0)  +  AY813","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE813,0)  +  AZ813","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF813,0)  +  BA813","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG813,0)  +  BB813","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH813,0)  +  BC813","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI813,0)  +  BD813","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ813,0)  +  BE813","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK813,0)  +  BF813","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL813,0)  +  BG813","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM813,0)  +  BH813","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN813,0)  +  BI813","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO813,0)  +  BJ813","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP813,0)  +  BK813","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ813,0)  +  BL813","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR813,0)  +  BM813","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS813,0)  +  BN813","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT813,0)  +  BO813","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU813,0)  +  BP813","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV813,0)  +  BQ813","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW813,0)  +  BR813","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX813,0)  +  BS813","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY813,0)  +  BT813","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ813,0)  +  BU813","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA813,0)  +  BV813","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB813,0)  +  BW813","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC813,0)  +  BX813","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED813,0)  +  BY813","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE813,0)  +  BZ813","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF813,0)  +  CA813","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG813,0)  +  CB813","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH813,0)  +  CC813","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI813,0)  +  CD813","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ813,0)  +  CE813","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK813,0)  +  CF813","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL813,0)  +  CG813","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM813,0)  +  CH813","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN813,0)  +  CI813","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO813,0)  +  CJ813","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP813,0)  +  CK813","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ813,0)  +  CL813","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER813,0)  +  CM813","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES813,0)  +  CN813","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET813,0)  +  CO813","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU813,0)  +  CP813","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV813,0)  +  CQ813","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW813,0)  +  CR813","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX813,0)  +  CS813","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY813,0)  +  CT813","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ813,0)  +  CU813","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA813,0)  +  CV813","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB813,0)  +  CW813","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC813,0)  +  CX813","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD813,0)  +  CY813","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE813,0)  +  CZ813","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF813,0)  +  DA813","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG813,0)  +  DB813","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH813,0)  +  DC813","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI813,0)  +  DD813","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ813,0)  +  DE813","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK813,0)  +  DF813","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL813,0)  +  DG813","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM813,0)  +  DH813","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN813,0)  +  DI813","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO813,0)  +  DJ813","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP813,0)  +  DK813","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ813,0)  +  DL813","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR813,0)  +  DM813","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS813,0)  +  DN813","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT813,0)  +  DO813","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU813,0)  +  DP813","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV813,0)  +  DQ813","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW813,0)  +  DR813","v":0}]
[{"$f":"Calcs!A814","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E814),1,Calcs!E814)*Periods,0)","v":4},{"$f":"ROUND(MAX(B814,Input!Z814*Periods),0)","v":4},null,null,{"$f":"Input!BJ814","v":0},{"$f":"IF(G$14<=$C$5,Input!BK814,0)  +  F814","v":0},{"$f":"IF(H$14<=$C$5,Input!BL814,0)  +  G814","v":0},{"$f":"IF(I$14<=$C$5,Input!BM814,0)  +  H814","v":0},{"$f":"IF(J$14<=$C$5,Input!BN814,0)  +  I814","v":0},{"$f":"IF(K$14<=$C$5,Input!BO814,0)  +  J814","v":0},{"$f":"IF(L$14<=$C$5,Input!BP814,0)  +  K814","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ814,0)  +  L814","v":0},{"$f":"IF(N$14<=$C$5,Input!BR814,0)  +  M814","v":0},{"$f":"IF(O$14<=$C$5,Input!BS814,0)  +  N814","v":0},{"$f":"IF(P$14<=$C$5,Input!BT814,0)  +  O814","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU814,0)  +  P814","v":0},{"$f":"IF(R$14<=$C$5,Input!BV814,0)  +  Q814","v":0},{"$f":"IF(S$14<=$C$5,Input!BW814,0)  +  R814","v":0},{"$f":"IF(T$14<=$C$5,Input!BX814,0)  +  S814","v":0},{"$f":"IF(U$14<=$C$5,Input!BY814,0)  +  T814","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ814,0)  +  U814","v":0},{"$f":"IF(W$14<=$C$5,Input!CA814,0)  +  V814","v":0},{"$f":"IF(X$14<=$C$5,Input!CB814,0)  +  W814","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC814,0)  +  X814","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD814,0)  +  Y814","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE814,0)  +  Z814","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF814,0)  +  AA814","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG814,0)  +  AB814","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH814,0)  +  AC814","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI814,0)  +  AD814","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ814,0)  +  AE814","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK814,0)  +  AF814","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL814,0)  +  AG814","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM814,0)  +  AH814","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN814,0)  +  AI814","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO814,0)  +  AJ814","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP814,0)  +  AK814","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ814,0)  +  AL814","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR814,0)  +  AM814","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS814,0)  +  AN814","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT814,0)  +  AO814","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU814,0)  +  AP814","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV814,0)  +  AQ814","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW814,0)  +  AR814","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX814,0)  +  AS814","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY814,0)  +  AT814","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ814,0)  +  AU814","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA814,0)  +  AV814","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB814,0)  +  AW814","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC814,0)  +  AX814","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD814,0)  +  AY814","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE814,0)  +  AZ814","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF814,0)  +  BA814","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG814,0)  +  BB814","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH814,0)  +  BC814","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI814,0)  +  BD814","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ814,0)  +  BE814","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK814,0)  +  BF814","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL814,0)  +  BG814","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM814,0)  +  BH814","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN814,0)  +  BI814","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO814,0)  +  BJ814","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP814,0)  +  BK814","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ814,0)  +  BL814","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR814,0)  +  BM814","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS814,0)  +  BN814","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT814,0)  +  BO814","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU814,0)  +  BP814","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV814,0)  +  BQ814","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW814,0)  +  BR814","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX814,0)  +  BS814","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY814,0)  +  BT814","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ814,0)  +  BU814","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA814,0)  +  BV814","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB814,0)  +  BW814","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC814,0)  +  BX814","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED814,0)  +  BY814","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE814,0)  +  BZ814","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF814,0)  +  CA814","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG814,0)  +  CB814","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH814,0)  +  CC814","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI814,0)  +  CD814","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ814,0)  +  CE814","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK814,0)  +  CF814","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL814,0)  +  CG814","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM814,0)  +  CH814","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN814,0)  +  CI814","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO814,0)  +  CJ814","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP814,0)  +  CK814","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ814,0)  +  CL814","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER814,0)  +  CM814","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES814,0)  +  CN814","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET814,0)  +  CO814","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU814,0)  +  CP814","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV814,0)  +  CQ814","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW814,0)  +  CR814","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX814,0)  +  CS814","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY814,0)  +  CT814","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ814,0)  +  CU814","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA814,0)  +  CV814","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB814,0)  +  CW814","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC814,0)  +  CX814","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD814,0)  +  CY814","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE814,0)  +  CZ814","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF814,0)  +  DA814","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG814,0)  +  DB814","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH814,0)  +  DC814","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI814,0)  +  DD814","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ814,0)  +  DE814","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK814,0)  +  DF814","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL814,0)  +  DG814","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM814,0)  +  DH814","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN814,0)  +  DI814","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO814,0)  +  DJ814","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP814,0)  +  DK814","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ814,0)  +  DL814","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR814,0)  +  DM814","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS814,0)  +  DN814","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT814,0)  +  DO814","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU814,0)  +  DP814","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV814,0)  +  DQ814","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW814,0)  +  DR814","v":0}]
[{"$f":"Calcs!A815","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E815),1,Calcs!E815)*Periods,0)","v":4},{"$f":"ROUND(MAX(B815,Input!Z815*Periods),0)","v":4},null,null,{"$f":"Input!BJ815","v":0},{"$f":"IF(G$14<=$C$5,Input!BK815,0)  +  F815","v":0},{"$f":"IF(H$14<=$C$5,Input!BL815,0)  +  G815","v":0},{"$f":"IF(I$14<=$C$5,Input!BM815,0)  +  H815","v":0},{"$f":"IF(J$14<=$C$5,Input!BN815,0)  +  I815","v":0},{"$f":"IF(K$14<=$C$5,Input!BO815,0)  +  J815","v":0},{"$f":"IF(L$14<=$C$5,Input!BP815,0)  +  K815","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ815,0)  +  L815","v":0},{"$f":"IF(N$14<=$C$5,Input!BR815,0)  +  M815","v":0},{"$f":"IF(O$14<=$C$5,Input!BS815,0)  +  N815","v":0},{"$f":"IF(P$14<=$C$5,Input!BT815,0)  +  O815","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU815,0)  +  P815","v":0},{"$f":"IF(R$14<=$C$5,Input!BV815,0)  +  Q815","v":0},{"$f":"IF(S$14<=$C$5,Input!BW815,0)  +  R815","v":0},{"$f":"IF(T$14<=$C$5,Input!BX815,0)  +  S815","v":0},{"$f":"IF(U$14<=$C$5,Input!BY815,0)  +  T815","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ815,0)  +  U815","v":0},{"$f":"IF(W$14<=$C$5,Input!CA815,0)  +  V815","v":0},{"$f":"IF(X$14<=$C$5,Input!CB815,0)  +  W815","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC815,0)  +  X815","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD815,0)  +  Y815","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE815,0)  +  Z815","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF815,0)  +  AA815","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG815,0)  +  AB815","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH815,0)  +  AC815","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI815,0)  +  AD815","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ815,0)  +  AE815","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK815,0)  +  AF815","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL815,0)  +  AG815","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM815,0)  +  AH815","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN815,0)  +  AI815","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO815,0)  +  AJ815","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP815,0)  +  AK815","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ815,0)  +  AL815","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR815,0)  +  AM815","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS815,0)  +  AN815","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT815,0)  +  AO815","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU815,0)  +  AP815","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV815,0)  +  AQ815","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW815,0)  +  AR815","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX815,0)  +  AS815","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY815,0)  +  AT815","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ815,0)  +  AU815","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA815,0)  +  AV815","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB815,0)  +  AW815","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC815,0)  +  AX815","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD815,0)  +  AY815","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE815,0)  +  AZ815","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF815,0)  +  BA815","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG815,0)  +  BB815","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH815,0)  +  BC815","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI815,0)  +  BD815","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ815,0)  +  BE815","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK815,0)  +  BF815","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL815,0)  +  BG815","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM815,0)  +  BH815","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN815,0)  +  BI815","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO815,0)  +  BJ815","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP815,0)  +  BK815","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ815,0)  +  BL815","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR815,0)  +  BM815","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS815,0)  +  BN815","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT815,0)  +  BO815","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU815,0)  +  BP815","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV815,0)  +  BQ815","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW815,0)  +  BR815","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX815,0)  +  BS815","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY815,0)  +  BT815","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ815,0)  +  BU815","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA815,0)  +  BV815","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB815,0)  +  BW815","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC815,0)  +  BX815","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED815,0)  +  BY815","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE815,0)  +  BZ815","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF815,0)  +  CA815","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG815,0)  +  CB815","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH815,0)  +  CC815","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI815,0)  +  CD815","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ815,0)  +  CE815","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK815,0)  +  CF815","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL815,0)  +  CG815","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM815,0)  +  CH815","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN815,0)  +  CI815","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO815,0)  +  CJ815","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP815,0)  +  CK815","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ815,0)  +  CL815","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER815,0)  +  CM815","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES815,0)  +  CN815","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET815,0)  +  CO815","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU815,0)  +  CP815","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV815,0)  +  CQ815","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW815,0)  +  CR815","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX815,0)  +  CS815","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY815,0)  +  CT815","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ815,0)  +  CU815","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA815,0)  +  CV815","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB815,0)  +  CW815","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC815,0)  +  CX815","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD815,0)  +  CY815","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE815,0)  +  CZ815","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF815,0)  +  DA815","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG815,0)  +  DB815","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH815,0)  +  DC815","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI815,0)  +  DD815","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ815,0)  +  DE815","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK815,0)  +  DF815","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL815,0)  +  DG815","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM815,0)  +  DH815","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN815,0)  +  DI815","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO815,0)  +  DJ815","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP815,0)  +  DK815","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ815,0)  +  DL815","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR815,0)  +  DM815","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS815,0)  +  DN815","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT815,0)  +  DO815","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU815,0)  +  DP815","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV815,0)  +  DQ815","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW815,0)  +  DR815","v":0}]
[{"$f":"Calcs!A816","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E816),1,Calcs!E816)*Periods,0)","v":4},{"$f":"ROUND(MAX(B816,Input!Z816*Periods),0)","v":4},null,null,{"$f":"Input!BJ816","v":0},{"$f":"IF(G$14<=$C$5,Input!BK816,0)  +  F816","v":0},{"$f":"IF(H$14<=$C$5,Input!BL816,0)  +  G816","v":0},{"$f":"IF(I$14<=$C$5,Input!BM816,0)  +  H816","v":0},{"$f":"IF(J$14<=$C$5,Input!BN816,0)  +  I816","v":0},{"$f":"IF(K$14<=$C$5,Input!BO816,0)  +  J816","v":0},{"$f":"IF(L$14<=$C$5,Input!BP816,0)  +  K816","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ816,0)  +  L816","v":0},{"$f":"IF(N$14<=$C$5,Input!BR816,0)  +  M816","v":0},{"$f":"IF(O$14<=$C$5,Input!BS816,0)  +  N816","v":0},{"$f":"IF(P$14<=$C$5,Input!BT816,0)  +  O816","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU816,0)  +  P816","v":0},{"$f":"IF(R$14<=$C$5,Input!BV816,0)  +  Q816","v":0},{"$f":"IF(S$14<=$C$5,Input!BW816,0)  +  R816","v":0},{"$f":"IF(T$14<=$C$5,Input!BX816,0)  +  S816","v":0},{"$f":"IF(U$14<=$C$5,Input!BY816,0)  +  T816","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ816,0)  +  U816","v":0},{"$f":"IF(W$14<=$C$5,Input!CA816,0)  +  V816","v":0},{"$f":"IF(X$14<=$C$5,Input!CB816,0)  +  W816","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC816,0)  +  X816","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD816,0)  +  Y816","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE816,0)  +  Z816","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF816,0)  +  AA816","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG816,0)  +  AB816","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH816,0)  +  AC816","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI816,0)  +  AD816","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ816,0)  +  AE816","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK816,0)  +  AF816","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL816,0)  +  AG816","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM816,0)  +  AH816","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN816,0)  +  AI816","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO816,0)  +  AJ816","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP816,0)  +  AK816","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ816,0)  +  AL816","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR816,0)  +  AM816","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS816,0)  +  AN816","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT816,0)  +  AO816","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU816,0)  +  AP816","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV816,0)  +  AQ816","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW816,0)  +  AR816","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX816,0)  +  AS816","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY816,0)  +  AT816","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ816,0)  +  AU816","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA816,0)  +  AV816","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB816,0)  +  AW816","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC816,0)  +  AX816","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD816,0)  +  AY816","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE816,0)  +  AZ816","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF816,0)  +  BA816","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG816,0)  +  BB816","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH816,0)  +  BC816","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI816,0)  +  BD816","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ816,0)  +  BE816","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK816,0)  +  BF816","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL816,0)  +  BG816","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM816,0)  +  BH816","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN816,0)  +  BI816","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO816,0)  +  BJ816","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP816,0)  +  BK816","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ816,0)  +  BL816","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR816,0)  +  BM816","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS816,0)  +  BN816","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT816,0)  +  BO816","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU816,0)  +  BP816","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV816,0)  +  BQ816","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW816,0)  +  BR816","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX816,0)  +  BS816","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY816,0)  +  BT816","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ816,0)  +  BU816","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA816,0)  +  BV816","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB816,0)  +  BW816","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC816,0)  +  BX816","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED816,0)  +  BY816","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE816,0)  +  BZ816","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF816,0)  +  CA816","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG816,0)  +  CB816","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH816,0)  +  CC816","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI816,0)  +  CD816","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ816,0)  +  CE816","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK816,0)  +  CF816","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL816,0)  +  CG816","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM816,0)  +  CH816","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN816,0)  +  CI816","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO816,0)  +  CJ816","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP816,0)  +  CK816","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ816,0)  +  CL816","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER816,0)  +  CM816","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES816,0)  +  CN816","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET816,0)  +  CO816","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU816,0)  +  CP816","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV816,0)  +  CQ816","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW816,0)  +  CR816","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX816,0)  +  CS816","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY816,0)  +  CT816","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ816,0)  +  CU816","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA816,0)  +  CV816","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB816,0)  +  CW816","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC816,0)  +  CX816","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD816,0)  +  CY816","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE816,0)  +  CZ816","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF816,0)  +  DA816","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG816,0)  +  DB816","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH816,0)  +  DC816","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI816,0)  +  DD816","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ816,0)  +  DE816","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK816,0)  +  DF816","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL816,0)  +  DG816","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM816,0)  +  DH816","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN816,0)  +  DI816","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO816,0)  +  DJ816","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP816,0)  +  DK816","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ816,0)  +  DL816","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR816,0)  +  DM816","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS816,0)  +  DN816","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT816,0)  +  DO816","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU816,0)  +  DP816","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV816,0)  +  DQ816","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW816,0)  +  DR816","v":0}]

{"sheet":"1stEnd","index":7,"n_rows":816,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,0,{"$f":"F17-IF(AND($B17<G$14,G$14-$B17<$C$5),OFFSET(Input!$BJ17,0,G$14-$B17-1),0)","v":0},{"$f":"G17-IF(AND($B17<H$14,H$14-$B17<$C$5),OFFSET(Input!$BJ17,0,H$14-$B17-1),0)","v":0},{"$f":"H17-IF(AND($B17<I$14,I$14-$B17<$C$5),OFFSET(Input!$BJ17,0,I$14-$B17-1),0)","v":0},{"$f":"I17-IF(AND($B17<J$14,J$14-$B17<$C$5),OFFSET(Input!$BJ17,0,J$14-$B17-1),0)","v":0},{"$f":"J17-IF(AND($B17<K$14,K$14-$B17<$C$5),OFFSET(Input!$BJ17,0,K$14-$B17-1),0)","v":0},{"$f":"K17-IF(AND($B17<L$14,L$14-$B17<$C$5),OFFSET(Input!$BJ17,0,L$14-$B17-1),0)","v":0},{"$f":"L17-IF(AND($B17<M$14,M$14-$B17<$C$5),OFFSET(Input!$BJ17,0,M$14-$B17-1),0)","v":0},{"$f":"M17-IF(AND($B17<N$14,N$14-$B17<$C$5),OFFSET(Input!$BJ17,0,N$14-$B17-1),0)","v":0},{"$f":"N17-IF(AND($B17<O$14,O$14-$B17<$C$5),OFFSET(Input!$BJ17,0,O$14-$B17-1),0)","v":0},{"$f":"O17-IF(AND($B17<P$14,P$14-$B17<$C$5),OFFSET(Input!$BJ17,0,P$14-$B17-1),0)","v":0},{"$f":"P17-IF(AND($B17<Q$14,Q$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Q$14-$B17-1),0)","v":0},{"$f":"Q17-IF(AND($B17<R$14,R$14-$B17<$C$5),OFFSET(Input!$BJ17,0,R$14-$B17-1),0)","v":0},{"$f":"R17-IF(AND($B17<S$14,S$14-$B17<$C$5),OFFSET(Input!$BJ17,0,S$14-$B17-1),0)","v":0},{"$f":"S17-IF(AND($B17<T$14,T$14-$B17<$C$5),OFFSET(Input!$BJ17,0,T$14-$B17-1),0)","v":0},{"$f":"T17-IF(AND($B17<U$14,U$14-$B17<$C$5),OFFSET(Input!$BJ17,0,U$14-$B17-1),0)","v":0},{"$f":"U17-IF(AND($B17<V$14,V$14-$B17<$C$5),OFFSET(Input!$BJ17,0,V$14-$B17-1),0)","v":0},{"$f":"V17-IF(AND($B17<W$14,W$14-$B17<$C$5),OFFSET(Input!$BJ17,0,W$14-$B17-1),0)","v":0},{"$f":"W17-IF(AND($B17<X$14,X$14-$B17<$C$5),OFFSET(Input!$BJ17,0,X$14-$B17-1),0)","v":0},{"$f":"X17-IF(AND($B17<Y$14,Y$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Y$14-$B17-1),0)","v":0},{"$f":"Y17-IF(AND($B17<Z$14,Z$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Z$14-$B17-1),0)","v":0},{"$f":"Z17-IF(AND($B17<AA$14,AA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AA$14-$B17-1),0)","v":0},{"$f":"AA17-IF(AND($B17<AB$14,AB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AB$14-$B17-1),0)","v":0},{"$f":"AB17-IF(AND($B17<AC$14,AC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AC$14-$B17-1),0)","v":0},{"$f":"AC17-IF(AND($B17<AD$14,AD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AD$14-$B17-1),0)","v":0},{"$f":"AD17-IF(AND($B17<AE$14,AE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AE$14-$B17-1),0)","v":0},{"$f":"AE17-IF(AND($B17<AF$14,AF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AF$14-$B17-1),0)","v":0},{"$f":"AF17-IF(AND($B17<AG$14,AG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AG$14-$B17-1),0)","v":0},{"$f":"AG17-IF(AND($B17<AH$14,AH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AH$14-$B17-1),0)","v":0},{"$f":"AH17-IF(AND($B17<AI$14,AI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AI$14-$B17-1),0)","v":0},{"$f":"AI17-IF(AND($B17<AJ$14,AJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AJ$14-$B17-1),0)","v":0},{"$f":"AJ17-IF(AND($B17<AK$14,AK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AK$14-$B17-1),0)","v":0},{"$f":"AK17-IF(AND($B17<AL$14,AL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AL$14-$B17-1),0)","v":0},{"$f":"AL17-IF(AND($B17<AM$14,AM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AM$14-$B17-1),0)","v":0},{"$f":"AM17-IF(AND($B17<AN$14,AN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AN$14-$B17-1),0)","v":0},{"$f":"AN17-IF(AND($B17<AO$14,AO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AO$14-$B17-1),0)","v":0},{"$f":"AO17-IF(AND($B17<AP$14,AP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AP$14-$B17-1),0)","v":0},{"$f":"AP17-IF(AND($B17<AQ$14,AQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AQ$14-$B17-1),0)","v":0},{"$f":"AQ17-IF(AND($B17<AR$14,AR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AR$14-$B17-1),0)","v":0},{"$f":"AR17-IF(AND($B17<AS$14,AS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AS$14-$B17-1),0)","v":0},{"$f":"AS17-IF(AND($B17<AT$14,AT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AT$14-$B17-1),0)","v":0},{"$f":"AT17-IF(AND($B17<AU$14,AU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AU$14-$B17-1),0)","v":0},{"$f":"AU17-IF(AND($B17<AV$14,AV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AV$14-$B17-1),0)","v":0},{"$f":"AV17-IF(AND($B17<AW$14,AW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AW$14-$B17-1),0)","v":0},{"$f":"AW17-IF(AND($B17<AX$14,AX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AX$14-$B17-1),0)","v":0},{"$f":"AX17-IF(AND($B17<AY$14,AY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AY$14-$B17-1),0)","v":0},{"$f":"AY17-IF(AND($B17<AZ$14,AZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AZ$14-$B17-1),0)","v":0},{"$f":"AZ17-IF(AND($B17<BA$14,BA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BA$14-$B17-1),0)","v":0},{"$f":"BA17-IF(AND($B17<BB$14,BB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BB$14-$B17-1),0)","v":0},{"$f":"BB17-IF(AND($B17<BC$14,BC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BC$14-$B17-1),0)","v":0},{"$f":"BC17-IF(AND($B17<BD$14,BD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BD$14-$B17-1),0)","v":0},{"$f":"BD17-IF(AND($B17<BE$14,BE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BE$14-$B17-1),0)","v":0},{"$f":"BE17-IF(AND($B17<BF$14,BF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BF$14-$B17-1),0)","v":0},{"$f":"BF17-IF(AND($B17<BG$14,BG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BG$14-$B17-1),0)","v":0},{"$f":"BG17-IF(AND($B17<BH$14,BH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BH$14-$B17-1),0)","v":0},{"$f":"BH17-IF(AND($B17<BI$14,BI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BI$14-$B17-1),0)","v":0},{"$f":"BI17-IF(AND($B17<BJ$14,BJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BJ$14-$B17-1),0)","v":0},{"$f":"BJ17-IF(AND($B17<BK$14,BK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BK$14-$B17-1),0)","v":0},{"$f":"BK17-IF(AND($B17<BL$14,BL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BL$14-$B17-1),0)","v":0},{"$f":"BL17-IF(AND($B17<BM$14,BM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BM$14-$B17-1),0)","v":0},{"$f":"BM17-IF(AND($B17<BN$14,BN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BN$14-$B17-1),0)","v":0},{"$f":"BN17-IF(AND($B17<BO$14,BO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BO$14-$B17-1),0)","v":0},{"$f":"BO17-IF(AND($B17<BP$14,BP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BP$14-$B17-1),0)","v":0},{"$f":"BP17-IF(AND($B17<BQ$14,BQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BQ$14-$B17-1),0)","v":0},{"$f":"BQ17-IF(AND($B17<BR$14,BR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BR$14-$B17-1),0)","v":0},{"$f":"BR17-IF(AND($B17<BS$14,BS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BS$14-$B17-1),0)","v":0},{"$f":"BS17-IF(AND($B17<BT$14,BT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BT$14-$B17-1),0)","v":0},{"$f":"BT17-IF(AND($B17<BU$14,BU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BU$14-$B17-1),0)","v":0},{"$f":"BU17-IF(AND($B17<BV$14,BV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BV$14-$B17-1),0)","v":0},{"$f":"BV17-IF(AND($B17<BW$14,BW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BW$14-$B17-1),0)","v":0},{"$f":"BW17-IF(AND($B17<BX$14,BX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BX$14-$B17-1),0)","v":0},{"$f":"BX17-IF(AND($B17<BY$14,BY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BY$14-$B17-1),0)","v":0},{"$f":"BY17-IF(AND($B17<BZ$14,BZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BZ$14-$B17-1),0)","v":0},{"$f":"BZ17-IF(AND($B17<CA$14,CA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CA$14-$B17-1),0)","v":0},{"$f":"CA17-IF(AND($B17<CB$14,CB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CB$14-$B17-1),0)","v":0},{"$f":"CB17-IF(AND($B17<CC$14,CC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CC$14-$B17-1),0)","v":0},{"$f":"CC17-IF(AND($B17<CD$14,CD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CD$14-$B17-1),0)","v":0},{"$f":"CD17-IF(AND($B17<CE$14,CE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CE$14-$B17-1),0)","v":0},{"$f":"CE17-IF(AND($B17<CF$14,CF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CF$14-$B17-1),0)","v":0},{"$f":"CF17-IF(AND($B17<CG$14,CG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CG$14-$B17-1),0)","v":0},{"$f":"CG17-IF(AND($B17<CH$14,CH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CH$14-$B17-1),0)","v":0},{"$f":"CH17-IF(AND($B17<CI$14,CI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CI$14-$B17-1),0)","v":0},{"$f":"CI17-IF(AND($B17<CJ$14,CJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CJ$14-$B17-1),0)","v":0},{"$f":"CJ17-IF(AND($B17<CK$14,CK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CK$14-$B17-1),0)","v":0},{"$f":"CK17-IF(AND($B17<CL$14,CL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CL$14-$B17-1),0)","v":0},{"$f":"CL17-IF(AND($B17<CM$14,CM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CM$14-$B17-1),0)","v":0},{"$f":"CM17-IF(AND($B17<CN$14,CN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CN$14-$B17-1),0)","v":0},{"$f":"CN17-IF(AND($B17<CO$14,CO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CO$14-$B17-1),0)","v":0},{"$f":"CO17-IF(AND($B17<CP$14,CP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CP$14-$B17-1),0)","v":0},{"$f":"CP17-IF(AND($B17<CQ$14,CQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CQ$14-$B17-1),0)","v":0},{"$f":"CQ17-IF(AND($B17<CR$14,CR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CR$14-$B17-1),0)","v":0},{"$f":"CR17-IF(AND($B17<CS$14,CS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CS$14-$B17-1),0)","v":0},{"$f":"CS17-IF(AND($B17<CT$14,CT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CT$14-$B17-1),0)","v":0},{"$f":"CT17-IF(AND($B17<CU$14,CU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CU$14-$B17-1),0)","v":0},{"$f":"CU17-IF(AND($B17<CV$14,CV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CV$14-$B17-1),0)","v":0},{"$f":"CV17-IF(AND($B17<CW$14,CW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CW$14-$B17-1),0)","v":0},{"$f":"CW17-IF(AND($B17<CX$14,CX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CX$14-$B17-1),0)","v":0},{"$f":"CX17-IF(AND($B17<CY$14,CY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CY$14-$B17-1),0)","v":0},{"$f":"CY17-IF(AND($B17<CZ$14,CZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CZ$14-$B17-1),0)","v":0},{"$f":"CZ17-IF(AND($B17<DA$14,DA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DA$14-$B17-1),0)","v":0},{"$f":"DA17-IF(AND($B17<DB$14,DB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DB$14-$B17-1),0)","v":0},{"$f":"DB17-IF(AND($B17<DC$14,DC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DC$14-$B17-1),0)","v":0},{"$f":"DC17-IF(AND($B17<DD$14,DD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DD$14-$B17-1),0)","v":0},{"$f":"DD17-IF(AND($B17<DE$14,DE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DE$14-$B17-1),0)","v":0},{"$f":"DE17-IF(AND($B17<DF$14,DF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DF$14-$B17-1),0)","v":0},{"$f":"DF17-IF(AND($B17<DG$14,DG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DG$14-$B17-1),0)","v":0},{"$f":"DG17-IF(AND($B17<DH$14,DH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DH$14-$B17-1),0)","v":0},{"$f":"DH17-IF(AND($B17<DI$14,DI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DI$14-$B17-1),0)","v":0},{"$f":"DI17-IF(AND($B17<DJ$14,DJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DJ$14-$B17-1),0)","v":0},{"$f":"DJ17-IF(AND($B17<DK$14,DK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DK$14-$B17-1),0)","v":0},{"$f":"DK17-IF(AND($B17<DL$14,DL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DL$14-$B17-1),0)","v":0},{"$f":"DL17-IF(AND($B17<DM$14,DM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DM$14-$B17-1),0)","v":0},{"$f":"DM17-IF(AND($B17<DN$14,DN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DN$14-$B17-1),0)","v":0},{"$f":"DN17-IF(AND($B17<DO$14,DO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DO$14-$B17-1),0)","v":0},{"$f":"DO17-IF(AND($B17<DP$14,DP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DP$14-$B17-1),0)","v":0},{"$f":"DP17-IF(AND($B17<DQ$14,DQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DQ$14-$B17-1),0)","v":0},{"$f":"DQ17-IF(AND($B17<DR$14,DR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DR$14-$B17-1),0)","v":0},{"$f":"DR17-IF(AND($B17<DS$14,DS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DS$14-$B17-1),0)","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,0,{"$f":"F18-IF(AND($B18<G$14,G$14-$B18<$C$5),OFFSET(Input!$BJ18,0,G$14-$B18-1),0)","v":0},{"$f":"G18-IF(AND($B18<H$14,H$14-$B18<$C$5),OFFSET(Input!$BJ18,0,H$14-$B18-1),0)","v":0},{"$f":"H18-IF(AND($B18<I$14,I$14-$B18<$C$5),OFFSET(Input!$BJ18,0,I$14-$B18-1),0)","v":0},{"$f":"I18-IF(AND($B18<J$14,J$14-$B18<$C$5),OFFSET(Input!$BJ18,0,J$14-$B18-1),0)","v":0},{"$f":"J18-IF(AND($B18<K$14,K$14-$B18<$C$5),OFFSET(Input!$BJ18,0,K$14-$B18-1),0)","v":0},{"$f":"K18-IF(AND($B18<L$14,L$14-$B18<$C$5),OFFSET(Input!$BJ18,0,L$14-$B18-1),0)","v":0},{"$f":"L18-IF(AND($B18<M$14,M$14-$B18<$C$5),OFFSET(Input!$BJ18,0,M$14-$B18-1),0)","v":0},{"$f":"M18-IF(AND($B18<N$14,N$14-$B18<$C$5),OFFSET(Input!$BJ18,0,N$14-$B18-1),0)","v":0},{"$f":"N18-IF(AND($B18<O$14,O$14-$B18<$C$5),OFFSET(Input!$BJ18,0,O$14-$B18-1),0)","v":0},{"$f":"O18-IF(AND($B18<P$14,P$14-$B18<$C$5),OFFSET(Input!$BJ18,0,P$14-$B18-1),0)","v":0},{"$f":"P18-IF(AND($B18<Q$14,Q$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Q$14-$B18-1),0)","v":0},{"$f":"Q18-IF(AND($B18<R$14,R$14-$B18<$C$5),OFFSET(Input!$BJ18,0,R$14-$B18-1),0)","v":0},{"$f":"R18-IF(AND($B18<S$14,S$14-$B18<$C$5),OFFSET(Input!$BJ18,0,S$14-$B18-1),0)","v":0},{"$f":"S18-IF(AND($B18<T$14,T$14-$B18<$C$5),OFFSET(Input!$BJ18,0,T$14-$B18-1),0)","v":0},{"$f":"T18-IF(AND($B18<U$14,U$14-$B18<$C$5),OFFSET(Input!$BJ18,0,U$14-$B18-1),0)","v":0},{"$f":"U18-IF(AND($B18<V$14,V$14-$B18<$C$5),OFFSET(Input!$BJ18,0,V$14-$B18-1),0)","v":0},{"$f":"V18-IF(AND($B18<W$14,W$14-$B18<$C$5),OFFSET(Input!$BJ18,0,W$14-$B18-1),0)","v":0},{"$f":"W18-IF(AND($B18<X$14,X$14-$B18<$C$5),OFFSET(Input!$BJ18,0,X$14-$B18-1),0)","v":0},{"$f":"X18-IF(AND($B18<Y$14,Y$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Y$14-$B18-1),0)","v":0},{"$f":"Y18-IF(AND($B18<Z$14,Z$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Z$14-$B18-1),0)","v":0},{"$f":"Z18-IF(AND($B18<AA$14,AA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AA$14-$B18-1),0)","v":0},{"$f":"AA18-IF(AND($B18<AB$14,AB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AB$14-$B18-1),0)","v":0},{"$f":"AB18-IF(AND($B18<AC$14,AC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AC$14-$B18-1),0)","v":0},{"$f":"AC18-IF(AND($B18<AD$14,AD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AD$14-$B18-1),0)","v":0},{"$f":"AD18-IF(AND($B18<AE$14,AE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AE$14-$B18-1),0)","v":0},{"$f":"AE18-IF(AND($B18<AF$14,AF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AF$14-$B18-1),0)","v":0},{"$f":"AF18-IF(AND($B18<AG$14,AG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AG$14-$B18-1),0)","v":0},{"$f":"AG18-IF(AND($B18<AH$14,AH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AH$14-$B18-1),0)","v":0},{"$f":"AH18-IF(AND($B18<AI$14,AI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AI$14-$B18-1),0)","v":0},{"$f":"AI18-IF(AND($B18<AJ$14,AJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AJ$14-$B18-1),0)","v":0},{"$f":"AJ18-IF(AND($B18<AK$14,AK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AK$14-$B18-1),0)","v":0},{"$f":"AK18-IF(AND($B18<AL$14,AL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AL$14-$B18-1),0)","v":0},{"$f":"AL18-IF(AND($B18<AM$14,AM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AM$14-$B18-1),0)","v":0},{"$f":"AM18-IF(AND($B18<AN$14,AN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AN$14-$B18-1),0)","v":0},{"$f":"AN18-IF(AND($B18<AO$14,AO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AO$14-$B18-1),0)","v":0},{"$f":"AO18-IF(AND($B18<AP$14,AP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AP$14-$B18-1),0)","v":0},{"$f":"AP18-IF(AND($B18<AQ$14,AQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AQ$14-$B18-1),0)","v":0},{"$f":"AQ18-IF(AND($B18<AR$14,AR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AR$14-$B18-1),0)","v":0},{"$f":"AR18-IF(AND($B18<AS$14,AS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AS$14-$B18-1),0)","v":0},{"$f":"AS18-IF(AND($B18<AT$14,AT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AT$14-$B18-1),0)","v":0},{"$f":"AT18-IF(AND($B18<AU$14,AU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AU$14-$B18-1),0)","v":0},{"$f":"AU18-IF(AND($B18<AV$14,AV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AV$14-$B18-1),0)","v":0},{"$f":"AV18-IF(AND($B18<AW$14,AW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AW$14-$B18-1),0)","v":0},{"$f":"AW18-IF(AND($B18<AX$14,AX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AX$14-$B18-1),0)","v":0},{"$f":"AX18-IF(AND($B18<AY$14,AY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AY$14-$B18-1),0)","v":0},{"$f":"AY18-IF(AND($B18<AZ$14,AZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AZ$14-$B18-1),0)","v":0},{"$f":"AZ18-IF(AND($B18<BA$14,BA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BA$14-$B18-1),0)","v":0},{"$f":"BA18-IF(AND($B18<BB$14,BB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BB$14-$B18-1),0)","v":0},{"$f":"BB18-IF(AND($B18<BC$14,BC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BC$14-$B18-1),0)","v":0},{"$f":"BC18-IF(AND($B18<BD$14,BD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BD$14-$B18-1),0)","v":0},{"$f":"BD18-IF(AND($B18<BE$14,BE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BE$14-$B18-1),0)","v":0},{"$f":"BE18-IF(AND($B18<BF$14,BF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BF$14-$B18-1),0)","v":0},{"$f":"BF18-IF(AND($B18<BG$14,BG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BG$14-$B18-1),0)","v":0},{"$f":"BG18-IF(AND($B18<BH$14,BH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BH$14-$B18-1),0)","v":0},{"$f":"BH18-IF(AND($B18<BI$14,BI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BI$14-$B18-1),0)","v":0},{"$f":"BI18-IF(AND($B18<BJ$14,BJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BJ$14-$B18-1),0)","v":0},{"$f":"BJ18-IF(AND($B18<BK$14,BK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BK$14-$B18-1),0)","v":0},{"$f":"BK18-IF(AND($B18<BL$14,BL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BL$14-$B18-1),0)","v":0},{"$f":"BL18-IF(AND($B18<BM$14,BM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BM$14-$B18-1),0)","v":0},{"$f":"BM18-IF(AND($B18<BN$14,BN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BN$14-$B18-1),0)","v":0},{"$f":"BN18-IF(AND($B18<BO$14,BO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BO$14-$B18-1),0)","v":0},{"$f":"BO18-IF(AND($B18<BP$14,BP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BP$14-$B18-1),0)","v":0},{"$f":"BP18-IF(AND($B18<BQ$14,BQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BQ$14-$B18-1),0)","v":0},{"$f":"BQ18-IF(AND($B18<BR$14,BR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BR$14-$B18-1),0)","v":0},{"$f":"BR18-IF(AND($B18<BS$14,BS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BS$14-$B18-1),0)","v":0},{"$f":"BS18-IF(AND($B18<BT$14,BT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BT$14-$B18-1),0)","v":0},{"$f":"BT18-IF(AND($B18<BU$14,BU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BU$14-$B18-1),0)","v":0},{"$f":"BU18-IF(AND($B18<BV$14,BV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BV$14-$B18-1),0)","v":0},{"$f":"BV18-IF(AND($B18<BW$14,BW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BW$14-$B18-1),0)","v":0},{"$f":"BW18-IF(AND($B18<BX$14,BX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BX$14-$B18-1),0)","v":0},{"$f":"BX18-IF(AND($B18<BY$14,BY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BY$14-$B18-1),0)","v":0},{"$f":"BY18-IF(AND($B18<BZ$14,BZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BZ$14-$B18-1),0)","v":0},{"$f":"BZ18-IF(AND($B18<CA$14,CA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CA$14-$B18-1),0)","v":0},{"$f":"CA18-IF(AND($B18<CB$14,CB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CB$14-$B18-1),0)","v":0},{"$f":"CB18-IF(AND($B18<CC$14,CC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CC$14-$B18-1),0)","v":0},{"$f":"CC18-IF(AND($B18<CD$14,CD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CD$14-$B18-1),0)","v":0},{"$f":"CD18-IF(AND($B18<CE$14,CE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CE$14-$B18-1),0)","v":0},{"$f":"CE18-IF(AND($B18<CF$14,CF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CF$14-$B18-1),0)","v":0},{"$f":"CF18-IF(AND($B18<CG$14,CG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CG$14-$B18-1),0)","v":0},{"$f":"CG18-IF(AND($B18<CH$14,CH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CH$14-$B18-1),0)","v":0},{"$f":"CH18-IF(AND($B18<CI$14,CI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CI$14-$B18-1),0)","v":0},{"$f":"CI18-IF(AND($B18<CJ$14,CJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CJ$14-$B18-1),0)","v":0},{"$f":"CJ18-IF(AND($B18<CK$14,CK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CK$14-$B18-1),0)","v":0},{"$f":"CK18-IF(AND($B18<CL$14,CL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CL$14-$B18-1),0)","v":0},{"$f":"CL18-IF(AND($B18<CM$14,CM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CM$14-$B18-1),0)","v":0},{"$f":"CM18-IF(AND($B18<CN$14,CN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CN$14-$B18-1),0)","v":0},{"$f":"CN18-IF(AND($B18<CO$14,CO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CO$14-$B18-1),0)","v":0},{"$f":"CO18-IF(AND($B18<CP$14,CP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CP$14-$B18-1),0)","v":0},{"$f":"CP18-IF(AND($B18<CQ$14,CQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CQ$14-$B18-1),0)","v":0},{"$f":"CQ18-IF(AND($B18<CR$14,CR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CR$14-$B18-1),0)","v":0},{"$f":"CR18-IF(AND($B18<CS$14,CS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CS$14-$B18-1),0)","v":0},{"$f":"CS18-IF(AND($B18<CT$14,CT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CT$14-$B18-1),0)","v":0},{"$f":"CT18-IF(AND($B18<CU$14,CU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CU$14-$B18-1),0)","v":0},{"$f":"CU18-IF(AND($B18<CV$14,CV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CV$14-$B18-1),0)","v":0},{"$f":"CV18-IF(AND($B18<CW$14,CW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CW$14-$B18-1),0)","v":0},{"$f":"CW18-IF(AND($B18<CX$14,CX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CX$14-$B18-1),0)","v":0},{"$f":"CX18-IF(AND($B18<CY$14,CY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CY$14-$B18-1),0)","v":0},{"$f":"CY18-IF(AND($B18<CZ$14,CZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CZ$14-$B18-1),0)","v":0},{"$f":"CZ18-IF(AND($B18<DA$14,DA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DA$14-$B18-1),0)","v":0},{"$f":"DA18-IF(AND($B18<DB$14,DB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DB$14-$B18-1),0)","v":0},{"$f":"DB18-IF(AND($B18<DC$14,DC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DC$14-$B18-1),0)","v":0},{"$f":"DC18-IF(AND($B18<DD$14,DD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DD$14-$B18-1),0)","v":0},{"$f":"DD18-IF(AND($B18<DE$14,DE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DE$14-$B18-1),0)","v":0},{"$f":"DE18-IF(AND($B18<DF$14,DF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DF$14-$B18-1),0)","v":0},{"$f":"DF18-IF(AND($B18<DG$14,DG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DG$14-$B18-1),0)","v":0},{"$f":"DG18-IF(AND($B18<DH$14,DH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DH$14-$B18-1),0)","v":0},{"$f":"DH18-IF(AND($B18<DI$14,DI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DI$14-$B18-1),0)","v":0},{"$f":"DI18-IF(AND($B18<DJ$14,DJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DJ$14-$B18-1),0)","v":0},{"$f":"DJ18-IF(AND($B18<DK$14,DK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DK$14-$B18-1),0)","v":0},{"$f":"DK18-IF(AND($B18<DL$14,DL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DL$14-$B18-1),0)","v":0},{"$f":"DL18-IF(AND($B18<DM$14,DM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DM$14-$B18-1),0)","v":0},{"$f":"DM18-IF(AND($B18<DN$14,DN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DN$14-$B18-1),0)","v":0},{"$f":"DN18-IF(AND($B18<DO$14,DO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DO$14-$B18-1),0)","v":0},{"$f":"DO18-IF(AND($B18<DP$14,DP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DP$14-$B18-1),0)","v":0},{"$f":"DP18-IF(AND($B18<DQ$14,DQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DQ$14-$B18-1),0)","v":0},{"$f":"DQ18-IF(AND($B18<DR$14,DR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DR$14-$B18-1),0)","v":0},{"$f":"DR18-IF(AND($B18<DS$14,DS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DS$14-$B18-1),0)","v":0}]
[{"$f":"Calcs!A19","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":4},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":4},null,null,0,{"$f":"F19-IF(AND($B19<G$14,G$14-$B19<$C$5),OFFSET(Input!$BJ19,0,G$14-$B19-1),0)","v":0},{"$f":"G19-IF(AND($B19<H$14,H$14-$B19<$C$5),OFFSET(Input!$BJ19,0,H$14-$B19-1),0)","v":0},{"$f":"H19-IF(AND($B19<I$14,I$14-$B19<$C$5),OFFSET(Input!$BJ19,0,I$14-$B19-1),0)","v":0},{"$f":"I19-IF(AND($B19<J$14,J$14-$B19<$C$5),OFFSET(Input!$BJ19,0,J$14-$B19-1),0)","v":0},{"$f":"J19-IF(AND($B19<K$14,K$14-$B19<$C$5),OFFSET(Input!$BJ19,0,K$14-$B19-1),0)","v":0},{"$f":"K19-IF(AND($B19<L$14,L$14-$B19<$C$5),OFFSET(Input!$BJ19,0,L$14-$B19-1),0)","v":0},{"$f":"L19-IF(AND($B19<M$14,M$14-$B19<$C$5),OFFSET(Input!$BJ19,0,M$14-$B19-1),0)","v":0},{"$f":"M19-IF(AND($B19<N$14,N$14-$B19<$C$5),OFFSET(Input!$BJ19,0,N$14-$B19-1),0)","v":0},{"$f":"N19-IF(AND($B19<O$14,O$14-$B19<$C$5),OFFSET(Input!$BJ19,0,O$14-$B19-1),0)","v":0},{"$f":"O19-IF(AND($B19<P$14,P$14-$B19<$C$5),OFFSET(Input!$BJ19,0,P$14-$B19-1),0)","v":0},{"$f":"P19-IF(AND($B19<Q$14,Q$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Q$14-$B19-1),0)","v":0},{"$f":"Q19-IF(AND($B19<R$14,R$14-$B19<$C$5),OFFSET(Input!$BJ19,0,R$14-$B19-1),0)","v":0},{"$f":"R19-IF(AND($B19<S$14,S$14-$B19<$C$5),OFFSET(Input!$BJ19,0,S$14-$B19-1),0)","v":0},{"$f":"S19-IF(AND($B19<T$14,T$14-$B19<$C$5),OFFSET(Input!$BJ19,0,T$14-$B19-1),0)","v":0},{"$f":"T19-IF(AND($B19<U$14,U$14-$B19<$C$5),OFFSET(Input!$BJ19,0,U$14-$B19-1),0)","v":0},{"$f":"U19-IF(AND($B19<V$14,V$14-$B19<$C$5),OFFSET(Input!$BJ19,0,V$14-$B19-1),0)","v":0},{"$f":"V19-IF(AND($B19<W$14,W$14-$B19<$C$5),OFFSET(Input!$BJ19,0,W$14-$B19-1),0)","v":0},{"$f":"W19-IF(AND($B19<X$14,X$14-$B19<$C$5),OFFSET(Input!$BJ19,0,X$14-$B19-1),0)","v":0},{"$f":"X19-IF(AND($B19<Y$14,Y$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Y$14-$B19-1),0)","v":0},{"$f":"Y19-IF(AND($B19<Z$14,Z$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Z$14-$B19-1),0)","v":0},{"$f":"Z19-IF(AND($B19<AA$14,AA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AA$14-$B19-1),0)","v":0},{"$f":"AA19-IF(AND($B19<AB$14,AB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AB$14-$B19-1),0)","v":0},{"$f":"AB19-IF(AND($B19<AC$14,AC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AC$14-$B19-1),0)","v":0},{"$f":"AC19-IF(AND($B19<AD$14,AD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AD$14-$B19-1),0)","v":0},{"$f":"AD19-IF(AND($B19<AE$14,AE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AE$14-$B19-1),0)","v":0},{"$f":"AE19-IF(AND($B19<AF$14,AF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AF$14-$B19-1),0)","v":0},{"$f":"AF19-IF(AND($B19<AG$14,AG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AG$14-$B19-1),0)","v":0},{"$f":"AG19-IF(AND($B19<AH$14,AH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AH$14-$B19-1),0)","v":0},{"$f":"AH19-IF(AND($B19<AI$14,AI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AI$14-$B19-1),0)","v":0},{"$f":"AI19-IF(AND($B19<AJ$14,AJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AJ$14-$B19-1),0)","v":0},{"$f":"AJ19-IF(AND($B19<AK$14,AK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AK$14-$B19-1),0)","v":0},{"$f":"AK19-IF(AND($B19<AL$14,AL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AL$14-$B19-1),0)","v":0},{"$f":"AL19-IF(AND($B19<AM$14,AM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AM$14-$B19-1),0)","v":0},{"$f":"AM19-IF(AND($B19<AN$14,AN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AN$14-$B19-1),0)","v":0},{"$f":"AN19-IF(AND($B19<AO$14,AO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AO$14-$B19-1),0)","v":0},{"$f":"AO19-IF(AND($B19<AP$14,AP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AP$14-$B19-1),0)","v":0},{"$f":"AP19-IF(AND($B19<AQ$14,AQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AQ$14-$B19-1),0)","v":0},{"$f":"AQ19-IF(AND($B19<AR$14,AR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AR$14-$B19-1),0)","v":0},{"$f":"AR19-IF(AND($B19<AS$14,AS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AS$14-$B19-1),0)","v":0},{"$f":"AS19-IF(AND($B19<AT$14,AT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AT$14-$B19-1),0)","v":0},{"$f":"AT19-IF(AND($B19<AU$14,AU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AU$14-$B19-1),0)","v":0},{"$f":"AU19-IF(AND($B19<AV$14,AV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AV$14-$B19-1),0)","v":0},{"$f":"AV19-IF(AND($B19<AW$14,AW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AW$14-$B19-1),0)","v":0},{"$f":"AW19-IF(AND($B19<AX$14,AX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AX$14-$B19-1),0)","v":0},{"$f":"AX19-IF(AND($B19<AY$14,AY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AY$14-$B19-1),0)","v":0},{"$f":"AY19-IF(AND($B19<AZ$14,AZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AZ$14-$B19-1),0)","v":0},{"$f":"AZ19-IF(AND($B19<BA$14,BA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BA$14-$B19-1),0)","v":0},{"$f":"BA19-IF(AND($B19<BB$14,BB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BB$14-$B19-1),0)","v":0},{"$f":"BB19-IF(AND($B19<BC$14,BC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BC$14-$B19-1),0)","v":0},{"$f":"BC19-IF(AND($B19<BD$14,BD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BD$14-$B19-1),0)","v":0},{"$f":"BD19-IF(AND($B19<BE$14,BE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BE$14-$B19-1),0)","v":0},{"$f":"BE19-IF(AND($B19<BF$14,BF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BF$14-$B19-1),0)","v":0},{"$f":"BF19-IF(AND($B19<BG$14,BG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BG$14-$B19-1),0)","v":0},{"$f":"BG19-IF(AND($B19<BH$14,BH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BH$14-$B19-1),0)","v":0},{"$f":"BH19-IF(AND($B19<BI$14,BI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BI$14-$B19-1),0)","v":0},{"$f":"BI19-IF(AND($B19<BJ$14,BJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BJ$14-$B19-1),0)","v":0},{"$f":"BJ19-IF(AND($B19<BK$14,BK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BK$14-$B19-1),0)","v":0},{"$f":"BK19-IF(AND($B19<BL$14,BL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BL$14-$B19-1),0)","v":0},{"$f":"BL19-IF(AND($B19<BM$14,BM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BM$14-$B19-1),0)","v":0},{"$f":"BM19-IF(AND($B19<BN$14,BN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BN$14-$B19-1),0)","v":0},{"$f":"BN19-IF(AND($B19<BO$14,BO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BO$14-$B19-1),0)","v":0},{"$f":"BO19-IF(AND($B19<BP$14,BP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BP$14-$B19-1),0)","v":0},{"$f":"BP19-IF(AND($B19<BQ$14,BQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BQ$14-$B19-1),0)","v":0},{"$f":"BQ19-IF(AND($B19<BR$14,BR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BR$14-$B19-1),0)","v":0},{"$f":"BR19-IF(AND($B19<BS$14,BS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BS$14-$B19-1),0)","v":0},{"$f":"BS19-IF(AND($B19<BT$14,BT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BT$14-$B19-1),0)","v":0},{"$f":"BT19-IF(AND($B19<BU$14,BU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BU$14-$B19-1),0)","v":0},{"$f":"BU19-IF(AND($B19<BV$14,BV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BV$14-$B19-1),0)","v":0},{"$f":"BV19-IF(AND($B19<BW$14,BW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BW$14-$B19-1),0)","v":0},{"$f":"BW19-IF(AND($B19<BX$14,BX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BX$14-$B19-1),0)","v":0},{"$f":"BX19-IF(AND($B19<BY$14,BY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BY$14-$B19-1),0)","v":0},{"$f":"BY19-IF(AND($B19<BZ$14,BZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BZ$14-$B19-1),0)","v":0},{"$f":"BZ19-IF(AND($B19<CA$14,CA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CA$14-$B19-1),0)","v":0},{"$f":"CA19-IF(AND($B19<CB$14,CB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CB$14-$B19-1),0)","v":0},{"$f":"CB19-IF(AND($B19<CC$14,CC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CC$14-$B19-1),0)","v":0},{"$f":"CC19-IF(AND($B19<CD$14,CD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CD$14-$B19-1),0)","v":0},{"$f":"CD19-IF(AND($B19<CE$14,CE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CE$14-$B19-1),0)","v":0},{"$f":"CE19-IF(AND($B19<CF$14,CF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CF$14-$B19-1),0)","v":0},{"$f":"CF19-IF(AND($B19<CG$14,CG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CG$14-$B19-1),0)","v":0},{"$f":"CG19-IF(AND($B19<CH$14,CH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CH$14-$B19-1),0)","v":0},{"$f":"CH19-IF(AND($B19<CI$14,CI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CI$14-$B19-1),0)","v":0},{"$f":"CI19-IF(AND($B19<CJ$14,CJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CJ$14-$B19-1),0)","v":0},{"$f":"CJ19-IF(AND($B19<CK$14,CK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CK$14-$B19-1),0)","v":0},{"$f":"CK19-IF(AND($B19<CL$14,CL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CL$14-$B19-1),0)","v":0},{"$f":"CL19-IF(AND($B19<CM$14,CM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CM$14-$B19-1),0)","v":0},{"$f":"CM19-IF(AND($B19<CN$14,CN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CN$14-$B19-1),0)","v":0},{"$f":"CN19-IF(AND($B19<CO$14,CO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CO$14-$B19-1),0)","v":0},{"$f":"CO19-IF(AND($B19<CP$14,CP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CP$14-$B19-1),0)","v":0},{"$f":"CP19-IF(AND($B19<CQ$14,CQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CQ$14-$B19-1),0)","v":0},{"$f":"CQ19-IF(AND($B19<CR$14,CR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CR$14-$B19-1),0)","v":0},{"$f":"CR19-IF(AND($B19<CS$14,CS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CS$14-$B19-1),0)","v":0},{"$f":"CS19-IF(AND($B19<CT$14,CT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CT$14-$B19-1),0)","v":0},{"$f":"CT19-IF(AND($B19<CU$14,CU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CU$14-$B19-1),0)","v":0},{"$f":"CU19-IF(AND($B19<CV$14,CV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CV$14-$B19-1),0)","v":0},{"$f":"CV19-IF(AND($B19<CW$14,CW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CW$14-$B19-1),0)","v":0},{"$f":"CW19-IF(AND($B19<CX$14,CX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CX$14-$B19-1),0)","v":0},{"$f":"CX19-IF(AND($B19<CY$14,CY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CY$14-$B19-1),0)","v":0},{"$f":"CY19-IF(AND($B19<CZ$14,CZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CZ$14-$B19-1),0)","v":0},{"$f":"CZ19-IF(AND($B19<DA$14,DA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DA$14-$B19-1),0)","v":0},{"$f":"DA19-IF(AND($B19<DB$14,DB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DB$14-$B19-1),0)","v":0},{"$f":"DB19-IF(AND($B19<DC$14,DC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DC$14-$B19-1),0)","v":0},{"$f":"DC19-IF(AND($B19<DD$14,DD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DD$14-$B19-1),0)","v":0},{"$f":"DD19-IF(AND($B19<DE$14,DE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DE$14-$B19-1),0)","v":0},{"$f":"DE19-IF(AND($B19<DF$14,DF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DF$14-$B19-1),0)","v":0},{"$f":"DF19-IF(AND($B19<DG$14,DG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DG$14-$B19-1),0)","v":0},{"$f":"DG19-IF(AND($B19<DH$14,DH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DH$14-$B19-1),0)","v":0},{"$f":"DH19-IF(AND($B19<DI$14,DI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DI$14-$B19-1),0)","v":0},{"$f":"DI19-IF(AND($B19<DJ$14,DJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DJ$14-$B19-1),0)","v":0},{"$f":"DJ19-IF(AND($B19<DK$14,DK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DK$14-$B19-1),0)","v":0},{"$f":"DK19-IF(AND($B19<DL$14,DL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DL$14-$B19-1),0)","v":0},{"$f":"DL19-IF(AND($B19<DM$14,DM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DM$14-$B19-1),0)","v":0},{"$f":"DM19-IF(AND($B19<DN$14,DN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DN$14-$B19-1),0)","v":0},{"$f":"DN19-IF(AND($B19<DO$14,DO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DO$14-$B19-1),0)","v":0},{"$f":"DO19-IF(AND($B19<DP$14,DP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DP$14-$B19-1),0)","v":0},{"$f":"DP19-IF(AND($B19<DQ$14,DQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DQ$14-$B19-1),0)","v":0},{"$f":"DQ19-IF(AND($B19<DR$14,DR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DR$14-$B19-1),0)","v":0},{"$f":"DR19-IF(AND($B19<DS$14,DS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DS$14-$B19-1),0)","v":0}]
[{"$f":"Calcs!A20","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":4},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":4},null,null,0,{"$f":"F20-IF(AND($B20<G$14,G$14-$B20<$C$5),OFFSET(Input!$BJ20,0,G$14-$B20-1),0)","v":0},{"$f":"G20-IF(AND($B20<H$14,H$14-$B20<$C$5),OFFSET(Input!$BJ20,0,H$14-$B20-1),0)","v":0},{"$f":"H20-IF(AND($B20<I$14,I$14-$B20<$C$5),OFFSET(Input!$BJ20,0,I$14-$B20-1),0)","v":0},{"$f":"I20-IF(AND($B20<J$14,J$14-$B20<$C$5),OFFSET(Input!$BJ20,0,J$14-$B20-1),0)","v":0},{"$f":"J20-IF(AND($B20<K$14,K$14-$B20<$C$5),OFFSET(Input!$BJ20,0,K$14-$B20-1),0)","v":0},{"$f":"K20-IF(AND($B20<L$14,L$14-$B20<$C$5),OFFSET(Input!$BJ20,0,L$14-$B20-1),0)","v":0},{"$f":"L20-IF(AND($B20<M$14,M$14-$B20<$C$5),OFFSET(Input!$BJ20,0,M$14-$B20-1),0)","v":0},{"$f":"M20-IF(AND($B20<N$14,N$14-$B20<$C$5),OFFSET(Input!$BJ20,0,N$14-$B20-1),0)","v":0},{"$f":"N20-IF(AND($B20<O$14,O$14-$B20<$C$5),OFFSET(Input!$BJ20,0,O$14-$B20-1),0)","v":0},{"$f":"O20-IF(AND($B20<P$14,P$14-$B20<$C$5),OFFSET(Input!$BJ20,0,P$14-$B20-1),0)","v":0},{"$f":"P20-IF(AND($B20<Q$14,Q$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Q$14-$B20-1),0)","v":0},{"$f":"Q20-IF(AND($B20<R$14,R$14-$B20<$C$5),OFFSET(Input!$BJ20,0,R$14-$B20-1),0)","v":0},{"$f":"R20-IF(AND($B20<S$14,S$14-$B20<$C$5),OFFSET(Input!$BJ20,0,S$14-$B20-1),0)","v":0},{"$f":"S20-IF(AND($B20<T$14,T$14-$B20<$C$5),OFFSET(Input!$BJ20,0,T$14-$B20-1),0)","v":0},{"$f":"T20-IF(AND($B20<U$14,U$14-$B20<$C$5),OFFSET(Input!$BJ20,0,U$14-$B20-1),0)","v":0},{"$f":"U20-IF(AND($B20<V$14,V$14-$B20<$C$5),OFFSET(Input!$BJ20,0,V$14-$B20-1),0)","v":0},{"$f":"V20-IF(AND($B20<W$14,W$14-$B20<$C$5),OFFSET(Input!$BJ20,0,W$14-$B20-1),0)","v":0},{"$f":"W20-IF(AND($B20<X$14,X$14-$B20<$C$5),OFFSET(Input!$BJ20,0,X$14-$B20-1),0)","v":0},{"$f":"X20-IF(AND($B20<Y$14,Y$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Y$14-$B20-1),0)","v":0},{"$f":"Y20-IF(AND($B20<Z$14,Z$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Z$14-$B20-1),0)","v":0},{"$f":"Z20-IF(AND($B20<AA$14,AA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AA$14-$B20-1),0)","v":0},{"$f":"AA20-IF(AND($B20<AB$14,AB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AB$14-$B20-1),0)","v":0},{"$f":"AB20-IF(AND($B20<AC$14,AC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AC$14-$B20-1),0)","v":0},{"$f":"AC20-IF(AND($B20<AD$14,AD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AD$14-$B20-1),0)","v":0},{"$f":"AD20-IF(AND($B20<AE$14,AE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AE$14-$B20-1),0)","v":0},{"$f":"AE20-IF(AND($B20<AF$14,AF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AF$14-$B20-1),0)","v":0},{"$f":"AF20-IF(AND($B20<AG$14,AG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AG$14-$B20-1),0)","v":0},{"$f":"AG20-IF(AND($B20<AH$14,AH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AH$14-$B20-1),0)","v":0},{"$f":"AH20-IF(AND($B20<AI$14,AI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AI$14-$B20-1),0)","v":0},{"$f":"AI20-IF(AND($B20<AJ$14,AJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AJ$14-$B20-1),0)","v":0},{"$f":"AJ20-IF(AND($B20<AK$14,AK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AK$14-$B20-1),0)","v":0},{"$f":"AK20-IF(AND($B20<AL$14,AL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AL$14-$B20-1),0)","v":0},{"$f":"AL20-IF(AND($B20<AM$14,AM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AM$14-$B20-1),0)","v":0},{"$f":"AM20-IF(AND($B20<AN$14,AN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AN$14-$B20-1),0)","v":0},{"$f":"AN20-IF(AND($B20<AO$14,AO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AO$14-$B20-1),0)","v":0},{"$f":"AO20-IF(AND($B20<AP$14,AP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AP$14-$B20-1),0)","v":0},{"$f":"AP20-IF(AND($B20<AQ$14,AQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AQ$14-$B20-1),0)","v":0},{"$f":"AQ20-IF(AND($B20<AR$14,AR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AR$14-$B20-1),0)","v":0},{"$f":"AR20-IF(AND($B20<AS$14,AS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AS$14-$B20-1),0)","v":0},{"$f":"AS20-IF(AND($B20<AT$14,AT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AT$14-$B20-1),0)","v":0},{"$f":"AT20-IF(AND($B20<AU$14,AU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AU$14-$B20-1),0)","v":0},{"$f":"AU20-IF(AND($B20<AV$14,AV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AV$14-$B20-1),0)","v":0},{"$f":"AV20-IF(AND($B20<AW$14,AW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AW$14-$B20-1),0)","v":0},{"$f":"AW20-IF(AND($B20<AX$14,AX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AX$14-$B20-1),0)","v":0},{"$f":"AX20-IF(AND($B20<AY$14,AY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AY$14-$B20-1),0)","v":0},{"$f":"AY20-IF(AND($B20<AZ$14,AZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AZ$14-$B20-1),0)","v":0},{"$f":"AZ20-IF(AND($B20<BA$14,BA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BA$14-$B20-1),0)","v":0},{"$f":"BA20-IF(AND($B20<BB$14,BB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BB$14-$B20-1),0)","v":0},{"$f":"BB20-IF(AND($B20<BC$14,BC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BC$14-$B20-1),0)","v":0},{"$f":"BC20-IF(AND($B20<BD$14,BD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BD$14-$B20-1),0)","v":0},{"$f":"BD20-IF(AND($B20<BE$14,BE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BE$14-$B20-1),0)","v":0},{"$f":"BE20-IF(AND($B20<BF$14,BF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BF$14-$B20-1),0)","v":0},{"$f":"BF20-IF(AND($B20<BG$14,BG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BG$14-$B20-1),0)","v":0},{"$f":"BG20-IF(AND($B20<BH$14,BH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BH$14-$B20-1),0)","v":0},{"$f":"BH20-IF(AND($B20<BI$14,BI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BI$14-$B20-1),0)","v":0},{"$f":"BI20-IF(AND($B20<BJ$14,BJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BJ$14-$B20-1),0)","v":0},{"$f":"BJ20-IF(AND($B20<BK$14,BK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BK$14-$B20-1),0)","v":0},{"$f":"BK20-IF(AND($B20<BL$14,BL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BL$14-$B20-1),0)","v":0},{"$f":"BL20-IF(AND($B20<BM$14,BM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BM$14-$B20-1),0)","v":0},{"$f":"BM20-IF(AND($B20<BN$14,BN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BN$14-$B20-1),0)","v":0},{"$f":"BN20-IF(AND($B20<BO$14,BO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BO$14-$B20-1),0)","v":0},{"$f":"BO20-IF(AND($B20<BP$14,BP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BP$14-$B20-1),0)","v":0},{"$f":"BP20-IF(AND($B20<BQ$14,BQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BQ$14-$B20-1),0)","v":0},{"$f":"BQ20-IF(AND($B20<BR$14,BR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BR$14-$B20-1),0)","v":0},{"$f":"BR20-IF(AND($B20<BS$14,BS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BS$14-$B20-1),0)","v":0},{"$f":"BS20-IF(AND($B20<BT$14,BT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BT$14-$B20-1),0)","v":0},{"$f":"BT20-IF(AND($B20<BU$14,BU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BU$14-$B20-1),0)","v":0},{"$f":"BU20-IF(AND($B20<BV$14,BV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BV$14-$B20-1),0)","v":0},{"$f":"BV20-IF(AND($B20<BW$14,BW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BW$14-$B20-1),0)","v":0},{"$f":"BW20-IF(AND($B20<BX$14,BX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BX$14-$B20-1),0)","v":0},{"$f":"BX20-IF(AND($B20<BY$14,BY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BY$14-$B20-1),0)","v":0},{"$f":"BY20-IF(AND($B20<BZ$14,BZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BZ$14-$B20-1),0)","v":0},{"$f":"BZ20-IF(AND($B20<CA$14,CA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CA$14-$B20-1),0)","v":0},{"$f":"CA20-IF(AND($B20<CB$14,CB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CB$14-$B20-1),0)","v":0},{"$f":"CB20-IF(AND($B20<CC$14,CC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CC$14-$B20-1),0)","v":0},{"$f":"CC20-IF(AND($B20<CD$14,CD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CD$14-$B20-1),0)","v":0},{"$f":"CD20-IF(AND($B20<CE$14,CE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CE$14-$B20-1),0)","v":0},{"$f":"CE20-IF(AND($B20<CF$14,CF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CF$14-$B20-1),0)","v":0},{"$f":"CF20-IF(AND($B20<CG$14,CG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CG$14-$B20-1),0)","v":0},{"$f":"CG20-IF(AND($B20<CH$14,CH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CH$14-$B20-1),0)","v":0},{"$f":"CH20-IF(AND($B20<CI$14,CI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CI$14-$B20-1),0)","v":0},{"$f":"CI20-IF(AND($B20<CJ$14,CJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CJ$14-$B20-1),0)","v":0},{"$f":"CJ20-IF(AND($B20<CK$14,CK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CK$14-$B20-1),0)","v":0},{"$f":"CK20-IF(AND($B20<CL$14,CL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CL$14-$B20-1),0)","v":0},{"$f":"CL20-IF(AND($B20<CM$14,CM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CM$14-$B20-1),0)","v":0},{"$f":"CM20-IF(AND($B20<CN$14,CN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CN$14-$B20-1),0)","v":0},{"$f":"CN20-IF(AND($B20<CO$14,CO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CO$14-$B20-1),0)","v":0},{"$f":"CO20-IF(AND($B20<CP$14,CP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CP$14-$B20-1),0)","v":0},{"$f":"CP20-IF(AND($B20<CQ$14,CQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CQ$14-$B20-1),0)","v":0},{"$f":"CQ20-IF(AND($B20<CR$14,CR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CR$14-$B20-1),0)","v":0},{"$f":"CR20-IF(AND($B20<CS$14,CS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CS$14-$B20-1),0)","v":0},{"$f":"CS20-IF(AND($B20<CT$14,CT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CT$14-$B20-1),0)","v":0},{"$f":"CT20-IF(AND($B20<CU$14,CU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CU$14-$B20-1),0)","v":0},{"$f":"CU20-IF(AND($B20<CV$14,CV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CV$14-$B20-1),0)","v":0},{"$f":"CV20-IF(AND($B20<CW$14,CW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CW$14-$B20-1),0)","v":0},{"$f":"CW20-IF(AND($B20<CX$14,CX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CX$14-$B20-1),0)","v":0},{"$f":"CX20-IF(AND($B20<CY$14,CY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CY$14-$B20-1),0)","v":0},{"$f":"CY20-IF(AND($B20<CZ$14,CZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CZ$14-$B20-1),0)","v":0},{"$f":"CZ20-IF(AND($B20<DA$14,DA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DA$14-$B20-1),0)","v":0},{"$f":"DA20-IF(AND($B20<DB$14,DB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DB$14-$B20-1),0)","v":0},{"$f":"DB20-IF(AND($B20<DC$14,DC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DC$14-$B20-1),0)","v":0},{"$f":"DC20-IF(AND($B20<DD$14,DD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DD$14-$B20-1),0)","v":0},{"$f":"DD20-IF(AND($B20<DE$14,DE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DE$14-$B20-1),0)","v":0},{"$f":"DE20-IF(AND($B20<DF$14,DF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DF$14-$B20-1),0)","v":0},{"$f":"DF20-IF(AND($B20<DG$14,DG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DG$14-$B20-1),0)","v":0},{"$f":"DG20-IF(AND($B20<DH$14,DH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DH$14-$B20-1),0)","v":0},{"$f":"DH20-IF(AND($B20<DI$14,DI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DI$14-$B20-1),0)","v":0},{"$f":"DI20-IF(AND($B20<DJ$14,DJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DJ$14-$B20-1),0)","v":0},{"$f":"DJ20-IF(AND($B20<DK$14,DK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DK$14-$B20-1),0)","v":0},{"$f":"DK20-IF(AND($B20<DL$14,DL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DL$14-$B20-1),0)","v":0},{"$f":"DL20-IF(AND($B20<DM$14,DM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DM$14-$B20-1),0)","v":0},{"$f":"DM20-IF(AND($B20<DN$14,DN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DN$14-$B20-1),0)","v":0},{"$f":"DN20-IF(AND($B20<DO$14,DO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DO$14-$B20-1),0)","v":0},{"$f":"DO20-IF(AND($B20<DP$14,DP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DP$14-$B20-1),0)","v":0},{"$f":"DP20-IF(AND($B20<DQ$14,DQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DQ$14-$B20-1),0)","v":0},{"$f":"DQ20-IF(AND($B20<DR$14,DR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DR$14-$B20-1),0)","v":0},{"$f":"DR20-IF(AND($B20<DS$14,DS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DS$14-$B20-1),0)","v":0}]
[{"$f":"Calcs!A21","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":4},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":4},null,null,0,{"$f":"F21-IF(AND($B21<G$14,G$14-$B21<$C$5),OFFSET(Input!$BJ21,0,G$14-$B21-1),0)","v":0},{"$f":"G21-IF(AND($B21<H$14,H$14-$B21<$C$5),OFFSET(Input!$BJ21,0,H$14-$B21-1),0)","v":0},{"$f":"H21-IF(AND($B21<I$14,I$14-$B21<$C$5),OFFSET(Input!$BJ21,0,I$14-$B21-1),0)","v":0},{"$f":"I21-IF(AND($B21<J$14,J$14-$B21<$C$5),OFFSET(Input!$BJ21,0,J$14-$B21-1),0)","v":0},{"$f":"J21-IF(AND($B21<K$14,K$14-$B21<$C$5),OFFSET(Input!$BJ21,0,K$14-$B21-1),0)","v":0},{"$f":"K21-IF(AND($B21<L$14,L$14-$B21<$C$5),OFFSET(Input!$BJ21,0,L$14-$B21-1),0)","v":0},{"$f":"L21-IF(AND($B21<M$14,M$14-$B21<$C$5),OFFSET(Input!$BJ21,0,M$14-$B21-1),0)","v":0},{"$f":"M21-IF(AND($B21<N$14,N$14-$B21<$C$5),OFFSET(Input!$BJ21,0,N$14-$B21-1),0)","v":0},{"$f":"N21-IF(AND($B21<O$14,O$14-$B21<$C$5),OFFSET(Input!$BJ21,0,O$14-$B21-1),0)","v":0},{"$f":"O21-IF(AND($B21<P$14,P$14-$B21<$C$5),OFFSET(Input!$BJ21,0,P$14-$B21-1),0)","v":0},{"$f":"P21-IF(AND($B21<Q$14,Q$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Q$14-$B21-1),0)","v":0},{"$f":"Q21-IF(AND($B21<R$14,R$14-$B21<$C$5),OFFSET(Input!$BJ21,0,R$14-$B21-1),0)","v":0},{"$f":"R21-IF(AND($B21<S$14,S$14-$B21<$C$5),OFFSET(Input!$BJ21,0,S$14-$B21-1),0)","v":0},{"$f":"S21-IF(AND($B21<T$14,T$14-$B21<$C$5),OFFSET(Input!$BJ21,0,T$14-$B21-1),0)","v":0},{"$f":"T21-IF(AND($B21<U$14,U$14-$B21<$C$5),OFFSET(Input!$BJ21,0,U$14-$B21-1),0)","v":0},{"$f":"U21-IF(AND($B21<V$14,V$14-$B21<$C$5),OFFSET(Input!$BJ21,0,V$14-$B21-1),0)","v":0},{"$f":"V21-IF(AND($B21<W$14,W$14-$B21<$C$5),OFFSET(Input!$BJ21,0,W$14-$B21-1),0)","v":0},{"$f":"W21-IF(AND($B21<X$14,X$14-$B21<$C$5),OFFSET(Input!$BJ21,0,X$14-$B21-1),0)","v":0},{"$f":"X21-IF(AND($B21<Y$14,Y$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Y$14-$B21-1),0)","v":0},{"$f":"Y21-IF(AND($B21<Z$14,Z$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Z$14-$B21-1),0)","v":0},{"$f":"Z21-IF(AND($B21<AA$14,AA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AA$14-$B21-1),0)","v":0},{"$f":"AA21-IF(AND($B21<AB$14,AB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AB$14-$B21-1),0)","v":0},{"$f":"AB21-IF(AND($B21<AC$14,AC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AC$14-$B21-1),0)","v":0},{"$f":"AC21-IF(AND($B21<AD$14,AD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AD$14-$B21-1),0)","v":0},{"$f":"AD21-IF(AND($B21<AE$14,AE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AE$14-$B21-1),0)","v":0},{"$f":"AE21-IF(AND($B21<AF$14,AF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AF$14-$B21-1),0)","v":0},{"$f":"AF21-IF(AND($B21<AG$14,AG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AG$14-$B21-1),0)","v":0},{"$f":"AG21-IF(AND($B21<AH$14,AH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AH$14-$B21-1),0)","v":0},{"$f":"AH21-IF(AND($B21<AI$14,AI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AI$14-$B21-1),0)","v":0},{"$f":"AI21-IF(AND($B21<AJ$14,AJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AJ$14-$B21-1),0)","v":0},{"$f":"AJ21-IF(AND($B21<AK$14,AK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AK$14-$B21-1),0)","v":0},{"$f":"AK21-IF(AND($B21<AL$14,AL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AL$14-$B21-1),0)","v":0},{"$f":"AL21-IF(AND($B21<AM$14,AM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AM$14-$B21-1),0)","v":0},{"$f":"AM21-IF(AND($B21<AN$14,AN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AN$14-$B21-1),0)","v":0},{"$f":"AN21-IF(AND($B21<AO$14,AO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AO$14-$B21-1),0)","v":0},{"$f":"AO21-IF(AND($B21<AP$14,AP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AP$14-$B21-1),0)","v":0},{"$f":"AP21-IF(AND($B21<AQ$14,AQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AQ$14-$B21-1),0)","v":0},{"$f":"AQ21-IF(AND($B21<AR$14,AR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AR$14-$B21-1),0)","v":0},{"$f":"AR21-IF(AND($B21<AS$14,AS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AS$14-$B21-1),0)","v":0},{"$f":"AS21-IF(AND($B21<AT$14,AT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AT$14-$B21-1),0)","v":0},{"$f":"AT21-IF(AND($B21<AU$14,AU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AU$14-$B21-1),0)","v":0},{"$f":"AU21-IF(AND($B21<AV$14,AV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AV$14-$B21-1),0)","v":0},{"$f":"AV21-IF(AND($B21<AW$14,AW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AW$14-$B21-1),0)","v":0},{"$f":"AW21-IF(AND($B21<AX$14,AX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AX$14-$B21-1),0)","v":0},{"$f":"AX21-IF(AND($B21<AY$14,AY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AY$14-$B21-1),0)","v":0},{"$f":"AY21-IF(AND($B21<AZ$14,AZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AZ$14-$B21-1),0)","v":0},{"$f":"AZ21-IF(AND($B21<BA$14,BA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BA$14-$B21-1),0)","v":0},{"$f":"BA21-IF(AND($B21<BB$14,BB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BB$14-$B21-1),0)","v":0},{"$f":"BB21-IF(AND($B21<BC$14,BC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BC$14-$B21-1),0)","v":0},{"$f":"BC21-IF(AND($B21<BD$14,BD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BD$14-$B21-1),0)","v":0},{"$f":"BD21-IF(AND($B21<BE$14,BE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BE$14-$B21-1),0)","v":0},{"$f":"BE21-IF(AND($B21<BF$14,BF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BF$14-$B21-1),0)","v":0},{"$f":"BF21-IF(AND($B21<BG$14,BG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BG$14-$B21-1),0)","v":0},{"$f":"BG21-IF(AND($B21<BH$14,BH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BH$14-$B21-1),0)","v":0},{"$f":"BH21-IF(AND($B21<BI$14,BI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BI$14-$B21-1),0)","v":0},{"$f":"BI21-IF(AND($B21<BJ$14,BJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BJ$14-$B21-1),0)","v":0},{"$f":"BJ21-IF(AND($B21<BK$14,BK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BK$14-$B21-1),0)","v":0},{"$f":"BK21-IF(AND($B21<BL$14,BL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BL$14-$B21-1),0)","v":0},{"$f":"BL21-IF(AND($B21<BM$14,BM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BM$14-$B21-1),0)","v":0},{"$f":"BM21-IF(AND($B21<BN$14,BN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BN$14-$B21-1),0)","v":0},{"$f":"BN21-IF(AND($B21<BO$14,BO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BO$14-$B21-1),0)","v":0},{"$f":"BO21-IF(AND($B21<BP$14,BP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BP$14-$B21-1),0)","v":0},{"$f":"BP21-IF(AND($B21<BQ$14,BQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BQ$14-$B21-1),0)","v":0},{"$f":"BQ21-IF(AND($B21<BR$14,BR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BR$14-$B21-1),0)","v":0},{"$f":"BR21-IF(AND($B21<BS$14,BS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BS$14-$B21-1),0)","v":0},{"$f":"BS21-IF(AND($B21<BT$14,BT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BT$14-$B21-1),0)","v":0},{"$f":"BT21-IF(AND($B21<BU$14,BU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BU$14-$B21-1),0)","v":0},{"$f":"BU21-IF(AND($B21<BV$14,BV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BV$14-$B21-1),0)","v":0},{"$f":"BV21-IF(AND($B21<BW$14,BW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BW$14-$B21-1),0)","v":0},{"$f":"BW21-IF(AND($B21<BX$14,BX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BX$14-$B21-1),0)","v":0},{"$f":"BX21-IF(AND($B21<BY$14,BY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BY$14-$B21-1),0)","v":0},{"$f":"BY21-IF(AND($B21<BZ$14,BZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BZ$14-$B21-1),0)","v":0},{"$f":"BZ21-IF(AND($B21<CA$14,CA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CA$14-$B21-1),0)","v":0},{"$f":"CA21-IF(AND($B21<CB$14,CB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CB$14-$B21-1),0)","v":0},{"$f":"CB21-IF(AND($B21<CC$14,CC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CC$14-$B21-1),0)","v":0},{"$f":"CC21-IF(AND($B21<CD$14,CD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CD$14-$B21-1),0)","v":0},{"$f":"CD21-IF(AND($B21<CE$14,CE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CE$14-$B21-1),0)","v":0},{"$f":"CE21-IF(AND($B21<CF$14,CF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CF$14-$B21-1),0)","v":0},{"$f":"CF21-IF(AND($B21<CG$14,CG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CG$14-$B21-1),0)","v":0},{"$f":"CG21-IF(AND($B21<CH$14,CH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CH$14-$B21-1),0)","v":0},{"$f":"CH21-IF(AND($B21<CI$14,CI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CI$14-$B21-1),0)","v":0},{"$f":"CI21-IF(AND($B21<CJ$14,CJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CJ$14-$B21-1),0)","v":0},{"$f":"CJ21-IF(AND($B21<CK$14,CK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CK$14-$B21-1),0)","v":0},{"$f":"CK21-IF(AND($B21<CL$14,CL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CL$14-$B21-1),0)","v":0},{"$f":"CL21-IF(AND($B21<CM$14,CM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CM$14-$B21-1),0)","v":0},{"$f":"CM21-IF(AND($B21<CN$14,CN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CN$14-$B21-1),0)","v":0},{"$f":"CN21-IF(AND($B21<CO$14,CO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CO$14-$B21-1),0)","v":0},{"$f":"CO21-IF(AND($B21<CP$14,CP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CP$14-$B21-1),0)","v":0},{"$f":"CP21-IF(AND($B21<CQ$14,CQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CQ$14-$B21-1),0)","v":0},{"$f":"CQ21-IF(AND($B21<CR$14,CR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CR$14-$B21-1),0)","v":0},{"$f":"CR21-IF(AND($B21<CS$14,CS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CS$14-$B21-1),0)","v":0},{"$f":"CS21-IF(AND($B21<CT$14,CT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CT$14-$B21-1),0)","v":0},{"$f":"CT21-IF(AND($B21<CU$14,CU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CU$14-$B21-1),0)","v":0},{"$f":"CU21-IF(AND($B21<CV$14,CV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CV$14-$B21-1),0)","v":0},{"$f":"CV21-IF(AND($B21<CW$14,CW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CW$14-$B21-1),0)","v":0},{"$f":"CW21-IF(AND($B21<CX$14,CX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CX$14-$B21-1),0)","v":0},{"$f":"CX21-IF(AND($B21<CY$14,CY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CY$14-$B21-1),0)","v":0},{"$f":"CY21-IF(AND($B21<CZ$14,CZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CZ$14-$B21-1),0)","v":0},{"$f":"CZ21-IF(AND($B21<DA$14,DA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DA$14-$B21-1),0)","v":0},{"$f":"DA21-IF(AND($B21<DB$14,DB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DB$14-$B21-1),0)","v":0},{"$f":"DB21-IF(AND($B21<DC$14,DC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DC$14-$B21-1),0)","v":0},{"$f":"DC21-IF(AND($B21<DD$14,DD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DD$14-$B21-1),0)","v":0},{"$f":"DD21-IF(AND($B21<DE$14,DE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DE$14-$B21-1),0)","v":0},{"$f":"DE21-IF(AND($B21<DF$14,DF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DF$14-$B21-1),0)","v":0},{"$f":"DF21-IF(AND($B21<DG$14,DG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DG$14-$B21-1),0)","v":0},{"$f":"DG21-IF(AND($B21<DH$14,DH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DH$14-$B21-1),0)","v":0},{"$f":"DH21-IF(AND($B21<DI$14,DI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DI$14-$B21-1),0)","v":0},{"$f":"DI21-IF(AND($B21<DJ$14,DJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DJ$14-$B21-1),0)","v":0},{"$f":"DJ21-IF(AND($B21<DK$14,DK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DK$14-$B21-1),0)","v":0},{"$f":"DK21-IF(AND($B21<DL$14,DL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DL$14-$B21-1),0)","v":0},{"$f":"DL21-IF(AND($B21<DM$14,DM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DM$14-$B21-1),0)","v":0},{"$f":"DM21-IF(AND($B21<DN$14,DN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DN$14-$B21-1),0)","v":0},{"$f":"DN21-IF(AND($B21<DO$14,DO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DO$14-$B21-1),0)","v":0},{"$f":"DO21-IF(AND($B21<DP$14,DP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DP$14-$B21-1),0)","v":0},{"$f":"DP21-IF(AND($B21<DQ$14,DQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DQ$14-$B21-1),0)","v":0},{"$f":"DQ21-IF(AND($B21<DR$14,DR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DR$14-$B21-1),0)","v":0},{"$f":"DR21-IF(AND($B21<DS$14,DS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DS$14-$B21-1),0)","v":0}]
[{"$f":"Calcs!A22","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":4},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":4},null,null,0,{"$f":"F22-IF(AND($B22<G$14,G$14-$B22<$C$5),OFFSET(Input!$BJ22,0,G$14-$B22-1),0)","v":0},{"$f":"G22-IF(AND($B22<H$14,H$14-$B22<$C$5),OFFSET(Input!$BJ22,0,H$14-$B22-1),0)","v":0},{"$f":"H22-IF(AND($B22<I$14,I$14-$B22<$C$5),OFFSET(Input!$BJ22,0,I$14-$B22-1),0)","v":0},{"$f":"I22-IF(AND($B22<J$14,J$14-$B22<$C$5),OFFSET(Input!$BJ22,0,J$14-$B22-1),0)","v":0},{"$f":"J22-IF(AND($B22<K$14,K$14-$B22<$C$5),OFFSET(Input!$BJ22,0,K$14-$B22-1),0)","v":0},{"$f":"K22-IF(AND($B22<L$14,L$14-$B22<$C$5),OFFSET(Input!$BJ22,0,L$14-$B22-1),0)","v":0},{"$f":"L22-IF(AND($B22<M$14,M$14-$B22<$C$5),OFFSET(Input!$BJ22,0,M$14-$B22-1),0)","v":0},{"$f":"M22-IF(AND($B22<N$14,N$14-$B22<$C$5),OFFSET(Input!$BJ22,0,N$14-$B22-1),0)","v":0},{"$f":"N22-IF(AND($B22<O$14,O$14-$B22<$C$5),OFFSET(Input!$BJ22,0,O$14-$B22-1),0)","v":0},{"$f":"O22-IF(AND($B22<P$14,P$14-$B22<$C$5),OFFSET(Input!$BJ22,0,P$14-$B22-1),0)","v":0},{"$f":"P22-IF(AND($B22<Q$14,Q$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Q$14-$B22-1),0)","v":0},{"$f":"Q22-IF(AND($B22<R$14,R$14-$B22<$C$5),OFFSET(Input!$BJ22,0,R$14-$B22-1),0)","v":0},{"$f":"R22-IF(AND($B22<S$14,S$14-$B22<$C$5),OFFSET(Input!$BJ22,0,S$14-$B22-1),0)","v":0},{"$f":"S22-IF(AND($B22<T$14,T$14-$B22<$C$5),OFFSET(Input!$BJ22,0,T$14-$B22-1),0)","v":0},{"$f":"T22-IF(AND($B22<U$14,U$14-$B22<$C$5),OFFSET(Input!$BJ22,0,U$14-$B22-1),0)","v":0},{"$f":"U22-IF(AND($B22<V$14,V$14-$B22<$C$5),OFFSET(Input!$BJ22,0,V$14-$B22-1),0)","v":0},{"$f":"V22-IF(AND($B22<W$14,W$14-$B22<$C$5),OFFSET(Input!$BJ22,0,W$14-$B22-1),0)","v":0},{"$f":"W22-IF(AND($B22<X$14,X$14-$B22<$C$5),OFFSET(Input!$BJ22,0,X$14-$B22-1),0)","v":0},{"$f":"X22-IF(AND($B22<Y$14,Y$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Y$14-$B22-1),0)","v":0},{"$f":"Y22-IF(AND($B22<Z$14,Z$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Z$14-$B22-1),0)","v":0},{"$f":"Z22-IF(AND($B22<AA$14,AA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AA$14-$B22-1),0)","v":0},{"$f":"AA22-IF(AND($B22<AB$14,AB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AB$14-$B22-1),0)","v":0},{"$f":"AB22-IF(AND($B22<AC$14,AC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AC$14-$B22-1),0)","v":0},{"$f":"AC22-IF(AND($B22<AD$14,AD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AD$14-$B22-1),0)","v":0},{"$f":"AD22-IF(AND($B22<AE$14,AE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AE$14-$B22-1),0)","v":0},{"$f":"AE22-IF(AND($B22<AF$14,AF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AF$14-$B22-1),0)","v":0},{"$f":"AF22-IF(AND($B22<AG$14,AG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AG$14-$B22-1),0)","v":0},{"$f":"AG22-IF(AND($B22<AH$14,AH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AH$14-$B22-1),0)","v":0},{"$f":"AH22-IF(AND($B22<AI$14,AI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AI$14-$B22-1),0)","v":0},{"$f":"AI22-IF(AND($B22<AJ$14,AJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AJ$14-$B22-1),0)","v":0},{"$f":"AJ22-IF(AND($B22<AK$14,AK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AK$14-$B22-1),0)","v":0},{"$f":"AK22-IF(AND($B22<AL$14,AL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AL$14-$B22-1),0)","v":0},{"$f":"AL22-IF(AND($B22<AM$14,AM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AM$14-$B22-1),0)","v":0},{"$f":"AM22-IF(AND($B22<AN$14,AN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AN$14-$B22-1),0)","v":0},{"$f":"AN22-IF(AND($B22<AO$14,AO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AO$14-$B22-1),0)","v":0},{"$f":"AO22-IF(AND($B22<AP$14,AP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AP$14-$B22-1),0)","v":0},{"$f":"AP22-IF(AND($B22<AQ$14,AQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AQ$14-$B22-1),0)","v":0},{"$f":"AQ22-IF(AND($B22<AR$14,AR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AR$14-$B22-1),0)","v":0},{"$f":"AR22-IF(AND($B22<AS$14,AS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AS$14-$B22-1),0)","v":0},{"$f":"AS22-IF(AND($B22<AT$14,AT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AT$14-$B22-1),0)","v":0},{"$f":"AT22-IF(AND($B22<AU$14,AU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AU$14-$B22-1),0)","v":0},{"$f":"AU22-IF(AND($B22<AV$14,AV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AV$14-$B22-1),0)","v":0},{"$f":"AV22-IF(AND($B22<AW$14,AW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AW$14-$B22-1),0)","v":0},{"$f":"AW22-IF(AND($B22<AX$14,AX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AX$14-$B22-1),0)","v":0},{"$f":"AX22-IF(AND($B22<AY$14,AY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AY$14-$B22-1),0)","v":0},{"$f":"AY22-IF(AND($B22<AZ$14,AZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AZ$14-$B22-1),0)","v":0},{"$f":"AZ22-IF(AND($B22<BA$14,BA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BA$14-$B22-1),0)","v":0},{"$f":"BA22-IF(AND($B22<BB$14,BB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BB$14-$B22-1),0)","v":0},{"$f":"BB22-IF(AND($B22<BC$14,BC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BC$14-$B22-1),0)","v":0},{"$f":"BC22-IF(AND($B22<BD$14,BD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BD$14-$B22-1),0)","v":0},{"$f":"BD22-IF(AND($B22<BE$14,BE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BE$14-$B22-1),0)","v":0},{"$f":"BE22-IF(AND($B22<BF$14,BF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BF$14-$B22-1),0)","v":0},{"$f":"BF22-IF(AND($B22<BG$14,BG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BG$14-$B22-1),0)","v":0},{"$f":"BG22-IF(AND($B22<BH$14,BH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BH$14-$B22-1),0)","v":0},{"$f":"BH22-IF(AND($B22<BI$14,BI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BI$14-$B22-1),0)","v":0},{"$f":"BI22-IF(AND($B22<BJ$14,BJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BJ$14-$B22-1),0)","v":0},{"$f":"BJ22-IF(AND($B22<BK$14,BK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BK$14-$B22-1),0)","v":0},{"$f":"BK22-IF(AND($B22<BL$14,BL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BL$14-$B22-1),0)","v":0},{"$f":"BL22-IF(AND($B22<BM$14,BM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BM$14-$B22-1),0)","v":0},{"$f":"BM22-IF(AND($B22<BN$14,BN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BN$14-$B22-1),0)","v":0},{"$f":"BN22-IF(AND($B22<BO$14,BO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BO$14-$B22-1),0)","v":0},{"$f":"BO22-IF(AND($B22<BP$14,BP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BP$14-$B22-1),0)","v":0},{"$f":"BP22-IF(AND($B22<BQ$14,BQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BQ$14-$B22-1),0)","v":0},{"$f":"BQ22-IF(AND($B22<BR$14,BR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BR$14-$B22-1),0)","v":0},{"$f":"BR22-IF(AND($B22<BS$14,BS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BS$14-$B22-1),0)","v":0},{"$f":"BS22-IF(AND($B22<BT$14,BT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BT$14-$B22-1),0)","v":0},{"$f":"BT22-IF(AND($B22<BU$14,BU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BU$14-$B22-1),0)","v":0},{"$f":"BU22-IF(AND($B22<BV$14,BV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BV$14-$B22-1),0)","v":0},{"$f":"BV22-IF(AND($B22<BW$14,BW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BW$14-$B22-1),0)","v":0},{"$f":"BW22-IF(AND($B22<BX$14,BX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BX$14-$B22-1),0)","v":0},{"$f":"BX22-IF(AND($B22<BY$14,BY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BY$14-$B22-1),0)","v":0},{"$f":"BY22-IF(AND($B22<BZ$14,BZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BZ$14-$B22-1),0)","v":0},{"$f":"BZ22-IF(AND($B22<CA$14,CA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CA$14-$B22-1),0)","v":0},{"$f":"CA22-IF(AND($B22<CB$14,CB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CB$14-$B22-1),0)","v":0},{"$f":"CB22-IF(AND($B22<CC$14,CC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CC$14-$B22-1),0)","v":0},{"$f":"CC22-IF(AND($B22<CD$14,CD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CD$14-$B22-1),0)","v":0},{"$f":"CD22-IF(AND($B22<CE$14,CE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CE$14-$B22-1),0)","v":0},{"$f":"CE22-IF(AND($B22<CF$14,CF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CF$14-$B22-1),0)","v":0},{"$f":"CF22-IF(AND($B22<CG$14,CG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CG$14-$B22-1),0)","v":0},{"$f":"CG22-IF(AND($B22<CH$14,CH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CH$14-$B22-1),0)","v":0},{"$f":"CH22-IF(AND($B22<CI$14,CI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CI$14-$B22-1),0)","v":0},{"$f":"CI22-IF(AND($B22<CJ$14,CJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CJ$14-$B22-1),0)","v":0},{"$f":"CJ22-IF(AND($B22<CK$14,CK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CK$14-$B22-1),0)","v":0},{"$f":"CK22-IF(AND($B22<CL$14,CL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CL$14-$B22-1),0)","v":0},{"$f":"CL22-IF(AND($B22<CM$14,CM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CM$14-$B22-1),0)","v":0},{"$f":"CM22-IF(AND($B22<CN$14,CN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CN$14-$B22-1),0)","v":0},{"$f":"CN22-IF(AND($B22<CO$14,CO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CO$14-$B22-1),0)","v":0},{"$f":"CO22-IF(AND($B22<CP$14,CP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CP$14-$B22-1),0)","v":0},{"$f":"CP22-IF(AND($B22<CQ$14,CQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CQ$14-$B22-1),0)","v":0},{"$f":"CQ22-IF(AND($B22<CR$14,CR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CR$14-$B22-1),0)","v":0},{"$f":"CR22-IF(AND($B22<CS$14,CS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CS$14-$B22-1),0)","v":0},{"$f":"CS22-IF(AND($B22<CT$14,CT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CT$14-$B22-1),0)","v":0},{"$f":"CT22-IF(AND($B22<CU$14,CU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CU$14-$B22-1),0)","v":0},{"$f":"CU22-IF(AND($B22<CV$14,CV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CV$14-$B22-1),0)","v":0},{"$f":"CV22-IF(AND($B22<CW$14,CW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CW$14-$B22-1),0)","v":0},{"$f":"CW22-IF(AND($B22<CX$14,CX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CX$14-$B22-1),0)","v":0},{"$f":"CX22-IF(AND($B22<CY$14,CY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CY$14-$B22-1),0)","v":0},{"$f":"CY22-IF(AND($B22<CZ$14,CZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CZ$14-$B22-1),0)","v":0},{"$f":"CZ22-IF(AND($B22<DA$14,DA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DA$14-$B22-1),0)","v":0},{"$f":"DA22-IF(AND($B22<DB$14,DB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DB$14-$B22-1),0)","v":0},{"$f":"DB22-IF(AND($B22<DC$14,DC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DC$14-$B22-1),0)","v":0},{"$f":"DC22-IF(AND($B22<DD$14,DD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DD$14-$B22-1),0)","v":0},{"$f":"DD22-IF(AND($B22<DE$14,DE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DE$14-$B22-1),0)","v":0},{"$f":"DE22-IF(AND($B22<DF$14,DF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DF$14-$B22-1),0)","v":0},{"$f":"DF22-IF(AND($B22<DG$14,DG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DG$14-$B22-1),0)","v":0},{"$f":"DG22-IF(AND($B22<DH$14,DH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DH$14-$B22-1),0)","v":0},{"$f":"DH22-IF(AND($B22<DI$14,DI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DI$14-$B22-1),0)","v":0},{"$f":"DI22-IF(AND($B22<DJ$14,DJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DJ$14-$B22-1),0)","v":0},{"$f":"DJ22-IF(AND($B22<DK$14,DK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DK$14-$B22-1),0)","v":0},{"$f":"DK22-IF(AND($B22<DL$14,DL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DL$14-$B22-1),0)","v":0},{"$f":"DL22-IF(AND($B22<DM$14,DM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DM$14-$B22-1),0)","v":0},{"$f":"DM22-IF(AND($B22<DN$14,DN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DN$14-$B22-1),0)","v":0},{"$f":"DN22-IF(AND($B22<DO$14,DO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DO$14-$B22-1),0)","v":0},{"$f":"DO22-IF(AND($B22<DP$14,DP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DP$14-$B22-1),0)","v":0},{"$f":"DP22-IF(AND($B22<DQ$14,DQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DQ$14-$B22-1),0)","v":0},{"$f":"DQ22-IF(AND($B22<DR$14,DR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DR$14-$B22-1),0)","v":0},{"$f":"DR22-IF(AND($B22<DS$14,DS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DS$14-$B22-1),0)","v":0}]
[{"$f":"Calcs!A23","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":4},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":4},null,null,0,{"$f":"F23-IF(AND($B23<G$14,G$14-$B23<$C$5),OFFSET(Input!$BJ23,0,G$14-$B23-1),0)","v":0},{"$f":"G23-IF(AND($B23<H$14,H$14-$B23<$C$5),OFFSET(Input!$BJ23,0,H$14-$B23-1),0)","v":0},{"$f":"H23-IF(AND($B23<I$14,I$14-$B23<$C$5),OFFSET(Input!$BJ23,0,I$14-$B23-1),0)","v":0},{"$f":"I23-IF(AND($B23<J$14,J$14-$B23<$C$5),OFFSET(Input!$BJ23,0,J$14-$B23-1),0)","v":0},{"$f":"J23-IF(AND($B23<K$14,K$14-$B23<$C$5),OFFSET(Input!$BJ23,0,K$14-$B23-1),0)","v":0},{"$f":"K23-IF(AND($B23<L$14,L$14-$B23<$C$5),OFFSET(Input!$BJ23,0,L$14-$B23-1),0)","v":0},{"$f":"L23-IF(AND($B23<M$14,M$14-$B23<$C$5),OFFSET(Input!$BJ23,0,M$14-$B23-1),0)","v":0},{"$f":"M23-IF(AND($B23<N$14,N$14-$B23<$C$5),OFFSET(Input!$BJ23,0,N$14-$B23-1),0)","v":0},{"$f":"N23-IF(AND($B23<O$14,O$14-$B23<$C$5),OFFSET(Input!$BJ23,0,O$14-$B23-1),0)","v":0},{"$f":"O23-IF(AND($B23<P$14,P$14-$B23<$C$5),OFFSET(Input!$BJ23,0,P$14-$B23-1),0)","v":0},{"$f":"P23-IF(AND($B23<Q$14,Q$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Q$14-$B23-1),0)","v":0},{"$f":"Q23-IF(AND($B23<R$14,R$14-$B23<$C$5),OFFSET(Input!$BJ23,0,R$14-$B23-1),0)","v":0},{"$f":"R23-IF(AND($B23<S$14,S$14-$B23<$C$5),OFFSET(Input!$BJ23,0,S$14-$B23-1),0)","v":0},{"$f":"S23-IF(AND($B23<T$14,T$14-$B23<$C$5),OFFSET(Input!$BJ23,0,T$14-$B23-1),0)","v":0},{"$f":"T23-IF(AND($B23<U$14,U$14-$B23<$C$5),OFFSET(Input!$BJ23,0,U$14-$B23-1),0)","v":0},{"$f":"U23-IF(AND($B23<V$14,V$14-$B23<$C$5),OFFSET(Input!$BJ23,0,V$14-$B23-1),0)","v":0},{"$f":"V23-IF(AND($B23<W$14,W$14-$B23<$C$5),OFFSET(Input!$BJ23,0,W$14-$B23-1),0)","v":0},{"$f":"W23-IF(AND($B23<X$14,X$14-$B23<$C$5),OFFSET(Input!$BJ23,0,X$14-$B23-1),0)","v":0},{"$f":"X23-IF(AND($B23<Y$14,Y$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Y$14-$B23-1),0)","v":0},{"$f":"Y23-IF(AND($B23<Z$14,Z$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Z$14-$B23-1),0)","v":0},{"$f":"Z23-IF(AND($B23<AA$14,AA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AA$14-$B23-1),0)","v":0},{"$f":"AA23-IF(AND($B23<AB$14,AB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AB$14-$B23-1),0)","v":0},{"$f":"AB23-IF(AND($B23<AC$14,AC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AC$14-$B23-1),0)","v":0},{"$f":"AC23-IF(AND($B23<AD$14,AD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AD$14-$B23-1),0)","v":0},{"$f":"AD23-IF(AND($B23<AE$14,AE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AE$14-$B23-1),0)","v":0},{"$f":"AE23-IF(AND($B23<AF$14,AF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AF$14-$B23-1),0)","v":0},{"$f":"AF23-IF(AND($B23<AG$14,AG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AG$14-$B23-1),0)","v":0},{"$f":"AG23-IF(AND($B23<AH$14,AH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AH$14-$B23-1),0)","v":0},{"$f":"AH23-IF(AND($B23<AI$14,AI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AI$14-$B23-1),0)","v":0},{"$f":"AI23-IF(AND($B23<AJ$14,AJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AJ$14-$B23-1),0)","v":0},{"$f":"AJ23-IF(AND($B23<AK$14,AK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AK$14-$B23-1),0)","v":0},{"$f":"AK23-IF(AND($B23<AL$14,AL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AL$14-$B23-1),0)","v":0},{"$f":"AL23-IF(AND($B23<AM$14,AM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AM$14-$B23-1),0)","v":0},{"$f":"AM23-IF(AND($B23<AN$14,AN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AN$14-$B23-1),0)","v":0},{"$f":"AN23-IF(AND($B23<AO$14,AO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AO$14-$B23-1),0)","v":0},{"$f":"AO23-IF(AND($B23<AP$14,AP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AP$14-$B23-1),0)","v":0},{"$f":"AP23-IF(AND($B23<AQ$14,AQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AQ$14-$B23-1),0)","v":0},{"$f":"AQ23-IF(AND($B23<AR$14,AR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AR$14-$B23-1),0)","v":0},{"$f":"AR23-IF(AND($B23<AS$14,AS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AS$14-$B23-1),0)","v":0},{"$f":"AS23-IF(AND($B23<AT$14,AT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AT$14-$B23-1),0)","v":0},{"$f":"AT23-IF(AND($B23<AU$14,AU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AU$14-$B23-1),0)","v":0},{"$f":"AU23-IF(AND($B23<AV$14,AV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AV$14-$B23-1),0)","v":0},{"$f":"AV23-IF(AND($B23<AW$14,AW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AW$14-$B23-1),0)","v":0},{"$f":"AW23-IF(AND($B23<AX$14,AX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AX$14-$B23-1),0)","v":0},{"$f":"AX23-IF(AND($B23<AY$14,AY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AY$14-$B23-1),0)","v":0},{"$f":"AY23-IF(AND($B23<AZ$14,AZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AZ$14-$B23-1),0)","v":0},{"$f":"AZ23-IF(AND($B23<BA$14,BA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BA$14-$B23-1),0)","v":0},{"$f":"BA23-IF(AND($B23<BB$14,BB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BB$14-$B23-1),0)","v":0},{"$f":"BB23-IF(AND($B23<BC$14,BC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BC$14-$B23-1),0)","v":0},{"$f":"BC23-IF(AND($B23<BD$14,BD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BD$14-$B23-1),0)","v":0},{"$f":"BD23-IF(AND($B23<BE$14,BE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BE$14-$B23-1),0)","v":0},{"$f":"BE23-IF(AND($B23<BF$14,BF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BF$14-$B23-1),0)","v":0},{"$f":"BF23-IF(AND($B23<BG$14,BG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BG$14-$B23-1),0)","v":0},{"$f":"BG23-IF(AND($B23<BH$14,BH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BH$14-$B23-1),0)","v":0},{"$f":"BH23-IF(AND($B23<BI$14,BI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BI$14-$B23-1),0)","v":0},{"$f":"BI23-IF(AND($B23<BJ$14,BJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BJ$14-$B23-1),0)","v":0},{"$f":"BJ23-IF(AND($B23<BK$14,BK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BK$14-$B23-1),0)","v":0},{"$f":"BK23-IF(AND($B23<BL$14,BL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BL$14-$B23-1),0)","v":0},{"$f":"BL23-IF(AND($B23<BM$14,BM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BM$14-$B23-1),0)","v":0},{"$f":"BM23-IF(AND($B23<BN$14,BN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BN$14-$B23-1),0)","v":0},{"$f":"BN23-IF(AND($B23<BO$14,BO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BO$14-$B23-1),0)","v":0},{"$f":"BO23-IF(AND($B23<BP$14,BP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BP$14-$B23-1),0)","v":0},{"$f":"BP23-IF(AND($B23<BQ$14,BQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BQ$14-$B23-1),0)","v":0},{"$f":"BQ23-IF(AND($B23<BR$14,BR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BR$14-$B23-1),0)","v":0},{"$f":"BR23-IF(AND($B23<BS$14,BS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BS$14-$B23-1),0)","v":0},{"$f":"BS23-IF(AND($B23<BT$14,BT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BT$14-$B23-1),0)","v":0},{"$f":"BT23-IF(AND($B23<BU$14,BU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BU$14-$B23-1),0)","v":0},{"$f":"BU23-IF(AND($B23<BV$14,BV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BV$14-$B23-1),0)","v":0},{"$f":"BV23-IF(AND($B23<BW$14,BW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BW$14-$B23-1),0)","v":0},{"$f":"BW23-IF(AND($B23<BX$14,BX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BX$14-$B23-1),0)","v":0},{"$f":"BX23-IF(AND($B23<BY$14,BY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BY$14-$B23-1),0)","v":0},{"$f":"BY23-IF(AND($B23<BZ$14,BZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BZ$14-$B23-1),0)","v":0},{"$f":"BZ23-IF(AND($B23<CA$14,CA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CA$14-$B23-1),0)","v":0},{"$f":"CA23-IF(AND($B23<CB$14,CB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CB$14-$B23-1),0)","v":0},{"$f":"CB23-IF(AND($B23<CC$14,CC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CC$14-$B23-1),0)","v":0},{"$f":"CC23-IF(AND($B23<CD$14,CD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CD$14-$B23-1),0)","v":0},{"$f":"CD23-IF(AND($B23<CE$14,CE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CE$14-$B23-1),0)","v":0},{"$f":"CE23-IF(AND($B23<CF$14,CF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CF$14-$B23-1),0)","v":0},{"$f":"CF23-IF(AND($B23<CG$14,CG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CG$14-$B23-1),0)","v":0},{"$f":"CG23-IF(AND($B23<CH$14,CH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CH$14-$B23-1),0)","v":0},{"$f":"CH23-IF(AND($B23<CI$14,CI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CI$14-$B23-1),0)","v":0},{"$f":"CI23-IF(AND($B23<CJ$14,CJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CJ$14-$B23-1),0)","v":0},{"$f":"CJ23-IF(AND($B23<CK$14,CK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CK$14-$B23-1),0)","v":0},{"$f":"CK23-IF(AND($B23<CL$14,CL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CL$14-$B23-1),0)","v":0},{"$f":"CL23-IF(AND($B23<CM$14,CM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CM$14-$B23-1),0)","v":0},{"$f":"CM23-IF(AND($B23<CN$14,CN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CN$14-$B23-1),0)","v":0},{"$f":"CN23-IF(AND($B23<CO$14,CO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CO$14-$B23-1),0)","v":0},{"$f":"CO23-IF(AND($B23<CP$14,CP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CP$14-$B23-1),0)","v":0},{"$f":"CP23-IF(AND($B23<CQ$14,CQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CQ$14-$B23-1),0)","v":0},{"$f":"CQ23-IF(AND($B23<CR$14,CR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CR$14-$B23-1),0)","v":0},{"$f":"CR23-IF(AND($B23<CS$14,CS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CS$14-$B23-1),0)","v":0},{"$f":"CS23-IF(AND($B23<CT$14,CT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CT$14-$B23-1),0)","v":0},{"$f":"CT23-IF(AND($B23<CU$14,CU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CU$14-$B23-1),0)","v":0},{"$f":"CU23-IF(AND($B23<CV$14,CV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CV$14-$B23-1),0)","v":0},{"$f":"CV23-IF(AND($B23<CW$14,CW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CW$14-$B23-1),0)","v":0},{"$f":"CW23-IF(AND($B23<CX$14,CX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CX$14-$B23-1),0)","v":0},{"$f":"CX23-IF(AND($B23<CY$14,CY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CY$14-$B23-1),0)","v":0},{"$f":"CY23-IF(AND($B23<CZ$14,CZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CZ$14-$B23-1),0)","v":0},{"$f":"CZ23-IF(AND($B23<DA$14,DA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DA$14-$B23-1),0)","v":0},{"$f":"DA23-IF(AND($B23<DB$14,DB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DB$14-$B23-1),0)","v":0},{"$f":"DB23-IF(AND($B23<DC$14,DC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DC$14-$B23-1),0)","v":0},{"$f":"DC23-IF(AND($B23<DD$14,DD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DD$14-$B23-1),0)","v":0},{"$f":"DD23-IF(AND($B23<DE$14,DE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DE$14-$B23-1),0)","v":0},{"$f":"DE23-IF(AND($B23<DF$14,DF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DF$14-$B23-1),0)","v":0},{"$f":"DF23-IF(AND($B23<DG$14,DG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DG$14-$B23-1),0)","v":0},{"$f":"DG23-IF(AND($B23<DH$14,DH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DH$14-$B23-1),0)","v":0},{"$f":"DH23-IF(AND($B23<DI$14,DI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DI$14-$B23-1),0)","v":0},{"$f":"DI23-IF(AND($B23<DJ$14,DJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DJ$14-$B23-1),0)","v":0},{"$f":"DJ23-IF(AND($B23<DK$14,DK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DK$14-$B23-1),0)","v":0},{"$f":"DK23-IF(AND($B23<DL$14,DL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DL$14-$B23-1),0)","v":0},{"$f":"DL23-IF(AND($B23<DM$14,DM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DM$14-$B23-1),0)","v":0},{"$f":"DM23-IF(AND($B23<DN$14,DN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DN$14-$B23-1),0)","v":0},{"$f":"DN23-IF(AND($B23<DO$14,DO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DO$14-$B23-1),0)","v":0},{"$f":"DO23-IF(AND($B23<DP$14,DP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DP$14-$B23-1),0)","v":0},{"$f":"DP23-IF(AND($B23<DQ$14,DQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DQ$14-$B23-1),0)","v":0},{"$f":"DQ23-IF(AND($B23<DR$14,DR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DR$14-$B23-1),0)","v":0},{"$f":"DR23-IF(AND($B23<DS$14,DS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DS$14-$B23-1),0)","v":0}]
[{"$f":"Calcs!A24","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":4},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":4},null,null,0,{"$f":"F24-IF(AND($B24<G$14,G$14-$B24<$C$5),OFFSET(Input!$BJ24,0,G$14-$B24-1),0)","v":0},{"$f":"G24-IF(AND($B24<H$14,H$14-$B24<$C$5),OFFSET(Input!$BJ24,0,H$14-$B24-1),0)","v":0},{"$f":"H24-IF(AND($B24<I$14,I$14-$B24<$C$5),OFFSET(Input!$BJ24,0,I$14-$B24-1),0)","v":0},{"$f":"I24-IF(AND($B24<J$14,J$14-$B24<$C$5),OFFSET(Input!$BJ24,0,J$14-$B24-1),0)","v":0},{"$f":"J24-IF(AND($B24<K$14,K$14-$B24<$C$5),OFFSET(Input!$BJ24,0,K$14-$B24-1),0)","v":0},{"$f":"K24-IF(AND($B24<L$14,L$14-$B24<$C$5),OFFSET(Input!$BJ24,0,L$14-$B24-1),0)","v":0},{"$f":"L24-IF(AND($B24<M$14,M$14-$B24<$C$5),OFFSET(Input!$BJ24,0,M$14-$B24-1),0)","v":0},{"$f":"M24-IF(AND($B24<N$14,N$14-$B24<$C$5),OFFSET(Input!$BJ24,0,N$14-$B24-1),0)","v":0},{"$f":"N24-IF(AND($B24<O$14,O$14-$B24<$C$5),OFFSET(Input!$BJ24,0,O$14-$B24-1),0)","v":0},{"$f":"O24-IF(AND($B24<P$14,P$14-$B24<$C$5),OFFSET(Input!$BJ24,0,P$14-$B24-1),0)","v":0},{"$f":"P24-IF(AND($B24<Q$14,Q$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Q$14-$B24-1),0)","v":0},{"$f":"Q24-IF(AND($B24<R$14,R$14-$B24<$C$5),OFFSET(Input!$BJ24,0,R$14-$B24-1),0)","v":0},{"$f":"R24-IF(AND($B24<S$14,S$14-$B24<$C$5),OFFSET(Input!$BJ24,0,S$14-$B24-1),0)","v":0},{"$f":"S24-IF(AND($B24<T$14,T$14-$B24<$C$5),OFFSET(Input!$BJ24,0,T$14-$B24-1),0)","v":0},{"$f":"T24-IF(AND($B24<U$14,U$14-$B24<$C$5),OFFSET(Input!$BJ24,0,U$14-$B24-1),0)","v":0},{"$f":"U24-IF(AND($B24<V$14,V$14-$B24<$C$5),OFFSET(Input!$BJ24,0,V$14-$B24-1),0)","v":0},{"$f":"V24-IF(AND($B24<W$14,W$14-$B24<$C$5),OFFSET(Input!$BJ24,0,W$14-$B24-1),0)","v":0},{"$f":"W24-IF(AND($B24<X$14,X$14-$B24<$C$5),OFFSET(Input!$BJ24,0,X$14-$B24-1),0)","v":0},{"$f":"X24-IF(AND($B24<Y$14,Y$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Y$14-$B24-1),0)","v":0},{"$f":"Y24-IF(AND($B24<Z$14,Z$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Z$14-$B24-1),0)","v":0},{"$f":"Z24-IF(AND($B24<AA$14,AA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AA$14-$B24-1),0)","v":0},{"$f":"AA24-IF(AND($B24<AB$14,AB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AB$14-$B24-1),0)","v":0},{"$f":"AB24-IF(AND($B24<AC$14,AC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AC$14-$B24-1),0)","v":0},{"$f":"AC24-IF(AND($B24<AD$14,AD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AD$14-$B24-1),0)","v":0},{"$f":"AD24-IF(AND($B24<AE$14,AE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AE$14-$B24-1),0)","v":0},{"$f":"AE24-IF(AND($B24<AF$14,AF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AF$14-$B24-1),0)","v":0},{"$f":"AF24-IF(AND($B24<AG$14,AG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AG$14-$B24-1),0)","v":0},{"$f":"AG24-IF(AND($B24<AH$14,AH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AH$14-$B24-1),0)","v":0},{"$f":"AH24-IF(AND($B24<AI$14,AI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AI$14-$B24-1),0)","v":0},{"$f":"AI24-IF(AND($B24<AJ$14,AJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AJ$14-$B24-1),0)","v":0},{"$f":"AJ24-IF(AND($B24<AK$14,AK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AK$14-$B24-1),0)","v":0},{"$f":"AK24-IF(AND($B24<AL$14,AL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AL$14-$B24-1),0)","v":0},{"$f":"AL24-IF(AND($B24<AM$14,AM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AM$14-$B24-1),0)","v":0},{"$f":"AM24-IF(AND($B24<AN$14,AN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AN$14-$B24-1),0)","v":0},{"$f":"AN24-IF(AND($B24<AO$14,AO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AO$14-$B24-1),0)","v":0},{"$f":"AO24-IF(AND($B24<AP$14,AP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AP$14-$B24-1),0)","v":0},{"$f":"AP24-IF(AND($B24<AQ$14,AQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AQ$14-$B24-1),0)","v":0},{"$f":"AQ24-IF(AND($B24<AR$14,AR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AR$14-$B24-1),0)","v":0},{"$f":"AR24-IF(AND($B24<AS$14,AS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AS$14-$B24-1),0)","v":0},{"$f":"AS24-IF(AND($B24<AT$14,AT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AT$14-$B24-1),0)","v":0},{"$f":"AT24-IF(AND($B24<AU$14,AU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AU$14-$B24-1),0)","v":0},{"$f":"AU24-IF(AND($B24<AV$14,AV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AV$14-$B24-1),0)","v":0},{"$f":"AV24-IF(AND($B24<AW$14,AW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AW$14-$B24-1),0)","v":0},{"$f":"AW24-IF(AND($B24<AX$14,AX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AX$14-$B24-1),0)","v":0},{"$f":"AX24-IF(AND($B24<AY$14,AY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AY$14-$B24-1),0)","v":0},{"$f":"AY24-IF(AND($B24<AZ$14,AZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AZ$14-$B24-1),0)","v":0},{"$f":"AZ24-IF(AND($B24<BA$14,BA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BA$14-$B24-1),0)","v":0},{"$f":"BA24-IF(AND($B24<BB$14,BB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BB$14-$B24-1),0)","v":0},{"$f":"BB24-IF(AND($B24<BC$14,BC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BC$14-$B24-1),0)","v":0},{"$f":"BC24-IF(AND($B24<BD$14,BD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BD$14-$B24-1),0)","v":0},{"$f":"BD24-IF(AND($B24<BE$14,BE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BE$14-$B24-1),0)","v":0},{"$f":"BE24-IF(AND($B24<BF$14,BF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BF$14-$B24-1),0)","v":0},{"$f":"BF24-IF(AND($B24<BG$14,BG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BG$14-$B24-1),0)","v":0},{"$f":"BG24-IF(AND($B24<BH$14,BH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BH$14-$B24-1),0)","v":0},{"$f":"BH24-IF(AND($B24<BI$14,BI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BI$14-$B24-1),0)","v":0},{"$f":"BI24-IF(AND($B24<BJ$14,BJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BJ$14-$B24-1),0)","v":0},{"$f":"BJ24-IF(AND($B24<BK$14,BK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BK$14-$B24-1),0)","v":0},{"$f":"BK24-IF(AND($B24<BL$14,BL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BL$14-$B24-1),0)","v":0},{"$f":"BL24-IF(AND($B24<BM$14,BM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BM$14-$B24-1),0)","v":0},{"$f":"BM24-IF(AND($B24<BN$14,BN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BN$14-$B24-1),0)","v":0},{"$f":"BN24-IF(AND($B24<BO$14,BO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BO$14-$B24-1),0)","v":0},{"$f":"BO24-IF(AND($B24<BP$14,BP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BP$14-$B24-1),0)","v":0},{"$f":"BP24-IF(AND($B24<BQ$14,BQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BQ$14-$B24-1),0)","v":0},{"$f":"BQ24-IF(AND($B24<BR$14,BR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BR$14-$B24-1),0)","v":0},{"$f":"BR24-IF(AND($B24<BS$14,BS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BS$14-$B24-1),0)","v":0},{"$f":"BS24-IF(AND($B24<BT$14,BT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BT$14-$B24-1),0)","v":0},{"$f":"BT24-IF(AND($B24<BU$14,BU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BU$14-$B24-1),0)","v":0},{"$f":"BU24-IF(AND($B24<BV$14,BV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BV$14-$B24-1),0)","v":0},{"$f":"BV24-IF(AND($B24<BW$14,BW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BW$14-$B24-1),0)","v":0},{"$f":"BW24-IF(AND($B24<BX$14,BX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BX$14-$B24-1),0)","v":0},{"$f":"BX24-IF(AND($B24<BY$14,BY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BY$14-$B24-1),0)","v":0},{"$f":"BY24-IF(AND($B24<BZ$14,BZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BZ$14-$B24-1),0)","v":0},{"$f":"BZ24-IF(AND($B24<CA$14,CA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CA$14-$B24-1),0)","v":0},{"$f":"CA24-IF(AND($B24<CB$14,CB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CB$14-$B24-1),0)","v":0},{"$f":"CB24-IF(AND($B24<CC$14,CC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CC$14-$B24-1),0)","v":0},{"$f":"CC24-IF(AND($B24<CD$14,CD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CD$14-$B24-1),0)","v":0},{"$f":"CD24-IF(AND($B24<CE$14,CE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CE$14-$B24-1),0)","v":0},{"$f":"CE24-IF(AND($B24<CF$14,CF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CF$14-$B24-1),0)","v":0},{"$f":"CF24-IF(AND($B24<CG$14,CG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CG$14-$B24-1),0)","v":0},{"$f":"CG24-IF(AND($B24<CH$14,CH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CH$14-$B24-1),0)","v":0},{"$f":"CH24-IF(AND($B24<CI$14,CI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CI$14-$B24-1),0)","v":0},{"$f":"CI24-IF(AND($B24<CJ$14,CJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CJ$14-$B24-1),0)","v":0},{"$f":"CJ24-IF(AND($B24<CK$14,CK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CK$14-$B24-1),0)","v":0},{"$f":"CK24-IF(AND($B24<CL$14,CL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CL$14-$B24-1),0)","v":0},{"$f":"CL24-IF(AND($B24<CM$14,CM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CM$14-$B24-1),0)","v":0},{"$f":"CM24-IF(AND($B24<CN$14,CN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CN$14-$B24-1),0)","v":0},{"$f":"CN24-IF(AND($B24<CO$14,CO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CO$14-$B24-1),0)","v":0},{"$f":"CO24-IF(AND($B24<CP$14,CP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CP$14-$B24-1),0)","v":0},{"$f":"CP24-IF(AND($B24<CQ$14,CQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CQ$14-$B24-1),0)","v":0},{"$f":"CQ24-IF(AND($B24<CR$14,CR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CR$14-$B24-1),0)","v":0},{"$f":"CR24-IF(AND($B24<CS$14,CS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CS$14-$B24-1),0)","v":0},{"$f":"CS24-IF(AND($B24<CT$14,CT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CT$14-$B24-1),0)","v":0},{"$f":"CT24-IF(AND($B24<CU$14,CU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CU$14-$B24-1),0)","v":0},{"$f":"CU24-IF(AND($B24<CV$14,CV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CV$14-$B24-1),0)","v":0},{"$f":"CV24-IF(AND($B24<CW$14,CW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CW$14-$B24-1),0)","v":0},{"$f":"CW24-IF(AND($B24<CX$14,CX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CX$14-$B24-1),0)","v":0},{"$f":"CX24-IF(AND($B24<CY$14,CY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CY$14-$B24-1),0)","v":0},{"$f":"CY24-IF(AND($B24<CZ$14,CZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CZ$14-$B24-1),0)","v":0},{"$f":"CZ24-IF(AND($B24<DA$14,DA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DA$14-$B24-1),0)","v":0},{"$f":"DA24-IF(AND($B24<DB$14,DB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DB$14-$B24-1),0)","v":0},{"$f":"DB24-IF(AND($B24<DC$14,DC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DC$14-$B24-1),0)","v":0},{"$f":"DC24-IF(AND($B24<DD$14,DD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DD$14-$B24-1),0)","v":0},{"$f":"DD24-IF(AND($B24<DE$14,DE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DE$14-$B24-1),0)","v":0},{"$f":"DE24-IF(AND($B24<DF$14,DF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DF$14-$B24-1),0)","v":0},{"$f":"DF24-IF(AND($B24<DG$14,DG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DG$14-$B24-1),0)","v":0},{"$f":"DG24-IF(AND($B24<DH$14,DH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DH$14-$B24-1),0)","v":0},{"$f":"DH24-IF(AND($B24<DI$14,DI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DI$14-$B24-1),0)","v":0},{"$f":"DI24-IF(AND($B24<DJ$14,DJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DJ$14-$B24-1),0)","v":0},{"$f":"DJ24-IF(AND($B24<DK$14,DK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DK$14-$B24-1),0)","v":0},{"$f":"DK24-IF(AND($B24<DL$14,DL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DL$14-$B24-1),0)","v":0},{"$f":"DL24-IF(AND($B24<DM$14,DM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DM$14-$B24-1),0)","v":0},{"$f":"DM24-IF(AND($B24<DN$14,DN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DN$14-$B24-1),0)","v":0},{"$f":"DN24-IF(AND($B24<DO$14,DO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DO$14-$B24-1),0)","v":0},{"$f":"DO24-IF(AND($B24<DP$14,DP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DP$14-$B24-1),0)","v":0},{"$f":"DP24-IF(AND($B24<DQ$14,DQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DQ$14-$B24-1),0)","v":0},{"$f":"DQ24-IF(AND($B24<DR$14,DR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DR$14-$B24-1),0)","v":0},{"$f":"DR24-IF(AND($B24<DS$14,DS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DS$14-$B24-1),0)","v":0}]
[{"$f":"Calcs!A25","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":4},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":4},null,null,0,{"$f":"F25-IF(AND($B25<G$14,G$14-$B25<$C$5),OFFSET(Input!$BJ25,0,G$14-$B25-1),0)","v":0},{"$f":"G25-IF(AND($B25<H$14,H$14-$B25<$C$5),OFFSET(Input!$BJ25,0,H$14-$B25-1),0)","v":0},{"$f":"H25-IF(AND($B25<I$14,I$14-$B25<$C$5),OFFSET(Input!$BJ25,0,I$14-$B25-1),0)","v":0},{"$f":"I25-IF(AND($B25<J$14,J$14-$B25<$C$5),OFFSET(Input!$BJ25,0,J$14-$B25-1),0)","v":0},{"$f":"J25-IF(AND($B25<K$14,K$14-$B25<$C$5),OFFSET(Input!$BJ25,0,K$14-$B25-1),0)","v":0},{"$f":"K25-IF(AND($B25<L$14,L$14-$B25<$C$5),OFFSET(Input!$BJ25,0,L$14-$B25-1),0)","v":0},{"$f":"L25-IF(AND($B25<M$14,M$14-$B25<$C$5),OFFSET(Input!$BJ25,0,M$14-$B25-1),0)","v":0},{"$f":"M25-IF(AND($B25<N$14,N$14-$B25<$C$5),OFFSET(Input!$BJ25,0,N$14-$B25-1),0)","v":0},{"$f":"N25-IF(AND($B25<O$14,O$14-$B25<$C$5),OFFSET(Input!$BJ25,0,O$14-$B25-1),0)","v":0},{"$f":"O25-IF(AND($B25<P$14,P$14-$B25<$C$5),OFFSET(Input!$BJ25,0,P$14-$B25-1),0)","v":0},{"$f":"P25-IF(AND($B25<Q$14,Q$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Q$14-$B25-1),0)","v":0},{"$f":"Q25-IF(AND($B25<R$14,R$14-$B25<$C$5),OFFSET(Input!$BJ25,0,R$14-$B25-1),0)","v":0},{"$f":"R25-IF(AND($B25<S$14,S$14-$B25<$C$5),OFFSET(Input!$BJ25,0,S$14-$B25-1),0)","v":0},{"$f":"S25-IF(AND($B25<T$14,T$14-$B25<$C$5),OFFSET(Input!$BJ25,0,T$14-$B25-1),0)","v":0},{"$f":"T25-IF(AND($B25<U$14,U$14-$B25<$C$5),OFFSET(Input!$BJ25,0,U$14-$B25-1),0)","v":0},{"$f":"U25-IF(AND($B25<V$14,V$14-$B25<$C$5),OFFSET(Input!$BJ25,0,V$14-$B25-1),0)","v":0},{"$f":"V25-IF(AND($B25<W$14,W$14-$B25<$C$5),OFFSET(Input!$BJ25,0,W$14-$B25-1),0)","v":0},{"$f":"W25-IF(AND($B25<X$14,X$14-$B25<$C$5),OFFSET(Input!$BJ25,0,X$14-$B25-1),0)","v":0},{"$f":"X25-IF(AND($B25<Y$14,Y$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Y$14-$B25-1),0)","v":0},{"$f":"Y25-IF(AND($B25<Z$14,Z$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Z$14-$B25-1),0)","v":0},{"$f":"Z25-IF(AND($B25<AA$14,AA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AA$14-$B25-1),0)","v":0},{"$f":"AA25-IF(AND($B25<AB$14,AB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AB$14-$B25-1),0)","v":0},{"$f":"AB25-IF(AND($B25<AC$14,AC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AC$14-$B25-1),0)","v":0},{"$f":"AC25-IF(AND($B25<AD$14,AD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AD$14-$B25-1),0)","v":0},{"$f":"AD25-IF(AND($B25<AE$14,AE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AE$14-$B25-1),0)","v":0},{"$f":"AE25-IF(AND($B25<AF$14,AF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AF$14-$B25-1),0)","v":0},{"$f":"AF25-IF(AND($B25<AG$14,AG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AG$14-$B25-1),0)","v":0},{"$f":"AG25-IF(AND($B25<AH$14,AH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AH$14-$B25-1),0)","v":0},{"$f":"AH25-IF(AND($B25<AI$14,AI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AI$14-$B25-1),0)","v":0},{"$f":"AI25-IF(AND($B25<AJ$14,AJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AJ$14-$B25-1),0)","v":0},{"$f":"AJ25-IF(AND($B25<AK$14,AK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AK$14-$B25-1),0)","v":0},{"$f":"AK25-IF(AND($B25<AL$14,AL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AL$14-$B25-1),0)","v":0},{"$f":"AL25-IF(AND($B25<AM$14,AM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AM$14-$B25-1),0)","v":0},{"$f":"AM25-IF(AND($B25<AN$14,AN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AN$14-$B25-1),0)","v":0},{"$f":"AN25-IF(AND($B25<AO$14,AO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AO$14-$B25-1),0)","v":0},{"$f":"AO25-IF(AND($B25<AP$14,AP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AP$14-$B25-1),0)","v":0},{"$f":"AP25-IF(AND($B25<AQ$14,AQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AQ$14-$B25-1),0)","v":0},{"$f":"AQ25-IF(AND($B25<AR$14,AR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AR$14-$B25-1),0)","v":0},{"$f":"AR25-IF(AND($B25<AS$14,AS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AS$14-$B25-1),0)","v":0},{"$f":"AS25-IF(AND($B25<AT$14,AT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AT$14-$B25-1),0)","v":0},{"$f":"AT25-IF(AND($B25<AU$14,AU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AU$14-$B25-1),0)","v":0},{"$f":"AU25-IF(AND($B25<AV$14,AV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AV$14-$B25-1),0)","v":0},{"$f":"AV25-IF(AND($B25<AW$14,AW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AW$14-$B25-1),0)","v":0},{"$f":"AW25-IF(AND($B25<AX$14,AX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AX$14-$B25-1),0)","v":0},{"$f":"AX25-IF(AND($B25<AY$14,AY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AY$14-$B25-1),0)","v":0},{"$f":"AY25-IF(AND($B25<AZ$14,AZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AZ$14-$B25-1),0)","v":0},{"$f":"AZ25-IF(AND($B25<BA$14,BA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BA$14-$B25-1),0)","v":0},{"$f":"BA25-IF(AND($B25<BB$14,BB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BB$14-$B25-1),0)","v":0},{"$f":"BB25-IF(AND($B25<BC$14,BC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BC$14-$B25-1),0)","v":0},{"$f":"BC25-IF(AND($B25<BD$14,BD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BD$14-$B25-1),0)","v":0},{"$f":"BD25-IF(AND($B25<BE$14,BE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BE$14-$B25-1),0)","v":0},{"$f":"BE25-IF(AND($B25<BF$14,BF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BF$14-$B25-1),0)","v":0},{"$f":"BF25-IF(AND($B25<BG$14,BG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BG$14-$B25-1),0)","v":0},{"$f":"BG25-IF(AND($B25<BH$14,BH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BH$14-$B25-1),0)","v":0},{"$f":"BH25-IF(AND($B25<BI$14,BI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BI$14-$B25-1),0)","v":0},{"$f":"BI25-IF(AND($B25<BJ$14,BJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BJ$14-$B25-1),0)","v":0},{"$f":"BJ25-IF(AND($B25<BK$14,BK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BK$14-$B25-1),0)","v":0},{"$f":"BK25-IF(AND($B25<BL$14,BL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BL$14-$B25-1),0)","v":0},{"$f":"BL25-IF(AND($B25<BM$14,BM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BM$14-$B25-1),0)","v":0},{"$f":"BM25-IF(AND($B25<BN$14,BN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BN$14-$B25-1),0)","v":0},{"$f":"BN25-IF(AND($B25<BO$14,BO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BO$14-$B25-1),0)","v":0},{"$f":"BO25-IF(AND($B25<BP$14,BP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BP$14-$B25-1),0)","v":0},{"$f":"BP25-IF(AND($B25<BQ$14,BQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BQ$14-$B25-1),0)","v":0},{"$f":"BQ25-IF(AND($B25<BR$14,BR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BR$14-$B25-1),0)","v":0},{"$f":"BR25-IF(AND($B25<BS$14,BS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BS$14-$B25-1),0)","v":0},{"$f":"BS25-IF(AND($B25<BT$14,BT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BT$14-$B25-1),0)","v":0},{"$f":"BT25-IF(AND($B25<BU$14,BU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BU$14-$B25-1),0)","v":0},{"$f":"BU25-IF(AND($B25<BV$14,BV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BV$14-$B25-1),0)","v":0},{"$f":"BV25-IF(AND($B25<BW$14,BW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BW$14-$B25-1),0)","v":0},{"$f":"BW25-IF(AND($B25<BX$14,BX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BX$14-$B25-1),0)","v":0},{"$f":"BX25-IF(AND($B25<BY$14,BY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BY$14-$B25-1),0)","v":0},{"$f":"BY25-IF(AND($B25<BZ$14,BZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BZ$14-$B25-1),0)","v":0},{"$f":"BZ25-IF(AND($B25<CA$14,CA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CA$14-$B25-1),0)","v":0},{"$f":"CA25-IF(AND($B25<CB$14,CB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CB$14-$B25-1),0)","v":0},{"$f":"CB25-IF(AND($B25<CC$14,CC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CC$14-$B25-1),0)","v":0},{"$f":"CC25-IF(AND($B25<CD$14,CD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CD$14-$B25-1),0)","v":0},{"$f":"CD25-IF(AND($B25<CE$14,CE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CE$14-$B25-1),0)","v":0},{"$f":"CE25-IF(AND($B25<CF$14,CF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CF$14-$B25-1),0)","v":0},{"$f":"CF25-IF(AND($B25<CG$14,CG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CG$14-$B25-1),0)","v":0},{"$f":"CG25-IF(AND($B25<CH$14,CH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CH$14-$B25-1),0)","v":0},{"$f":"CH25-IF(AND($B25<CI$14,CI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CI$14-$B25-1),0)","v":0},{"$f":"CI25-IF(AND($B25<CJ$14,CJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CJ$14-$B25-1),0)","v":0},{"$f":"CJ25-IF(AND($B25<CK$14,CK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CK$14-$B25-1),0)","v":0},{"$f":"CK25-IF(AND($B25<CL$14,CL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CL$14-$B25-1),0)","v":0},{"$f":"CL25-IF(AND($B25<CM$14,CM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CM$14-$B25-1),0)","v":0},{"$f":"CM25-IF(AND($B25<CN$14,CN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CN$14-$B25-1),0)","v":0},{"$f":"CN25-IF(AND($B25<CO$14,CO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CO$14-$B25-1),0)","v":0},{"$f":"CO25-IF(AND($B25<CP$14,CP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CP$14-$B25-1),0)","v":0},{"$f":"CP25-IF(AND($B25<CQ$14,CQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CQ$14-$B25-1),0)","v":0},{"$f":"CQ25-IF(AND($B25<CR$14,CR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CR$14-$B25-1),0)","v":0},{"$f":"CR25-IF(AND($B25<CS$14,CS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CS$14-$B25-1),0)","v":0},{"$f":"CS25-IF(AND($B25<CT$14,CT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CT$14-$B25-1),0)","v":0},{"$f":"CT25-IF(AND($B25<CU$14,CU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CU$14-$B25-1),0)","v":0},{"$f":"CU25-IF(AND($B25<CV$14,CV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CV$14-$B25-1),0)","v":0},{"$f":"CV25-IF(AND($B25<CW$14,CW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CW$14-$B25-1),0)","v":0},{"$f":"CW25-IF(AND($B25<CX$14,CX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CX$14-$B25-1),0)","v":0},{"$f":"CX25-IF(AND($B25<CY$14,CY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CY$14-$B25-1),0)","v":0},{"$f":"CY25-IF(AND($B25<CZ$14,CZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CZ$14-$B25-1),0)","v":0},{"$f":"CZ25-IF(AND($B25<DA$14,DA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DA$14-$B25-1),0)","v":0},{"$f":"DA25-IF(AND($B25<DB$14,DB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DB$14-$B25-1),0)","v":0},{"$f":"DB25-IF(AND($B25<DC$14,DC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DC$14-$B25-1),0)","v":0},{"$f":"DC25-IF(AND($B25<DD$14,DD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DD$14-$B25-1),0)","v":0},{"$f":"DD25-IF(AND($B25<DE$14,DE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DE$14-$B25-1),0)","v":0},{"$f":"DE25-IF(AND($B25<DF$14,DF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DF$14-$B25-1),0)","v":0},{"$f":"DF25-IF(AND($B25<DG$14,DG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DG$14-$B25-1),0)","v":0},{"$f":"DG25-IF(AND($B25<DH$14,DH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DH$14-$B25-1),0)","v":0},{"$f":"DH25-IF(AND($B25<DI$14,DI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DI$14-$B25-1),0)","v":0},{"$f":"DI25-IF(AND($B25<DJ$14,DJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DJ$14-$B25-1),0)","v":0},{"$f":"DJ25-IF(AND($B25<DK$14,DK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DK$14-$B25-1),0)","v":0},{"$f":"DK25-IF(AND($B25<DL$14,DL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DL$14-$B25-1),0)","v":0},{"$f":"DL25-IF(AND($B25<DM$14,DM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DM$14-$B25-1),0)","v":0},{"$f":"DM25-IF(AND($B25<DN$14,DN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DN$14-$B25-1),0)","v":0},{"$f":"DN25-IF(AND($B25<DO$14,DO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DO$14-$B25-1),0)","v":0},{"$f":"DO25-IF(AND($B25<DP$14,DP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DP$14-$B25-1),0)","v":0},{"$f":"DP25-IF(AND($B25<DQ$14,DQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DQ$14-$B25-1),0)","v":0},{"$f":"DQ25-IF(AND($B25<DR$14,DR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DR$14-$B25-1),0)","v":0},{"$f":"DR25-IF(AND($B25<DS$14,DS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DS$14-$B25-1),0)","v":0}]
[{"$f":"Calcs!A26","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":4},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":4},null,null,0,{"$f":"F26-IF(AND($B26<G$14,G$14-$B26<$C$5),OFFSET(Input!$BJ26,0,G$14-$B26-1),0)","v":0},{"$f":"G26-IF(AND($B26<H$14,H$14-$B26<$C$5),OFFSET(Input!$BJ26,0,H$14-$B26-1),0)","v":0},{"$f":"H26-IF(AND($B26<I$14,I$14-$B26<$C$5),OFFSET(Input!$BJ26,0,I$14-$B26-1),0)","v":0},{"$f":"I26-IF(AND($B26<J$14,J$14-$B26<$C$5),OFFSET(Input!$BJ26,0,J$14-$B26-1),0)","v":0},{"$f":"J26-IF(AND($B26<K$14,K$14-$B26<$C$5),OFFSET(Input!$BJ26,0,K$14-$B26-1),0)","v":0},{"$f":"K26-IF(AND($B26<L$14,L$14-$B26<$C$5),OFFSET(Input!$BJ26,0,L$14-$B26-1),0)","v":0},{"$f":"L26-IF(AND($B26<M$14,M$14-$B26<$C$5),OFFSET(Input!$BJ26,0,M$14-$B26-1),0)","v":0},{"$f":"M26-IF(AND($B26<N$14,N$14-$B26<$C$5),OFFSET(Input!$BJ26,0,N$14-$B26-1),0)","v":0},{"$f":"N26-IF(AND($B26<O$14,O$14-$B26<$C$5),OFFSET(Input!$BJ26,0,O$14-$B26-1),0)","v":0},{"$f":"O26-IF(AND($B26<P$14,P$14-$B26<$C$5),OFFSET(Input!$BJ26,0,P$14-$B26-1),0)","v":0},{"$f":"P26-IF(AND($B26<Q$14,Q$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Q$14-$B26-1),0)","v":0},{"$f":"Q26-IF(AND($B26<R$14,R$14-$B26<$C$5),OFFSET(Input!$BJ26,0,R$14-$B26-1),0)","v":0},{"$f":"R26-IF(AND($B26<S$14,S$14-$B26<$C$5),OFFSET(Input!$BJ26,0,S$14-$B26-1),0)","v":0},{"$f":"S26-IF(AND($B26<T$14,T$14-$B26<$C$5),OFFSET(Input!$BJ26,0,T$14-$B26-1),0)","v":0},{"$f":"T26-IF(AND($B26<U$14,U$14-$B26<$C$5),OFFSET(Input!$BJ26,0,U$14-$B26-1),0)","v":0},{"$f":"U26-IF(AND($B26<V$14,V$14-$B26<$C$5),OFFSET(Input!$BJ26,0,V$14-$B26-1),0)","v":0},{"$f":"V26-IF(AND($B26<W$14,W$14-$B26<$C$5),OFFSET(Input!$BJ26,0,W$14-$B26-1),0)","v":0},{"$f":"W26-IF(AND($B26<X$14,X$14-$B26<$C$5),OFFSET(Input!$BJ26,0,X$14-$B26-1),0)","v":0},{"$f":"X26-IF(AND($B26<Y$14,Y$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Y$14-$B26-1),0)","v":0},{"$f":"Y26-IF(AND($B26<Z$14,Z$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Z$14-$B26-1),0)","v":0},{"$f":"Z26-IF(AND($B26<AA$14,AA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AA$14-$B26-1),0)","v":0},{"$f":"AA26-IF(AND($B26<AB$14,AB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AB$14-$B26-1),0)","v":0},{"$f":"AB26-IF(AND($B26<AC$14,AC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AC$14-$B26-1),0)","v":0},{"$f":"AC26-IF(AND($B26<AD$14,AD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AD$14-$B26-1),0)","v":0},{"$f":"AD26-IF(AND($B26<AE$14,AE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AE$14-$B26-1),0)","v":0},{"$f":"AE26-IF(AND($B26<AF$14,AF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AF$14-$B26-1),0)","v":0},{"$f":"AF26-IF(AND($B26<AG$14,AG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AG$14-$B26-1),0)","v":0},{"$f":"AG26-IF(AND($B26<AH$14,AH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AH$14-$B26-1),0)","v":0},{"$f":"AH26-IF(AND($B26<AI$14,AI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AI$14-$B26-1),0)","v":0},{"$f":"AI26-IF(AND($B26<AJ$14,AJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AJ$14-$B26-1),0)","v":0},{"$f":"AJ26-IF(AND($B26<AK$14,AK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AK$14-$B26-1),0)","v":0},{"$f":"AK26-IF(AND($B26<AL$14,AL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AL$14-$B26-1),0)","v":0},{"$f":"AL26-IF(AND($B26<AM$14,AM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AM$14-$B26-1),0)","v":0},{"$f":"AM26-IF(AND($B26<AN$14,AN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AN$14-$B26-1),0)","v":0},{"$f":"AN26-IF(AND($B26<AO$14,AO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AO$14-$B26-1),0)","v":0},{"$f":"AO26-IF(AND($B26<AP$14,AP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AP$14-$B26-1),0)","v":0},{"$f":"AP26-IF(AND($B26<AQ$14,AQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AQ$14-$B26-1),0)","v":0},{"$f":"AQ26-IF(AND($B26<AR$14,AR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AR$14-$B26-1),0)","v":0},{"$f":"AR26-IF(AND($B26<AS$14,AS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AS$14-$B26-1),0)","v":0},{"$f":"AS26-IF(AND($B26<AT$14,AT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AT$14-$B26-1),0)","v":0},{"$f":"AT26-IF(AND($B26<AU$14,AU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AU$14-$B26-1),0)","v":0},{"$f":"AU26-IF(AND($B26<AV$14,AV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AV$14-$B26-1),0)","v":0},{"$f":"AV26-IF(AND($B26<AW$14,AW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AW$14-$B26-1),0)","v":0},{"$f":"AW26-IF(AND($B26<AX$14,AX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AX$14-$B26-1),0)","v":0},{"$f":"AX26-IF(AND($B26<AY$14,AY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AY$14-$B26-1),0)","v":0},{"$f":"AY26-IF(AND($B26<AZ$14,AZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AZ$14-$B26-1),0)","v":0},{"$f":"AZ26-IF(AND($B26<BA$14,BA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BA$14-$B26-1),0)","v":0},{"$f":"BA26-IF(AND($B26<BB$14,BB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BB$14-$B26-1),0)","v":0},{"$f":"BB26-IF(AND($B26<BC$14,BC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BC$14-$B26-1),0)","v":0},{"$f":"BC26-IF(AND($B26<BD$14,BD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BD$14-$B26-1),0)","v":0},{"$f":"BD26-IF(AND($B26<BE$14,BE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BE$14-$B26-1),0)","v":0},{"$f":"BE26-IF(AND($B26<BF$14,BF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BF$14-$B26-1),0)","v":0},{"$f":"BF26-IF(AND($B26<BG$14,BG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BG$14-$B26-1),0)","v":0},{"$f":"BG26-IF(AND($B26<BH$14,BH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BH$14-$B26-1),0)","v":0},{"$f":"BH26-IF(AND($B26<BI$14,BI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BI$14-$B26-1),0)","v":0},{"$f":"BI26-IF(AND($B26<BJ$14,BJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BJ$14-$B26-1),0)","v":0},{"$f":"BJ26-IF(AND($B26<BK$14,BK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BK$14-$B26-1),0)","v":0},{"$f":"BK26-IF(AND($B26<BL$14,BL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BL$14-$B26-1),0)","v":0},{"$f":"BL26-IF(AND($B26<BM$14,BM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BM$14-$B26-1),0)","v":0},{"$f":"BM26-IF(AND($B26<BN$14,BN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BN$14-$B26-1),0)","v":0},{"$f":"BN26-IF(AND($B26<BO$14,BO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BO$14-$B26-1),0)","v":0},{"$f":"BO26-IF(AND($B26<BP$14,BP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BP$14-$B26-1),0)","v":0},{"$f":"BP26-IF(AND($B26<BQ$14,BQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BQ$14-$B26-1),0)","v":0},{"$f":"BQ26-IF(AND($B26<BR$14,BR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BR$14-$B26-1),0)","v":0},{"$f":"BR26-IF(AND($B26<BS$14,BS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BS$14-$B26-1),0)","v":0},{"$f":"BS26-IF(AND($B26<BT$14,BT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BT$14-$B26-1),0)","v":0},{"$f":"BT26-IF(AND($B26<BU$14,BU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BU$14-$B26-1),0)","v":0},{"$f":"BU26-IF(AND($B26<BV$14,BV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BV$14-$B26-1),0)","v":0},{"$f":"BV26-IF(AND($B26<BW$14,BW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BW$14-$B26-1),0)","v":0},{"$f":"BW26-IF(AND($B26<BX$14,BX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BX$14-$B26-1),0)","v":0},{"$f":"BX26-IF(AND($B26<BY$14,BY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BY$14-$B26-1),0)","v":0},{"$f":"BY26-IF(AND($B26<BZ$14,BZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BZ$14-$B26-1),0)","v":0},{"$f":"BZ26-IF(AND($B26<CA$14,CA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CA$14-$B26-1),0)","v":0},{"$f":"CA26-IF(AND($B26<CB$14,CB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CB$14-$B26-1),0)","v":0},{"$f":"CB26-IF(AND($B26<CC$14,CC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CC$14-$B26-1),0)","v":0},{"$f":"CC26-IF(AND($B26<CD$14,CD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CD$14-$B26-1),0)","v":0},{"$f":"CD26-IF(AND($B26<CE$14,CE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CE$14-$B26-1),0)","v":0},{"$f":"CE26-IF(AND($B26<CF$14,CF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CF$14-$B26-1),0)","v":0},{"$f":"CF26-IF(AND($B26<CG$14,CG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CG$14-$B26-1),0)","v":0},{"$f":"CG26-IF(AND($B26<CH$14,CH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CH$14-$B26-1),0)","v":0},{"$f":"CH26-IF(AND($B26<CI$14,CI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CI$14-$B26-1),0)","v":0},{"$f":"CI26-IF(AND($B26<CJ$14,CJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CJ$14-$B26-1),0)","v":0},{"$f":"CJ26-IF(AND($B26<CK$14,CK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CK$14-$B26-1),0)","v":0},{"$f":"CK26-IF(AND($B26<CL$14,CL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CL$14-$B26-1),0)","v":0},{"$f":"CL26-IF(AND($B26<CM$14,CM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CM$14-$B26-1),0)","v":0},{"$f":"CM26-IF(AND($B26<CN$14,CN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CN$14-$B26-1),0)","v":0},{"$f":"CN26-IF(AND($B26<CO$14,CO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CO$14-$B26-1),0)","v":0},{"$f":"CO26-IF(AND($B26<CP$14,CP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CP$14-$B26-1),0)","v":0},{"$f":"CP26-IF(AND($B26<CQ$14,CQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CQ$14-$B26-1),0)","v":0},{"$f":"CQ26-IF(AND($B26<CR$14,CR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CR$14-$B26-1),0)","v":0},{"$f":"CR26-IF(AND($B26<CS$14,CS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CS$14-$B26-1),0)","v":0},{"$f":"CS26-IF(AND($B26<CT$14,CT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CT$14-$B26-1),0)","v":0},{"$f":"CT26-IF(AND($B26<CU$14,CU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CU$14-$B26-1),0)","v":0},{"$f":"CU26-IF(AND($B26<CV$14,CV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CV$14-$B26-1),0)","v":0},{"$f":"CV26-IF(AND($B26<CW$14,CW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CW$14-$B26-1),0)","v":0},{"$f":"CW26-IF(AND($B26<CX$14,CX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CX$14-$B26-1),0)","v":0},{"$f":"CX26-IF(AND($B26<CY$14,CY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CY$14-$B26-1),0)","v":0},{"$f":"CY26-IF(AND($B26<CZ$14,CZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CZ$14-$B26-1),0)","v":0},{"$f":"CZ26-IF(AND($B26<DA$14,DA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DA$14-$B26-1),0)","v":0},{"$f":"DA26-IF(AND($B26<DB$14,DB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DB$14-$B26-1),0)","v":0},{"$f":"DB26-IF(AND($B26<DC$14,DC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DC$14-$B26-1),0)","v":0},{"$f":"DC26-IF(AND($B26<DD$14,DD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DD$14-$B26-1),0)","v":0},{"$f":"DD26-IF(AND($B26<DE$14,DE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DE$14-$B26-1),0)","v":0},{"$f":"DE26-IF(AND($B26<DF$14,DF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DF$14-$B26-1),0)","v":0},{"$f":"DF26-IF(AND($B26<DG$14,DG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DG$14-$B26-1),0)","v":0},{"$f":"DG26-IF(AND($B26<DH$14,DH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DH$14-$B26-1),0)","v":0},{"$f":"DH26-IF(AND($B26<DI$14,DI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DI$14-$B26-1),0)","v":0},{"$f":"DI26-IF(AND($B26<DJ$14,DJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DJ$14-$B26-1),0)","v":0},{"$f":"DJ26-IF(AND($B26<DK$14,DK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DK$14-$B26-1),0)","v":0},{"$f":"DK26-IF(AND($B26<DL$14,DL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DL$14-$B26-1),0)","v":0},{"$f":"DL26-IF(AND($B26<DM$14,DM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DM$14-$B26-1),0)","v":0},{"$f":"DM26-IF(AND($B26<DN$14,DN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DN$14-$B26-1),0)","v":0},{"$f":"DN26-IF(AND($B26<DO$14,DO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DO$14-$B26-1),0)","v":0},{"$f":"DO26-IF(AND($B26<DP$14,DP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DP$14-$B26-1),0)","v":0},{"$f":"DP26-IF(AND($B26<DQ$14,DQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DQ$14-$B26-1),0)","v":0},{"$f":"DQ26-IF(AND($B26<DR$14,DR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DR$14-$B26-1),0)","v":0},{"$f":"DR26-IF(AND($B26<DS$14,DS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DS$14-$B26-1),0)","v":0}]
[{"$f":"Calcs!A27","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":4},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":4},null,null,0,{"$f":"F27-IF(AND($B27<G$14,G$14-$B27<$C$5),OFFSET(Input!$BJ27,0,G$14-$B27-1),0)","v":0},{"$f":"G27-IF(AND($B27<H$14,H$14-$B27<$C$5),OFFSET(Input!$BJ27,0,H$14-$B27-1),0)","v":0},{"$f":"H27-IF(AND($B27<I$14,I$14-$B27<$C$5),OFFSET(Input!$BJ27,0,I$14-$B27-1),0)","v":0},{"$f":"I27-IF(AND($B27<J$14,J$14-$B27<$C$5),OFFSET(Input!$BJ27,0,J$14-$B27-1),0)","v":0},{"$f":"J27-IF(AND($B27<K$14,K$14-$B27<$C$5),OFFSET(Input!$BJ27,0,K$14-$B27-1),0)","v":0},{"$f":"K27-IF(AND($B27<L$14,L$14-$B27<$C$5),OFFSET(Input!$BJ27,0,L$14-$B27-1),0)","v":0},{"$f":"L27-IF(AND($B27<M$14,M$14-$B27<$C$5),OFFSET(Input!$BJ27,0,M$14-$B27-1),0)","v":0},{"$f":"M27-IF(AND($B27<N$14,N$14-$B27<$C$5),OFFSET(Input!$BJ27,0,N$14-$B27-1),0)","v":0},{"$f":"N27-IF(AND($B27<O$14,O$14-$B27<$C$5),OFFSET(Input!$BJ27,0,O$14-$B27-1),0)","v":0},{"$f":"O27-IF(AND($B27<P$14,P$14-$B27<$C$5),OFFSET(Input!$BJ27,0,P$14-$B27-1),0)","v":0},{"$f":"P27-IF(AND($B27<Q$14,Q$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Q$14-$B27-1),0)","v":0},{"$f":"Q27-IF(AND($B27<R$14,R$14-$B27<$C$5),OFFSET(Input!$BJ27,0,R$14-$B27-1),0)","v":0},{"$f":"R27-IF(AND($B27<S$14,S$14-$B27<$C$5),OFFSET(Input!$BJ27,0,S$14-$B27-1),0)","v":0},{"$f":"S27-IF(AND($B27<T$14,T$14-$B27<$C$5),OFFSET(Input!$BJ27,0,T$14-$B27-1),0)","v":0},{"$f":"T27-IF(AND($B27<U$14,U$14-$B27<$C$5),OFFSET(Input!$BJ27,0,U$14-$B27-1),0)","v":0},{"$f":"U27-IF(AND($B27<V$14,V$14-$B27<$C$5),OFFSET(Input!$BJ27,0,V$14-$B27-1),0)","v":0},{"$f":"V27-IF(AND($B27<W$14,W$14-$B27<$C$5),OFFSET(Input!$BJ27,0,W$14-$B27-1),0)","v":0},{"$f":"W27-IF(AND($B27<X$14,X$14-$B27<$C$5),OFFSET(Input!$BJ27,0,X$14-$B27-1),0)","v":0},{"$f":"X27-IF(AND($B27<Y$14,Y$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Y$14-$B27-1),0)","v":0},{"$f":"Y27-IF(AND($B27<Z$14,Z$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Z$14-$B27-1),0)","v":0},{"$f":"Z27-IF(AND($B27<AA$14,AA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AA$14-$B27-1),0)","v":0},{"$f":"AA27-IF(AND($B27<AB$14,AB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AB$14-$B27-1),0)","v":0},{"$f":"AB27-IF(AND($B27<AC$14,AC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AC$14-$B27-1),0)","v":0},{"$f":"AC27-IF(AND($B27<AD$14,AD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AD$14-$B27-1),0)","v":0},{"$f":"AD27-IF(AND($B27<AE$14,AE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AE$14-$B27-1),0)","v":0},{"$f":"AE27-IF(AND($B27<AF$14,AF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AF$14-$B27-1),0)","v":0},{"$f":"AF27-IF(AND($B27<AG$14,AG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AG$14-$B27-1),0)","v":0},{"$f":"AG27-IF(AND($B27<AH$14,AH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AH$14-$B27-1),0)","v":0},{"$f":"AH27-IF(AND($B27<AI$14,AI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AI$14-$B27-1),0)","v":0},{"$f":"AI27-IF(AND($B27<AJ$14,AJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AJ$14-$B27-1),0)","v":0},{"$f":"AJ27-IF(AND($B27<AK$14,AK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AK$14-$B27-1),0)","v":0},{"$f":"AK27-IF(AND($B27<AL$14,AL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AL$14-$B27-1),0)","v":0},{"$f":"AL27-IF(AND($B27<AM$14,AM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AM$14-$B27-1),0)","v":0},{"$f":"AM27-IF(AND($B27<AN$14,AN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AN$14-$B27-1),0)","v":0},{"$f":"AN27-IF(AND($B27<AO$14,AO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AO$14-$B27-1),0)","v":0},{"$f":"AO27-IF(AND($B27<AP$14,AP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AP$14-$B27-1),0)","v":0},{"$f":"AP27-IF(AND($B27<AQ$14,AQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AQ$14-$B27-1),0)","v":0},{"$f":"AQ27-IF(AND($B27<AR$14,AR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AR$14-$B27-1),0)","v":0},{"$f":"AR27-IF(AND($B27<AS$14,AS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AS$14-$B27-1),0)","v":0},{"$f":"AS27-IF(AND($B27<AT$14,AT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AT$14-$B27-1),0)","v":0},{"$f":"AT27-IF(AND($B27<AU$14,AU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AU$14-$B27-1),0)","v":0},{"$f":"AU27-IF(AND($B27<AV$14,AV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AV$14-$B27-1),0)","v":0},{"$f":"AV27-IF(AND($B27<AW$14,AW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AW$14-$B27-1),0)","v":0},{"$f":"AW27-IF(AND($B27<AX$14,AX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AX$14-$B27-1),0)","v":0},{"$f":"AX27-IF(AND($B27<AY$14,AY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AY$14-$B27-1),0)","v":0},{"$f":"AY27-IF(AND($B27<AZ$14,AZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AZ$14-$B27-1),0)","v":0},{"$f":"AZ27-IF(AND($B27<BA$14,BA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BA$14-$B27-1),0)","v":0},{"$f":"BA27-IF(AND($B27<BB$14,BB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BB$14-$B27-1),0)","v":0},{"$f":"BB27-IF(AND($B27<BC$14,BC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BC$14-$B27-1),0)","v":0},{"$f":"BC27-IF(AND($B27<BD$14,BD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BD$14-$B27-1),0)","v":0},{"$f":"BD27-IF(AND($B27<BE$14,BE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BE$14-$B27-1),0)","v":0},{"$f":"BE27-IF(AND($B27<BF$14,BF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BF$14-$B27-1),0)","v":0},{"$f":"BF27-IF(AND($B27<BG$14,BG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BG$14-$B27-1),0)","v":0},{"$f":"BG27-IF(AND($B27<BH$14,BH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BH$14-$B27-1),0)","v":0},{"$f":"BH27-IF(AND($B27<BI$14,BI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BI$14-$B27-1),0)","v":0},{"$f":"BI27-IF(AND($B27<BJ$14,BJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BJ$14-$B27-1),0)","v":0},{"$f":"BJ27-IF(AND($B27<BK$14,BK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BK$14-$B27-1),0)","v":0},{"$f":"BK27-IF(AND($B27<BL$14,BL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BL$14-$B27-1),0)","v":0},{"$f":"BL27-IF(AND($B27<BM$14,BM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BM$14-$B27-1),0)","v":0},{"$f":"BM27-IF(AND($B27<BN$14,BN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BN$14-$B27-1),0)","v":0},{"$f":"BN27-IF(AND($B27<BO$14,BO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BO$14-$B27-1),0)","v":0},{"$f":"BO27-IF(AND($B27<BP$14,BP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BP$14-$B27-1),0)","v":0},{"$f":"BP27-IF(AND($B27<BQ$14,BQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BQ$14-$B27-1),0)","v":0},{"$f":"BQ27-IF(AND($B27<BR$14,BR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BR$14-$B27-1),0)","v":0},{"$f":"BR27-IF(AND($B27<BS$14,BS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BS$14-$B27-1),0)","v":0},{"$f":"BS27-IF(AND($B27<BT$14,BT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BT$14-$B27-1),0)","v":0},{"$f":"BT27-IF(AND($B27<BU$14,BU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BU$14-$B27-1),0)","v":0},{"$f":"BU27-IF(AND($B27<BV$14,BV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BV$14-$B27-1),0)","v":0},{"$f":"BV27-IF(AND($B27<BW$14,BW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BW$14-$B27-1),0)","v":0},{"$f":"BW27-IF(AND($B27<BX$14,BX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BX$14-$B27-1),0)","v":0},{"$f":"BX27-IF(AND($B27<BY$14,BY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BY$14-$B27-1),0)","v":0},{"$f":"BY27-IF(AND($B27<BZ$14,BZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BZ$14-$B27-1),0)","v":0},{"$f":"BZ27-IF(AND($B27<CA$14,CA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CA$14-$B27-1),0)","v":0},{"$f":"CA27-IF(AND($B27<CB$14,CB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CB$14-$B27-1),0)","v":0},{"$f":"CB27-IF(AND($B27<CC$14,CC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CC$14-$B27-1),0)","v":0},{"$f":"CC27-IF(AND($B27<CD$14,CD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CD$14-$B27-1),0)","v":0},{"$f":"CD27-IF(AND($B27<CE$14,CE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CE$14-$B27-1),0)","v":0},{"$f":"CE27-IF(AND($B27<CF$14,CF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CF$14-$B27-1),0)","v":0},{"$f":"CF27-IF(AND($B27<CG$14,CG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CG$14-$B27-1),0)","v":0},{"$f":"CG27-IF(AND($B27<CH$14,CH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CH$14-$B27-1),0)","v":0},{"$f":"CH27-IF(AND($B27<CI$14,CI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CI$14-$B27-1),0)","v":0},{"$f":"CI27-IF(AND($B27<CJ$14,CJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CJ$14-$B27-1),0)","v":0},{"$f":"CJ27-IF(AND($B27<CK$14,CK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CK$14-$B27-1),0)","v":0},{"$f":"CK27-IF(AND($B27<CL$14,CL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CL$14-$B27-1),0)","v":0},{"$f":"CL27-IF(AND($B27<CM$14,CM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CM$14-$B27-1),0)","v":0},{"$f":"CM27-IF(AND($B27<CN$14,CN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CN$14-$B27-1),0)","v":0},{"$f":"CN27-IF(AND($B27<CO$14,CO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CO$14-$B27-1),0)","v":0},{"$f":"CO27-IF(AND($B27<CP$14,CP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CP$14-$B27-1),0)","v":0},{"$f":"CP27-IF(AND($B27<CQ$14,CQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CQ$14-$B27-1),0)","v":0},{"$f":"CQ27-IF(AND($B27<CR$14,CR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CR$14-$B27-1),0)","v":0},{"$f":"CR27-IF(AND($B27<CS$14,CS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CS$14-$B27-1),0)","v":0},{"$f":"CS27-IF(AND($B27<CT$14,CT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CT$14-$B27-1),0)","v":0},{"$f":"CT27-IF(AND($B27<CU$14,CU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CU$14-$B27-1),0)","v":0},{"$f":"CU27-IF(AND($B27<CV$14,CV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CV$14-$B27-1),0)","v":0},{"$f":"CV27-IF(AND($B27<CW$14,CW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CW$14-$B27-1),0)","v":0},{"$f":"CW27-IF(AND($B27<CX$14,CX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CX$14-$B27-1),0)","v":0},{"$f":"CX27-IF(AND($B27<CY$14,CY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CY$14-$B27-1),0)","v":0},{"$f":"CY27-IF(AND($B27<CZ$14,CZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CZ$14-$B27-1),0)","v":0},{"$f":"CZ27-IF(AND($B27<DA$14,DA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DA$14-$B27-1),0)","v":0},{"$f":"DA27-IF(AND($B27<DB$14,DB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DB$14-$B27-1),0)","v":0},{"$f":"DB27-IF(AND($B27<DC$14,DC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DC$14-$B27-1),0)","v":0},{"$f":"DC27-IF(AND($B27<DD$14,DD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DD$14-$B27-1),0)","v":0},{"$f":"DD27-IF(AND($B27<DE$14,DE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DE$14-$B27-1),0)","v":0},{"$f":"DE27-IF(AND($B27<DF$14,DF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DF$14-$B27-1),0)","v":0},{"$f":"DF27-IF(AND($B27<DG$14,DG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DG$14-$B27-1),0)","v":0},{"$f":"DG27-IF(AND($B27<DH$14,DH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DH$14-$B27-1),0)","v":0},{"$f":"DH27-IF(AND($B27<DI$14,DI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DI$14-$B27-1),0)","v":0},{"$f":"DI27-IF(AND($B27<DJ$14,DJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DJ$14-$B27-1),0)","v":0},{"$f":"DJ27-IF(AND($B27<DK$14,DK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DK$14-$B27-1),0)","v":0},{"$f":"DK27-IF(AND($B27<DL$14,DL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DL$14-$B27-1),0)","v":0},{"$f":"DL27-IF(AND($B27<DM$14,DM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DM$14-$B27-1),0)","v":0},{"$f":"DM27-IF(AND($B27<DN$14,DN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DN$14-$B27-1),0)","v":0},{"$f":"DN27-IF(AND($B27<DO$14,DO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DO$14-$B27-1),0)","v":0},{"$f":"DO27-IF(AND($B27<DP$14,DP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DP$14-$B27-1),0)","v":0},{"$f":"DP27-IF(AND($B27<DQ$14,DQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DQ$14-$B27-1),0)","v":0},{"$f":"DQ27-IF(AND($B27<DR$14,DR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DR$14-$B27-1),0)","v":0},{"$f":"DR27-IF(AND($B27<DS$14,DS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DS$14-$B27-1),0)","v":0}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,0,{"$f":"F28-IF(AND($B28<G$14,G$14-$B28<$C$5),OFFSET(Input!$BJ28,0,G$14-$B28-1),0)","v":0},{"$f":"G28-IF(AND($B28<H$14,H$14-$B28<$C$5),OFFSET(Input!$BJ28,0,H$14-$B28-1),0)","v":0},{"$f":"H28-IF(AND($B28<I$14,I$14-$B28<$C$5),OFFSET(Input!$BJ28,0,I$14-$B28-1),0)","v":0},{"$f":"I28-IF(AND($B28<J$14,J$14-$B28<$C$5),OFFSET(Input!$BJ28,0,J$14-$B28-1),0)","v":0},{"$f":"J28-IF(AND($B28<K$14,K$14-$B28<$C$5),OFFSET(Input!$BJ28,0,K$14-$B28-1),0)","v":0},{"$f":"K28-IF(AND($B28<L$14,L$14-$B28<$C$5),OFFSET(Input!$BJ28,0,L$14-$B28-1),0)","v":0},{"$f":"L28-IF(AND($B28<M$14,M$14-$B28<$C$5),OFFSET(Input!$BJ28,0,M$14-$B28-1),0)","v":0},{"$f":"M28-IF(AND($B28<N$14,N$14-$B28<$C$5),OFFSET(Input!$BJ28,0,N$14-$B28-1),0)","v":0},{"$f":"N28-IF(AND($B28<O$14,O$14-$B28<$C$5),OFFSET(Input!$BJ28,0,O$14-$B28-1),0)","v":0},{"$f":"O28-IF(AND($B28<P$14,P$14-$B28<$C$5),OFFSET(Input!$BJ28,0,P$14-$B28-1),0)","v":0},{"$f":"P28-IF(AND($B28<Q$14,Q$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Q$14-$B28-1),0)","v":0},{"$f":"Q28-IF(AND($B28<R$14,R$14-$B28<$C$5),OFFSET(Input!$BJ28,0,R$14-$B28-1),0)","v":0},{"$f":"R28-IF(AND($B28<S$14,S$14-$B28<$C$5),OFFSET(Input!$BJ28,0,S$14-$B28-1),0)","v":0},{"$f":"S28-IF(AND($B28<T$14,T$14-$B28<$C$5),OFFSET(Input!$BJ28,0,T$14-$B28-1),0)","v":0},{"$f":"T28-IF(AND($B28<U$14,U$14-$B28<$C$5),OFFSET(Input!$BJ28,0,U$14-$B28-1),0)","v":0},{"$f":"U28-IF(AND($B28<V$14,V$14-$B28<$C$5),OFFSET(Input!$BJ28,0,V$14-$B28-1),0)","v":0},{"$f":"V28-IF(AND($B28<W$14,W$14-$B28<$C$5),OFFSET(Input!$BJ28,0,W$14-$B28-1),0)","v":0},{"$f":"W28-IF(AND($B28<X$14,X$14-$B28<$C$5),OFFSET(Input!$BJ28,0,X$14-$B28-1),0)","v":0},{"$f":"X28-IF(AND($B28<Y$14,Y$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Y$14-$B28-1),0)","v":0},{"$f":"Y28-IF(AND($B28<Z$14,Z$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Z$14-$B28-1),0)","v":0},{"$f":"Z28-IF(AND($B28<AA$14,AA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AA$14-$B28-1),0)","v":0},{"$f":"AA28-IF(AND($B28<AB$14,AB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AB$14-$B28-1),0)","v":0},{"$f":"AB28-IF(AND($B28<AC$14,AC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AC$14-$B28-1),0)","v":0},{"$f":"AC28-IF(AND($B28<AD$14,AD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AD$14-$B28-1),0)","v":0},{"$f":"AD28-IF(AND($B28<AE$14,AE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AE$14-$B28-1),0)","v":0},{"$f":"AE28-IF(AND($B28<AF$14,AF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AF$14-$B28-1),0)","v":0},{"$f":"AF28-IF(AND($B28<AG$14,AG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AG$14-$B28-1),0)","v":0},{"$f":"AG28-IF(AND($B28<AH$14,AH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AH$14-$B28-1),0)","v":0},{"$f":"AH28-IF(AND($B28<AI$14,AI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AI$14-$B28-1),0)","v":0},{"$f":"AI28-IF(AND($B28<AJ$14,AJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AJ$14-$B28-1),0)","v":0},{"$f":"AJ28-IF(AND($B28<AK$14,AK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AK$14-$B28-1),0)","v":0},{"$f":"AK28-IF(AND($B28<AL$14,AL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AL$14-$B28-1),0)","v":0},{"$f":"AL28-IF(AND($B28<AM$14,AM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AM$14-$B28-1),0)","v":0},{"$f":"AM28-IF(AND($B28<AN$14,AN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AN$14-$B28-1),0)","v":0},{"$f":"AN28-IF(AND($B28<AO$14,AO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AO$14-$B28-1),0)","v":0},{"$f":"AO28-IF(AND($B28<AP$14,AP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AP$14-$B28-1),0)","v":0},{"$f":"AP28-IF(AND($B28<AQ$14,AQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AQ$14-$B28-1),0)","v":0},{"$f":"AQ28-IF(AND($B28<AR$14,AR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AR$14-$B28-1),0)","v":0},{"$f":"AR28-IF(AND($B28<AS$14,AS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AS$14-$B28-1),0)","v":0},{"$f":"AS28-IF(AND($B28<AT$14,AT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AT$14-$B28-1),0)","v":0},{"$f":"AT28-IF(AND($B28<AU$14,AU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AU$14-$B28-1),0)","v":0},{"$f":"AU28-IF(AND($B28<AV$14,AV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AV$14-$B28-1),0)","v":0},{"$f":"AV28-IF(AND($B28<AW$14,AW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AW$14-$B28-1),0)","v":0},{"$f":"AW28-IF(AND($B28<AX$14,AX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AX$14-$B28-1),0)","v":0},{"$f":"AX28-IF(AND($B28<AY$14,AY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AY$14-$B28-1),0)","v":0},{"$f":"AY28-IF(AND($B28<AZ$14,AZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AZ$14-$B28-1),0)","v":0},{"$f":"AZ28-IF(AND($B28<BA$14,BA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BA$14-$B28-1),0)","v":0},{"$f":"BA28-IF(AND($B28<BB$14,BB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BB$14-$B28-1),0)","v":0},{"$f":"BB28-IF(AND($B28<BC$14,BC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BC$14-$B28-1),0)","v":0},{"$f":"BC28-IF(AND($B28<BD$14,BD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BD$14-$B28-1),0)","v":0},{"$f":"BD28-IF(AND($B28<BE$14,BE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BE$14-$B28-1),0)","v":0},{"$f":"BE28-IF(AND($B28<BF$14,BF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BF$14-$B28-1),0)","v":0},{"$f":"BF28-IF(AND($B28<BG$14,BG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BG$14-$B28-1),0)","v":0},{"$f":"BG28-IF(AND($B28<BH$14,BH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BH$14-$B28-1),0)","v":0},{"$f":"BH28-IF(AND($B28<BI$14,BI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BI$14-$B28-1),0)","v":0},{"$f":"BI28-IF(AND($B28<BJ$14,BJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BJ$14-$B28-1),0)","v":0},{"$f":"BJ28-IF(AND($B28<BK$14,BK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BK$14-$B28-1),0)","v":0},{"$f":"BK28-IF(AND($B28<BL$14,BL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BL$14-$B28-1),0)","v":0},{"$f":"BL28-IF(AND($B28<BM$14,BM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BM$14-$B28-1),0)","v":0},{"$f":"BM28-IF(AND($B28<BN$14,BN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BN$14-$B28-1),0)","v":0},{"$f":"BN28-IF(AND($B28<BO$14,BO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BO$14-$B28-1),0)","v":0},{"$f":"BO28-IF(AND($B28<BP$14,BP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BP$14-$B28-1),0)","v":0},{"$f":"BP28-IF(AND($B28<BQ$14,BQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BQ$14-$B28-1),0)","v":0},{"$f":"BQ28-IF(AND($B28<BR$14,BR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BR$14-$B28-1),0)","v":0},{"$f":"BR28-IF(AND($B28<BS$14,BS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BS$14-$B28-1),0)","v":0},{"$f":"BS28-IF(AND($B28<BT$14,BT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BT$14-$B28-1),0)","v":0},{"$f":"BT28-IF(AND($B28<BU$14,BU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BU$14-$B28-1),0)","v":0},{"$f":"BU28-IF(AND($B28<BV$14,BV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BV$14-$B28-1),0)","v":0},{"$f":"BV28-IF(AND($B28<BW$14,BW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BW$14-$B28-1),0)","v":0},{"$f":"BW28-IF(AND($B28<BX$14,BX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BX$14-$B28-1),0)","v":0},{"$f":"BX28-IF(AND($B28<BY$14,BY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BY$14-$B28-1),0)","v":0},{"$f":"BY28-IF(AND($B28<BZ$14,BZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BZ$14-$B28-1),0)","v":0},{"$f":"BZ28-IF(AND($B28<CA$14,CA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CA$14-$B28-1),0)","v":0},{"$f":"CA28-IF(AND($B28<CB$14,CB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CB$14-$B28-1),0)","v":0},{"$f":"CB28-IF(AND($B28<CC$14,CC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CC$14-$B28-1),0)","v":0},{"$f":"CC28-IF(AND($B28<CD$14,CD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CD$14-$B28-1),0)","v":0},{"$f":"CD28-IF(AND($B28<CE$14,CE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CE$14-$B28-1),0)","v":0},{"$f":"CE28-IF(AND($B28<CF$14,CF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CF$14-$B28-1),0)","v":0},{"$f":"CF28-IF(AND($B28<CG$14,CG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CG$14-$B28-1),0)","v":0},{"$f":"CG28-IF(AND($B28<CH$14,CH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CH$14-$B28-1),0)","v":0},{"$f":"CH28-IF(AND($B28<CI$14,CI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CI$14-$B28-1),0)","v":0},{"$f":"CI28-IF(AND($B28<CJ$14,CJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CJ$14-$B28-1),0)","v":0},{"$f":"CJ28-IF(AND($B28<CK$14,CK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CK$14-$B28-1),0)","v":0},{"$f":"CK28-IF(AND($B28<CL$14,CL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CL$14-$B28-1),0)","v":0},{"$f":"CL28-IF(AND($B28<CM$14,CM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CM$14-$B28-1),0)","v":0},{"$f":"CM28-IF(AND($B28<CN$14,CN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CN$14-$B28-1),0)","v":0},{"$f":"CN28-IF(AND($B28<CO$14,CO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CO$14-$B28-1),0)","v":0},{"$f":"CO28-IF(AND($B28<CP$14,CP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CP$14-$B28-1),0)","v":0},{"$f":"CP28-IF(AND($B28<CQ$14,CQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CQ$14-$B28-1),0)","v":0},{"$f":"CQ28-IF(AND($B28<CR$14,CR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CR$14-$B28-1),0)","v":0},{"$f":"CR28-IF(AND($B28<CS$14,CS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CS$14-$B28-1),0)","v":0},{"$f":"CS28-IF(AND($B28<CT$14,CT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CT$14-$B28-1),0)","v":0},{"$f":"CT28-IF(AND($B28<CU$14,CU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CU$14-$B28-1),0)","v":0},{"$f":"CU28-IF(AND($B28<CV$14,CV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CV$14-$B28-1),0)","v":0},{"$f":"CV28-IF(AND($B28<CW$14,CW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CW$14-$B28-1),0)","v":0},{"$f":"CW28-IF(AND($B28<CX$14,CX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CX$14-$B28-1),0)","v":0},{"$f":"CX28-IF(AND($B28<CY$14,CY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CY$14-$B28-1),0)","v":0},{"$f":"CY28-IF(AND($B28<CZ$14,CZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CZ$14-$B28-1),0)","v":0},{"$f":"CZ28-IF(AND($B28<DA$14,DA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DA$14-$B28-1),0)","v":0},{"$f":"DA28-IF(AND($B28<DB$14,DB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DB$14-$B28-1),0)","v":0},{"$f":"DB28-IF(AND($B28<DC$14,DC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DC$14-$B28-1),0)","v":0},{"$f":"DC28-IF(AND($B28<DD$14,DD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DD$14-$B28-1),0)","v":0},{"$f":"DD28-IF(AND($B28<DE$14,DE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DE$14-$B28-1),0)","v":0},{"$f":"DE28-IF(AND($B28<DF$14,DF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DF$14-$B28-1),0)","v":0},{"$f":"DF28-IF(AND($B28<DG$14,DG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DG$14-$B28-1),0)","v":0},{"$f":"DG28-IF(AND($B28<DH$14,DH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DH$14-$B28-1),0)","v":0},{"$f":"DH28-IF(AND($B28<DI$14,DI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DI$14-$B28-1),0)","v":0},{"$f":"DI28-IF(AND($B28<DJ$14,DJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DJ$14-$B28-1),0)","v":0},{"$f":"DJ28-IF(AND($B28<DK$14,DK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DK$14-$B28-1),0)","v":0},{"$f":"DK28-IF(AND($B28<DL$14,DL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DL$14-$B28-1),0)","v":0},{"$f":"DL28-IF(AND($B28<DM$14,DM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DM$14-$B28-1),0)","v":0},{"$f":"DM28-IF(AND($B28<DN$14,DN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DN$14-$B28-1),0)","v":0},{"$f":"DN28-IF(AND($B28<DO$14,DO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DO$14-$B28-1),0)","v":0},{"$f":"DO28-IF(AND($B28<DP$14,DP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DP$14-$B28-1),0)","v":0},{"$f":"DP28-IF(AND($B28<DQ$14,DQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DQ$14-$B28-1),0)","v":0},{"$f":"DQ28-IF(AND($B28<DR$14,DR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DR$14-$B28-1),0)","v":0},{"$f":"DR28-IF(AND($B28<DS$14,DS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DS$14-$B28-1),0)","v":0}]
[{"$f":"Calcs!A29","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,0,{"$f":"F29-IF(AND($B29<G$14,G$14-$B29<$C$5),OFFSET(Input!$BJ29,0,G$14-$B29-1),0)","v":0},{"$f":"G29-IF(AND($B29<H$14,H$14-$B29<$C$5),OFFSET(Input!$BJ29,0,H$14-$B29-1),0)","v":0},{"$f":"H29-IF(AND($B29<I$14,I$14-$B29<$C$5),OFFSET(Input!$BJ29,0,I$14-$B29-1),0)","v":0},{"$f":"I29-IF(AND($B29<J$14,J$14-$B29<$C$5),OFFSET(Input!$BJ29,0,J$14-$B29-1),0)","v":0},{"$f":"J29-IF(AND($B29<K$14,K$14-$B29<$C$5),OFFSET(Input!$BJ29,0,K$14-$B29-1),0)","v":0},{"$f":"K29-IF(AND($B29<L$14,L$14-$B29<$C$5),OFFSET(Input!$BJ29,0,L$14-$B29-1),0)","v":0},{"$f":"L29-IF(AND($B29<M$14,M$14-$B29<$C$5),OFFSET(Input!$BJ29,0,M$14-$B29-1),0)","v":0},{"$f":"M29-IF(AND($B29<N$14,N$14-$B29<$C$5),OFFSET(Input!$BJ29,0,N$14-$B29-1),0)","v":0},{"$f":"N29-IF(AND($B29<O$14,O$14-$B29<$C$5),OFFSET(Input!$BJ29,0,O$14-$B29-1),0)","v":0},{"$f":"O29-IF(AND($B29<P$14,P$14-$B29<$C$5),OFFSET(Input!$BJ29,0,P$14-$B29-1),0)","v":0},{"$f":"P29-IF(AND($B29<Q$14,Q$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Q$14-$B29-1),0)","v":0},{"$f":"Q29-IF(AND($B29<R$14,R$14-$B29<$C$5),OFFSET(Input!$BJ29,0,R$14-$B29-1),0)","v":0},{"$f":"R29-IF(AND($B29<S$14,S$14-$B29<$C$5),OFFSET(Input!$BJ29,0,S$14-$B29-1),0)","v":0},{"$f":"S29-IF(AND($B29<T$14,T$14-$B29<$C$5),OFFSET(Input!$BJ29,0,T$14-$B29-1),0)","v":0},{"$f":"T29-IF(AND($B29<U$14,U$14-$B29<$C$5),OFFSET(Input!$BJ29,0,U$14-$B29-1),0)","v":0},{"$f":"U29-IF(AND($B29<V$14,V$14-$B29<$C$5),OFFSET(Input!$BJ29,0,V$14-$B29-1),0)","v":0},{"$f":"V29-IF(AND($B29<W$14,W$14-$B29<$C$5),OFFSET(Input!$BJ29,0,W$14-$B29-1),0)","v":0},{"$f":"W29-IF(AND($B29<X$14,X$14-$B29<$C$5),OFFSET(Input!$BJ29,0,X$14-$B29-1),0)","v":0},{"$f":"X29-IF(AND($B29<Y$14,Y$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Y$14-$B29-1),0)","v":0},{"$f":"Y29-IF(AND($B29<Z$14,Z$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Z$14-$B29-1),0)","v":0},{"$f":"Z29-IF(AND($B29<AA$14,AA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AA$14-$B29-1),0)","v":0},{"$f":"AA29-IF(AND($B29<AB$14,AB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AB$14-$B29-1),0)","v":0},{"$f":"AB29-IF(AND($B29<AC$14,AC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AC$14-$B29-1),0)","v":0},{"$f":"AC29-IF(AND($B29<AD$14,AD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AD$14-$B29-1),0)","v":0},{"$f":"AD29-IF(AND($B29<AE$14,AE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AE$14-$B29-1),0)","v":0},{"$f":"AE29-IF(AND($B29<AF$14,AF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AF$14-$B29-1),0)","v":0},{"$f":"AF29-IF(AND($B29<AG$14,AG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AG$14-$B29-1),0)","v":0},{"$f":"AG29-IF(AND($B29<AH$14,AH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AH$14-$B29-1),0)","v":0},{"$f":"AH29-IF(AND($B29<AI$14,AI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AI$14-$B29-1),0)","v":0},{"$f":"AI29-IF(AND($B29<AJ$14,AJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AJ$14-$B29-1),0)","v":0},{"$f":"AJ29-IF(AND($B29<AK$14,AK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AK$14-$B29-1),0)","v":0},{"$f":"AK29-IF(AND($B29<AL$14,AL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AL$14-$B29-1),0)","v":0},{"$f":"AL29-IF(AND($B29<AM$14,AM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AM$14-$B29-1),0)","v":0},{"$f":"AM29-IF(AND($B29<AN$14,AN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AN$14-$B29-1),0)","v":0},{"$f":"AN29-IF(AND($B29<AO$14,AO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AO$14-$B29-1),0)","v":0},{"$f":"AO29-IF(AND($B29<AP$14,AP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AP$14-$B29-1),0)","v":0},{"$f":"AP29-IF(AND($B29<AQ$14,AQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AQ$14-$B29-1),0)","v":0},{"$f":"AQ29-IF(AND($B29<AR$14,AR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AR$14-$B29-1),0)","v":0},{"$f":"AR29-IF(AND($B29<AS$14,AS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AS$14-$B29-1),0)","v":0},{"$f":"AS29-IF(AND($B29<AT$14,AT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AT$14-$B29-1),0)","v":0},{"$f":"AT29-IF(AND($B29<AU$14,AU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AU$14-$B29-1),0)","v":0},{"$f":"AU29-IF(AND($B29<AV$14,AV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AV$14-$B29-1),0)","v":0},{"$f":"AV29-IF(AND($B29<AW$14,AW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AW$14-$B29-1),0)","v":0},{"$f":"AW29-IF(AND($B29<AX$14,AX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AX$14-$B29-1),0)","v":0},{"$f":"AX29-IF(AND($B29<AY$14,AY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AY$14-$B29-1),0)","v":0},{"$f":"AY29-IF(AND($B29<AZ$14,AZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AZ$14-$B29-1),0)","v":0},{"$f":"AZ29-IF(AND($B29<BA$14,BA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BA$14-$B29-1),0)","v":0},{"$f":"BA29-IF(AND($B29<BB$14,BB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BB$14-$B29-1),0)","v":0},{"$f":"BB29-IF(AND($B29<BC$14,BC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BC$14-$B29-1),0)","v":0},{"$f":"BC29-IF(AND($B29<BD$14,BD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BD$14-$B29-1),0)","v":0},{"$f":"BD29-IF(AND($B29<BE$14,BE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BE$14-$B29-1),0)","v":0},{"$f":"BE29-IF(AND($B29<BF$14,BF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BF$14-$B29-1),0)","v":0},{"$f":"BF29-IF(AND($B29<BG$14,BG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BG$14-$B29-1),0)","v":0},{"$f":"BG29-IF(AND($B29<BH$14,BH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BH$14-$B29-1),0)","v":0},{"$f":"BH29-IF(AND($B29<BI$14,BI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BI$14-$B29-1),0)","v":0},{"$f":"BI29-IF(AND($B29<BJ$14,BJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BJ$14-$B29-1),0)","v":0},{"$f":"BJ29-IF(AND($B29<BK$14,BK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BK$14-$B29-1),0)","v":0},{"$f":"BK29-IF(AND($B29<BL$14,BL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BL$14-$B29-1),0)","v":0},{"$f":"BL29-IF(AND($B29<BM$14,BM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BM$14-$B29-1),0)","v":0},{"$f":"BM29-IF(AND($B29<BN$14,BN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BN$14-$B29-1),0)","v":0},{"$f":"BN29-IF(AND($B29<BO$14,BO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BO$14-$B29-1),0)","v":0},{"$f":"BO29-IF(AND($B29<BP$14,BP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BP$14-$B29-1),0)","v":0},{"$f":"BP29-IF(AND($B29<BQ$14,BQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BQ$14-$B29-1),0)","v":0},{"$f":"BQ29-IF(AND($B29<BR$14,BR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BR$14-$B29-1),0)","v":0},{"$f":"BR29-IF(AND($B29<BS$14,BS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BS$14-$B29-1),0)","v":0},{"$f":"BS29-IF(AND($B29<BT$14,BT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BT$14-$B29-1),0)","v":0},{"$f":"BT29-IF(AND($B29<BU$14,BU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BU$14-$B29-1),0)","v":0},{"$f":"BU29-IF(AND($B29<BV$14,BV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BV$14-$B29-1),0)","v":0},{"$f":"BV29-IF(AND($B29<BW$14,BW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BW$14-$B29-1),0)","v":0},{"$f":"BW29-IF(AND($B29<BX$14,BX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BX$14-$B29-1),0)","v":0},{"$f":"BX29-IF(AND($B29<BY$14,BY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BY$14-$B29-1),0)","v":0},{"$f":"BY29-IF(AND($B29<BZ$14,BZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BZ$14-$B29-1),0)","v":0},{"$f":"BZ29-IF(AND($B29<CA$14,CA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CA$14-$B29-1),0)","v":0},{"$f":"CA29-IF(AND($B29<CB$14,CB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CB$14-$B29-1),0)","v":0},{"$f":"CB29-IF(AND($B29<CC$14,CC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CC$14-$B29-1),0)","v":0},{"$f":"CC29-IF(AND($B29<CD$14,CD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CD$14-$B29-1),0)","v":0},{"$f":"CD29-IF(AND($B29<CE$14,CE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CE$14-$B29-1),0)","v":0},{"$f":"CE29-IF(AND($B29<CF$14,CF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CF$14-$B29-1),0)","v":0},{"$f":"CF29-IF(AND($B29<CG$14,CG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CG$14-$B29-1),0)","v":0},{"$f":"CG29-IF(AND($B29<CH$14,CH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CH$14-$B29-1),0)","v":0},{"$f":"CH29-IF(AND($B29<CI$14,CI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CI$14-$B29-1),0)","v":0},{"$f":"CI29-IF(AND($B29<CJ$14,CJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CJ$14-$B29-1),0)","v":0},{"$f":"CJ29-IF(AND($B29<CK$14,CK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CK$14-$B29-1),0)","v":0},{"$f":"CK29-IF(AND($B29<CL$14,CL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CL$14-$B29-1),0)","v":0},{"$f":"CL29-IF(AND($B29<CM$14,CM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CM$14-$B29-1),0)","v":0},{"$f":"CM29-IF(AND($B29<CN$14,CN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CN$14-$B29-1),0)","v":0},{"$f":"CN29-IF(AND($B29<CO$14,CO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CO$14-$B29-1),0)","v":0},{"$f":"CO29-IF(AND($B29<CP$14,CP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CP$14-$B29-1),0)","v":0},{"$f":"CP29-IF(AND($B29<CQ$14,CQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CQ$14-$B29-1),0)","v":0},{"$f":"CQ29-IF(AND($B29<CR$14,CR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CR$14-$B29-1),0)","v":0},{"$f":"CR29-IF(AND($B29<CS$14,CS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CS$14-$B29-1),0)","v":0},{"$f":"CS29-IF(AND($B29<CT$14,CT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CT$14-$B29-1),0)","v":0},{"$f":"CT29-IF(AND($B29<CU$14,CU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CU$14-$B29-1),0)","v":0},{"$f":"CU29-IF(AND($B29<CV$14,CV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CV$14-$B29-1),0)","v":0},{"$f":"CV29-IF(AND($B29<CW$14,CW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CW$14-$B29-1),0)","v":0},{"$f":"CW29-IF(AND($B29<CX$14,CX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CX$14-$B29-1),0)","v":0},{"$f":"CX29-IF(AND($B29<CY$14,CY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CY$14-$B29-1),0)","v":0},{"$f":"CY29-IF(AND($B29<CZ$14,CZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CZ$14-$B29-1),0)","v":0},{"$f":"CZ29-IF(AND($B29<DA$14,DA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DA$14-$B29-1),0)","v":0},{"$f":"DA29-IF(AND($B29<DB$14,DB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DB$14-$B29-1),0)","v":0},{"$f":"DB29-IF(AND($B29<DC$14,DC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DC$14-$B29-1),0)","v":0},{"$f":"DC29-IF(AND($B29<DD$14,DD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DD$14-$B29-1),0)","v":0},{"$f":"DD29-IF(AND($B29<DE$14,DE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DE$14-$B29-1),0)","v":0},{"$f":"DE29-IF(AND($B29<DF$14,DF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DF$14-$B29-1),0)","v":0},{"$f":"DF29-IF(AND($B29<DG$14,DG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DG$14-$B29-1),0)","v":0},{"$f":"DG29-IF(AND($B29<DH$14,DH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DH$14-$B29-1),0)","v":0},{"$f":"DH29-IF(AND($B29<DI$14,DI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DI$14-$B29-1),0)","v":0},{"$f":"DI29-IF(AND($B29<DJ$14,DJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DJ$14-$B29-1),0)","v":0},{"$f":"DJ29-IF(AND($B29<DK$14,DK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DK$14-$B29-1),0)","v":0},{"$f":"DK29-IF(AND($B29<DL$14,DL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DL$14-$B29-1),0)","v":0},{"$f":"DL29-IF(AND($B29<DM$14,DM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DM$14-$B29-1),0)","v":0},{"$f":"DM29-IF(AND($B29<DN$14,DN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DN$14-$B29-1),0)","v":0},{"$f":"DN29-IF(AND($B29<DO$14,DO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DO$14-$B29-1),0)","v":0},{"$f":"DO29-IF(AND($B29<DP$14,DP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DP$14-$B29-1),0)","v":0},{"$f":"DP29-IF(AND($B29<DQ$14,DQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DQ$14-$B29-1),0)","v":0},{"$f":"DQ29-IF(AND($B29<DR$14,DR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DR$14-$B29-1),0)","v":0},{"$f":"DR29-IF(AND($B29<DS$14,DS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DS$14-$B29-1),0)","v":0}]
[{"$f":"Calcs!A30","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,0,{"$f":"F30-IF(AND($B30<G$14,G$14-$B30<$C$5),OFFSET(Input!$BJ30,0,G$14-$B30-1),0)","v":0},{"$f":"G30-IF(AND($B30<H$14,H$14-$B30<$C$5),OFFSET(Input!$BJ30,0,H$14-$B30-1),0)","v":0},{"$f":"H30-IF(AND($B30<I$14,I$14-$B30<$C$5),OFFSET(Input!$BJ30,0,I$14-$B30-1),0)","v":0},{"$f":"I30-IF(AND($B30<J$14,J$14-$B30<$C$5),OFFSET(Input!$BJ30,0,J$14-$B30-1),0)","v":0},{"$f":"J30-IF(AND($B30<K$14,K$14-$B30<$C$5),OFFSET(Input!$BJ30,0,K$14-$B30-1),0)","v":0},{"$f":"K30-IF(AND($B30<L$14,L$14-$B30<$C$5),OFFSET(Input!$BJ30,0,L$14-$B30-1),0)","v":0},{"$f":"L30-IF(AND($B30<M$14,M$14-$B30<$C$5),OFFSET(Input!$BJ30,0,M$14-$B30-1),0)","v":0},{"$f":"M30-IF(AND($B30<N$14,N$14-$B30<$C$5),OFFSET(Input!$BJ30,0,N$14-$B30-1),0)","v":0},{"$f":"N30-IF(AND($B30<O$14,O$14-$B30<$C$5),OFFSET(Input!$BJ30,0,O$14-$B30-1),0)","v":0},{"$f":"O30-IF(AND($B30<P$14,P$14-$B30<$C$5),OFFSET(Input!$BJ30,0,P$14-$B30-1),0)","v":0},{"$f":"P30-IF(AND($B30<Q$14,Q$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Q$14-$B30-1),0)","v":0},{"$f":"Q30-IF(AND($B30<R$14,R$14-$B30<$C$5),OFFSET(Input!$BJ30,0,R$14-$B30-1),0)","v":0},{"$f":"R30-IF(AND($B30<S$14,S$14-$B30<$C$5),OFFSET(Input!$BJ30,0,S$14-$B30-1),0)","v":0},{"$f":"S30-IF(AND($B30<T$14,T$14-$B30<$C$5),OFFSET(Input!$BJ30,0,T$14-$B30-1),0)","v":0},{"$f":"T30-IF(AND($B30<U$14,U$14-$B30<$C$5),OFFSET(Input!$BJ30,0,U$14-$B30-1),0)","v":0},{"$f":"U30-IF(AND($B30<V$14,V$14-$B30<$C$5),OFFSET(Input!$BJ30,0,V$14-$B30-1),0)","v":0},{"$f":"V30-IF(AND($B30<W$14,W$14-$B30<$C$5),OFFSET(Input!$BJ30,0,W$14-$B30-1),0)","v":0},{"$f":"W30-IF(AND($B30<X$14,X$14-$B30<$C$5),OFFSET(Input!$BJ30,0,X$14-$B30-1),0)","v":0},{"$f":"X30-IF(AND($B30<Y$14,Y$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Y$14-$B30-1),0)","v":0},{"$f":"Y30-IF(AND($B30<Z$14,Z$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Z$14-$B30-1),0)","v":0},{"$f":"Z30-IF(AND($B30<AA$14,AA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AA$14-$B30-1),0)","v":0},{"$f":"AA30-IF(AND($B30<AB$14,AB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AB$14-$B30-1),0)","v":0},{"$f":"AB30-IF(AND($B30<AC$14,AC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AC$14-$B30-1),0)","v":0},{"$f":"AC30-IF(AND($B30<AD$14,AD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AD$14-$B30-1),0)","v":0},{"$f":"AD30-IF(AND($B30<AE$14,AE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AE$14-$B30-1),0)","v":0},{"$f":"AE30-IF(AND($B30<AF$14,AF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AF$14-$B30-1),0)","v":0},{"$f":"AF30-IF(AND($B30<AG$14,AG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AG$14-$B30-1),0)","v":0},{"$f":"AG30-IF(AND($B30<AH$14,AH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AH$14-$B30-1),0)","v":0},{"$f":"AH30-IF(AND($B30<AI$14,AI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AI$14-$B30-1),0)","v":0},{"$f":"AI30-IF(AND($B30<AJ$14,AJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AJ$14-$B30-1),0)","v":0},{"$f":"AJ30-IF(AND($B30<AK$14,AK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AK$14-$B30-1),0)","v":0},{"$f":"AK30-IF(AND($B30<AL$14,AL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AL$14-$B30-1),0)","v":0},{"$f":"AL30-IF(AND($B30<AM$14,AM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AM$14-$B30-1),0)","v":0},{"$f":"AM30-IF(AND($B30<AN$14,AN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AN$14-$B30-1),0)","v":0},{"$f":"AN30-IF(AND($B30<AO$14,AO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AO$14-$B30-1),0)","v":0},{"$f":"AO30-IF(AND($B30<AP$14,AP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AP$14-$B30-1),0)","v":0},{"$f":"AP30-IF(AND($B30<AQ$14,AQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AQ$14-$B30-1),0)","v":0},{"$f":"AQ30-IF(AND($B30<AR$14,AR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AR$14-$B30-1),0)","v":0},{"$f":"AR30-IF(AND($B30<AS$14,AS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AS$14-$B30-1),0)","v":0},{"$f":"AS30-IF(AND($B30<AT$14,AT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AT$14-$B30-1),0)","v":0},{"$f":"AT30-IF(AND($B30<AU$14,AU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AU$14-$B30-1),0)","v":0},{"$f":"AU30-IF(AND($B30<AV$14,AV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AV$14-$B30-1),0)","v":0},{"$f":"AV30-IF(AND($B30<AW$14,AW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AW$14-$B30-1),0)","v":0},{"$f":"AW30-IF(AND($B30<AX$14,AX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AX$14-$B30-1),0)","v":0},{"$f":"AX30-IF(AND($B30<AY$14,AY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AY$14-$B30-1),0)","v":0},{"$f":"AY30-IF(AND($B30<AZ$14,AZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AZ$14-$B30-1),0)","v":0},{"$f":"AZ30-IF(AND($B30<BA$14,BA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BA$14-$B30-1),0)","v":0},{"$f":"BA30-IF(AND($B30<BB$14,BB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BB$14-$B30-1),0)","v":0},{"$f":"BB30-IF(AND($B30<BC$14,BC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BC$14-$B30-1),0)","v":0},{"$f":"BC30-IF(AND($B30<BD$14,BD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BD$14-$B30-1),0)","v":0},{"$f":"BD30-IF(AND($B30<BE$14,BE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BE$14-$B30-1),0)","v":0},{"$f":"BE30-IF(AND($B30<BF$14,BF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BF$14-$B30-1),0)","v":0},{"$f":"BF30-IF(AND($B30<BG$14,BG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BG$14-$B30-1),0)","v":0},{"$f":"BG30-IF(AND($B30<BH$14,BH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BH$14-$B30-1),0)","v":0},{"$f":"BH30-IF(AND($B30<BI$14,BI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BI$14-$B30-1),0)","v":0},{"$f":"BI30-IF(AND($B30<BJ$14,BJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BJ$14-$B30-1),0)","v":0},{"$f":"BJ30-IF(AND($B30<BK$14,BK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BK$14-$B30-1),0)","v":0},{"$f":"BK30-IF(AND($B30<BL$14,BL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BL$14-$B30-1),0)","v":0},{"$f":"BL30-IF(AND($B30<BM$14,BM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BM$14-$B30-1),0)","v":0},{"$f":"BM30-IF(AND($B30<BN$14,BN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BN$14-$B30-1),0)","v":0},{"$f":"BN30-IF(AND($B30<BO$14,BO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BO$14-$B30-1),0)","v":0},{"$f":"BO30-IF(AND($B30<BP$14,BP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BP$14-$B30-1),0)","v":0},{"$f":"BP30-IF(AND($B30<BQ$14,BQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BQ$14-$B30-1),0)","v":0},{"$f":"BQ30-IF(AND($B30<BR$14,BR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BR$14-$B30-1),0)","v":0},{"$f":"BR30-IF(AND($B30<BS$14,BS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BS$14-$B30-1),0)","v":0},{"$f":"BS30-IF(AND($B30<BT$14,BT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BT$14-$B30-1),0)","v":0},{"$f":"BT30-IF(AND($B30<BU$14,BU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BU$14-$B30-1),0)","v":0},{"$f":"BU30-IF(AND($B30<BV$14,BV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BV$14-$B30-1),0)","v":0},{"$f":"BV30-IF(AND($B30<BW$14,BW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BW$14-$B30-1),0)","v":0},{"$f":"BW30-IF(AND($B30<BX$14,BX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BX$14-$B30-1),0)","v":0},{"$f":"BX30-IF(AND($B30<BY$14,BY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BY$14-$B30-1),0)","v":0},{"$f":"BY30-IF(AND($B30<BZ$14,BZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BZ$14-$B30-1),0)","v":0},{"$f":"BZ30-IF(AND($B30<CA$14,CA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CA$14-$B30-1),0)","v":0},{"$f":"CA30-IF(AND($B30<CB$14,CB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CB$14-$B30-1),0)","v":0},{"$f":"CB30-IF(AND($B30<CC$14,CC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CC$14-$B30-1),0)","v":0},{"$f":"CC30-IF(AND($B30<CD$14,CD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CD$14-$B30-1),0)","v":0},{"$f":"CD30-IF(AND($B30<CE$14,CE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CE$14-$B30-1),0)","v":0},{"$f":"CE30-IF(AND($B30<CF$14,CF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CF$14-$B30-1),0)","v":0},{"$f":"CF30-IF(AND($B30<CG$14,CG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CG$14-$B30-1),0)","v":0},{"$f":"CG30-IF(AND($B30<CH$14,CH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CH$14-$B30-1),0)","v":0},{"$f":"CH30-IF(AND($B30<CI$14,CI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CI$14-$B30-1),0)","v":0},{"$f":"CI30-IF(AND($B30<CJ$14,CJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CJ$14-$B30-1),0)","v":0},{"$f":"CJ30-IF(AND($B30<CK$14,CK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CK$14-$B30-1),0)","v":0},{"$f":"CK30-IF(AND($B30<CL$14,CL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CL$14-$B30-1),0)","v":0},{"$f":"CL30-IF(AND($B30<CM$14,CM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CM$14-$B30-1),0)","v":0},{"$f":"CM30-IF(AND($B30<CN$14,CN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CN$14-$B30-1),0)","v":0},{"$f":"CN30-IF(AND($B30<CO$14,CO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CO$14-$B30-1),0)","v":0},{"$f":"CO30-IF(AND($B30<CP$14,CP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CP$14-$B30-1),0)","v":0},{"$f":"CP30-IF(AND($B30<CQ$14,CQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CQ$14-$B30-1),0)","v":0},{"$f":"CQ30-IF(AND($B30<CR$14,CR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CR$14-$B30-1),0)","v":0},{"$f":"CR30-IF(AND($B30<CS$14,CS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CS$14-$B30-1),0)","v":0},{"$f":"CS30-IF(AND($B30<CT$14,CT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CT$14-$B30-1),0)","v":0},{"$f":"CT30-IF(AND($B30<CU$14,CU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CU$14-$B30-1),0)","v":0},{"$f":"CU30-IF(AND($B30<CV$14,CV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CV$14-$B30-1),0)","v":0},{"$f":"CV30-IF(AND($B30<CW$14,CW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CW$14-$B30-1),0)","v":0},{"$f":"CW30-IF(AND($B30<CX$14,CX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CX$14-$B30-1),0)","v":0},{"$f":"CX30-IF(AND($B30<CY$14,CY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CY$14-$B30-1),0)","v":0},{"$f":"CY30-IF(AND($B30<CZ$14,CZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CZ$14-$B30-1),0)","v":0},{"$f":"CZ30-IF(AND($B30<DA$14,DA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DA$14-$B30-1),0)","v":0},{"$f":"DA30-IF(AND($B30<DB$14,DB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DB$14-$B30-1),0)","v":0},{"$f":"DB30-IF(AND($B30<DC$14,DC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DC$14-$B30-1),0)","v":0},{"$f":"DC30-IF(AND($B30<DD$14,DD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DD$14-$B30-1),0)","v":0},{"$f":"DD30-IF(AND($B30<DE$14,DE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DE$14-$B30-1),0)","v":0},{"$f":"DE30-IF(AND($B30<DF$14,DF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DF$14-$B30-1),0)","v":0},{"$f":"DF30-IF(AND($B30<DG$14,DG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DG$14-$B30-1),0)","v":0},{"$f":"DG30-IF(AND($B30<DH$14,DH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DH$14-$B30-1),0)","v":0},{"$f":"DH30-IF(AND($B30<DI$14,DI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DI$14-$B30-1),0)","v":0},{"$f":"DI30-IF(AND($B30<DJ$14,DJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DJ$14-$B30-1),0)","v":0},{"$f":"DJ30-IF(AND($B30<DK$14,DK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DK$14-$B30-1),0)","v":0},{"$f":"DK30-IF(AND($B30<DL$14,DL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DL$14-$B30-1),0)","v":0},{"$f":"DL30-IF(AND($B30<DM$14,DM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DM$14-$B30-1),0)","v":0},{"$f":"DM30-IF(AND($B30<DN$14,DN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DN$14-$B30-1),0)","v":0},{"$f":"DN30-IF(AND($B30<DO$14,DO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DO$14-$B30-1),0)","v":0},{"$f":"DO30-IF(AND($B30<DP$14,DP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DP$14-$B30-1),0)","v":0},{"$f":"DP30-IF(AND($B30<DQ$14,DQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DQ$14-$B30-1),0)","v":0},{"$f":"DQ30-IF(AND($B30<DR$14,DR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DR$14-$B30-1),0)","v":0},{"$f":"DR30-IF(AND($B30<DS$14,DS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DS$14-$B30-1),0)","v":0}]
[{"$f":"Calcs!A31","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,0,{"$f":"F31-IF(AND($B31<G$14,G$14-$B31<$C$5),OFFSET(Input!$BJ31,0,G$14-$B31-1),0)","v":0},{"$f":"G31-IF(AND($B31<H$14,H$14-$B31<$C$5),OFFSET(Input!$BJ31,0,H$14-$B31-1),0)","v":0},{"$f":"H31-IF(AND($B31<I$14,I$14-$B31<$C$5),OFFSET(Input!$BJ31,0,I$14-$B31-1),0)","v":0},{"$f":"I31-IF(AND($B31<J$14,J$14-$B31<$C$5),OFFSET(Input!$BJ31,0,J$14-$B31-1),0)","v":0},{"$f":"J31-IF(AND($B31<K$14,K$14-$B31<$C$5),OFFSET(Input!$BJ31,0,K$14-$B31-1),0)","v":0},{"$f":"K31-IF(AND($B31<L$14,L$14-$B31<$C$5),OFFSET(Input!$BJ31,0,L$14-$B31-1),0)","v":0},{"$f":"L31-IF(AND($B31<M$14,M$14-$B31<$C$5),OFFSET(Input!$BJ31,0,M$14-$B31-1),0)","v":0},{"$f":"M31-IF(AND($B31<N$14,N$14-$B31<$C$5),OFFSET(Input!$BJ31,0,N$14-$B31-1),0)","v":0},{"$f":"N31-IF(AND($B31<O$14,O$14-$B31<$C$5),OFFSET(Input!$BJ31,0,O$14-$B31-1),0)","v":0},{"$f":"O31-IF(AND($B31<P$14,P$14-$B31<$C$5),OFFSET(Input!$BJ31,0,P$14-$B31-1),0)","v":0},{"$f":"P31-IF(AND($B31<Q$14,Q$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Q$14-$B31-1),0)","v":0},{"$f":"Q31-IF(AND($B31<R$14,R$14-$B31<$C$5),OFFSET(Input!$BJ31,0,R$14-$B31-1),0)","v":0},{"$f":"R31-IF(AND($B31<S$14,S$14-$B31<$C$5),OFFSET(Input!$BJ31,0,S$14-$B31-1),0)","v":0},{"$f":"S31-IF(AND($B31<T$14,T$14-$B31<$C$5),OFFSET(Input!$BJ31,0,T$14-$B31-1),0)","v":0},{"$f":"T31-IF(AND($B31<U$14,U$14-$B31<$C$5),OFFSET(Input!$BJ31,0,U$14-$B31-1),0)","v":0},{"$f":"U31-IF(AND($B31<V$14,V$14-$B31<$C$5),OFFSET(Input!$BJ31,0,V$14-$B31-1),0)","v":0},{"$f":"V31-IF(AND($B31<W$14,W$14-$B31<$C$5),OFFSET(Input!$BJ31,0,W$14-$B31-1),0)","v":0},{"$f":"W31-IF(AND($B31<X$14,X$14-$B31<$C$5),OFFSET(Input!$BJ31,0,X$14-$B31-1),0)","v":0},{"$f":"X31-IF(AND($B31<Y$14,Y$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Y$14-$B31-1),0)","v":0},{"$f":"Y31-IF(AND($B31<Z$14,Z$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Z$14-$B31-1),0)","v":0},{"$f":"Z31-IF(AND($B31<AA$14,AA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AA$14-$B31-1),0)","v":0},{"$f":"AA31-IF(AND($B31<AB$14,AB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AB$14-$B31-1),0)","v":0},{"$f":"AB31-IF(AND($B31<AC$14,AC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AC$14-$B31-1),0)","v":0},{"$f":"AC31-IF(AND($B31<AD$14,AD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AD$14-$B31-1),0)","v":0},{"$f":"AD31-IF(AND($B31<AE$14,AE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AE$14-$B31-1),0)","v":0},{"$f":"AE31-IF(AND($B31<AF$14,AF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AF$14-$B31-1),0)","v":0},{"$f":"AF31-IF(AND($B31<AG$14,AG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AG$14-$B31-1),0)","v":0},{"$f":"AG31-IF(AND($B31<AH$14,AH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AH$14-$B31-1),0)","v":0},{"$f":"AH31-IF(AND($B31<AI$14,AI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AI$14-$B31-1),0)","v":0},{"$f":"AI31-IF(AND($B31<AJ$14,AJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AJ$14-$B31-1),0)","v":0},{"$f":"AJ31-IF(AND($B31<AK$14,AK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AK$14-$B31-1),0)","v":0},{"$f":"AK31-IF(AND($B31<AL$14,AL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AL$14-$B31-1),0)","v":0},{"$f":"AL31-IF(AND($B31<AM$14,AM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AM$14-$B31-1),0)","v":0},{"$f":"AM31-IF(AND($B31<AN$14,AN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AN$14-$B31-1),0)","v":0},{"$f":"AN31-IF(AND($B31<AO$14,AO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AO$14-$B31-1),0)","v":0},{"$f":"AO31-IF(AND($B31<AP$14,AP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AP$14-$B31-1),0)","v":0},{"$f":"AP31-IF(AND($B31<AQ$14,AQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AQ$14-$B31-1),0)","v":0},{"$f":"AQ31-IF(AND($B31<AR$14,AR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AR$14-$B31-1),0)","v":0},{"$f":"AR31-IF(AND($B31<AS$14,AS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AS$14-$B31-1),0)","v":0},{"$f":"AS31-IF(AND($B31<AT$14,AT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AT$14-$B31-1),0)","v":0},{"$f":"AT31-IF(AND($B31<AU$14,AU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AU$14-$B31-1),0)","v":0},{"$f":"AU31-IF(AND($B31<AV$14,AV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AV$14-$B31-1),0)","v":0},{"$f":"AV31-IF(AND($B31<AW$14,AW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AW$14-$B31-1),0)","v":0},{"$f":"AW31-IF(AND($B31<AX$14,AX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AX$14-$B31-1),0)","v":0},{"$f":"AX31-IF(AND($B31<AY$14,AY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AY$14-$B31-1),0)","v":0},{"$f":"AY31-IF(AND($B31<AZ$14,AZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AZ$14-$B31-1),0)","v":0},{"$f":"AZ31-IF(AND($B31<BA$14,BA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BA$14-$B31-1),0)","v":0},{"$f":"BA31-IF(AND($B31<BB$14,BB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BB$14-$B31-1),0)","v":0},{"$f":"BB31-IF(AND($B31<BC$14,BC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BC$14-$B31-1),0)","v":0},{"$f":"BC31-IF(AND($B31<BD$14,BD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BD$14-$B31-1),0)","v":0},{"$f":"BD31-IF(AND($B31<BE$14,BE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BE$14-$B31-1),0)","v":0},{"$f":"BE31-IF(AND($B31<BF$14,BF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BF$14-$B31-1),0)","v":0},{"$f":"BF31-IF(AND($B31<BG$14,BG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BG$14-$B31-1),0)","v":0},{"$f":"BG31-IF(AND($B31<BH$14,BH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BH$14-$B31-1),0)","v":0},{"$f":"BH31-IF(AND($B31<BI$14,BI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BI$14-$B31-1),0)","v":0},{"$f":"BI31-IF(AND($B31<BJ$14,BJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BJ$14-$B31-1),0)","v":0},{"$f":"BJ31-IF(AND($B31<BK$14,BK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BK$14-$B31-1),0)","v":0},{"$f":"BK31-IF(AND($B31<BL$14,BL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BL$14-$B31-1),0)","v":0},{"$f":"BL31-IF(AND($B31<BM$14,BM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BM$14-$B31-1),0)","v":0},{"$f":"BM31-IF(AND($B31<BN$14,BN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BN$14-$B31-1),0)","v":0},{"$f":"BN31-IF(AND($B31<BO$14,BO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BO$14-$B31-1),0)","v":0},{"$f":"BO31-IF(AND($B31<BP$14,BP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BP$14-$B31-1),0)","v":0},{"$f":"BP31-IF(AND($B31<BQ$14,BQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BQ$14-$B31-1),0)","v":0},{"$f":"BQ31-IF(AND($B31<BR$14,BR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BR$14-$B31-1),0)","v":0},{"$f":"BR31-IF(AND($B31<BS$14,BS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BS$14-$B31-1),0)","v":0},{"$f":"BS31-IF(AND($B31<BT$14,BT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BT$14-$B31-1),0)","v":0},{"$f":"BT31-IF(AND($B31<BU$14,BU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BU$14-$B31-1),0)","v":0},{"$f":"BU31-IF(AND($B31<BV$14,BV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BV$14-$B31-1),0)","v":0},{"$f":"BV31-IF(AND($B31<BW$14,BW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BW$14-$B31-1),0)","v":0},{"$f":"BW31-IF(AND($B31<BX$14,BX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BX$14-$B31-1),0)","v":0},{"$f":"BX31-IF(AND($B31<BY$14,BY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BY$14-$B31-1),0)","v":0},{"$f":"BY31-IF(AND($B31<BZ$14,BZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BZ$14-$B31-1),0)","v":0},{"$f":"BZ31-IF(AND($B31<CA$14,CA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CA$14-$B31-1),0)","v":0},{"$f":"CA31-IF(AND($B31<CB$14,CB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CB$14-$B31-1),0)","v":0},{"$f":"CB31-IF(AND($B31<CC$14,CC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CC$14-$B31-1),0)","v":0},{"$f":"CC31-IF(AND($B31<CD$14,CD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CD$14-$B31-1),0)","v":0},{"$f":"CD31-IF(AND($B31<CE$14,CE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CE$14-$B31-1),0)","v":0},{"$f":"CE31-IF(AND($B31<CF$14,CF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CF$14-$B31-1),0)","v":0},{"$f":"CF31-IF(AND($B31<CG$14,CG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CG$14-$B31-1),0)","v":0},{"$f":"CG31-IF(AND($B31<CH$14,CH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CH$14-$B31-1),0)","v":0},{"$f":"CH31-IF(AND($B31<CI$14,CI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CI$14-$B31-1),0)","v":0},{"$f":"CI31-IF(AND($B31<CJ$14,CJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CJ$14-$B31-1),0)","v":0},{"$f":"CJ31-IF(AND($B31<CK$14,CK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CK$14-$B31-1),0)","v":0},{"$f":"CK31-IF(AND($B31<CL$14,CL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CL$14-$B31-1),0)","v":0},{"$f":"CL31-IF(AND($B31<CM$14,CM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CM$14-$B31-1),0)","v":0},{"$f":"CM31-IF(AND($B31<CN$14,CN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CN$14-$B31-1),0)","v":0},{"$f":"CN31-IF(AND($B31<CO$14,CO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CO$14-$B31-1),0)","v":0},{"$f":"CO31-IF(AND($B31<CP$14,CP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CP$14-$B31-1),0)","v":0},{"$f":"CP31-IF(AND($B31<CQ$14,CQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CQ$14-$B31-1),0)","v":0},{"$f":"CQ31-IF(AND($B31<CR$14,CR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CR$14-$B31-1),0)","v":0},{"$f":"CR31-IF(AND($B31<CS$14,CS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CS$14-$B31-1),0)","v":0},{"$f":"CS31-IF(AND($B31<CT$14,CT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CT$14-$B31-1),0)","v":0},{"$f":"CT31-IF(AND($B31<CU$14,CU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CU$14-$B31-1),0)","v":0},{"$f":"CU31-IF(AND($B31<CV$14,CV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CV$14-$B31-1),0)","v":0},{"$f":"CV31-IF(AND($B31<CW$14,CW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CW$14-$B31-1),0)","v":0},{"$f":"CW31-IF(AND($B31<CX$14,CX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CX$14-$B31-1),0)","v":0},{"$f":"CX31-IF(AND($B31<CY$14,CY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CY$14-$B31-1),0)","v":0},{"$f":"CY31-IF(AND($B31<CZ$14,CZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CZ$14-$B31-1),0)","v":0},{"$f":"CZ31-IF(AND($B31<DA$14,DA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DA$14-$B31-1),0)","v":0},{"$f":"DA31-IF(AND($B31<DB$14,DB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DB$14-$B31-1),0)","v":0},{"$f":"DB31-IF(AND($B31<DC$14,DC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DC$14-$B31-1),0)","v":0},{"$f":"DC31-IF(AND($B31<DD$14,DD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DD$14-$B31-1),0)","v":0},{"$f":"DD31-IF(AND($B31<DE$14,DE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DE$14-$B31-1),0)","v":0},{"$f":"DE31-IF(AND($B31<DF$14,DF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DF$14-$B31-1),0)","v":0},{"$f":"DF31-IF(AND($B31<DG$14,DG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DG$14-$B31-1),0)","v":0},{"$f":"DG31-IF(AND($B31<DH$14,DH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DH$14-$B31-1),0)","v":0},{"$f":"DH31-IF(AND($B31<DI$14,DI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DI$14-$B31-1),0)","v":0},{"$f":"DI31-IF(AND($B31<DJ$14,DJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DJ$14-$B31-1),0)","v":0},{"$f":"DJ31-IF(AND($B31<DK$14,DK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DK$14-$B31-1),0)","v":0},{"$f":"DK31-IF(AND($B31<DL$14,DL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DL$14-$B31-1),0)","v":0},{"$f":"DL31-IF(AND($B31<DM$14,DM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DM$14-$B31-1),0)","v":0},{"$f":"DM31-IF(AND($B31<DN$14,DN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DN$14-$B31-1),0)","v":0},{"$f":"DN31-IF(AND($B31<DO$14,DO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DO$14-$B31-1),0)","v":0},{"$f":"DO31-IF(AND($B31<DP$14,DP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DP$14-$B31-1),0)","v":0},{"$f":"DP31-IF(AND($B31<DQ$14,DQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DQ$14-$B31-1),0)","v":0},{"$f":"DQ31-IF(AND($B31<DR$14,DR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DR$14-$B31-1),0)","v":0},{"$f":"DR31-IF(AND($B31<DS$14,DS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DS$14-$B31-1),0)","v":0}]
[{"$f":"Calcs!A52","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E52),1,Calcs!E52)*Periods,0)","v":4},{"$f":"ROUND(MAX(B52,Input!Z52*Periods),0)","v":4},null,null,0,{"$f":"F52-IF(AND($B52<G$14,G$14-$B52<$C$5),OFFSET(Input!$BJ52,0,G$14-$B52-1),0)","v":0},{"$f":"G52-IF(AND($B52<H$14,H$14-$B52<$C$5),OFFSET(Input!$BJ52,0,H$14-$B52-1),0)","v":0},{"$f":"H52-IF(AND($B52<I$14,I$14-$B52<$C$5),OFFSET(Input!$BJ52,0,I$14-$B52-1),0)","v":0},{"$f":"I52-IF(AND($B52<J$14,J$14-$B52<$C$5),OFFSET(Input!$BJ52,0,J$14-$B52-1),0)","v":0},{"$f":"J52-IF(AND($B52<K$14,K$14-$B52<$C$5),OFFSET(Input!$BJ52,0,K$14-$B52-1),0)","v":0},{"$f":"K52-IF(AND($B52<L$14,L$14-$B52<$C$5),OFFSET(Input!$BJ52,0,L$14-$B52-1),0)","v":0},{"$f":"L52-IF(AND($B52<M$14,M$14-$B52<$C$5),OFFSET(Input!$BJ52,0,M$14-$B52-1),0)","v":0},{"$f":"M52-IF(AND($B52<N$14,N$14-$B52<$C$5),OFFSET(Input!$BJ52,0,N$14-$B52-1),0)","v":0},{"$f":"N52-IF(AND($B52<O$14,O$14-$B52<$C$5),OFFSET(Input!$BJ52,0,O$14-$B52-1),0)","v":0},{"$f":"O52-IF(AND($B52<P$14,P$14-$B52<$C$5),OFFSET(Input!$BJ52,0,P$14-$B52-1),0)","v":0},{"$f":"P52-IF(AND($B52<Q$14,Q$14-$B52<$C$5),OFFSET(Input!$BJ52,0,Q$14-$B52-1),0)","v":0},{"$f":"Q52-IF(AND($B52<R$14,R$14-$B52<$C$5),OFFSET(Input!$BJ52,0,R$14-$B52-1),0)","v":0},{"$f":"R52-IF(AND($B52<S$14,S$14-$B52<$C$5),OFFSET(Input!$BJ52,0,S$14-$B52-1),0)","v":0},{"$f":"S52-IF(AND($B52<T$14,T$14-$B52<$C$5),OFFSET(Input!$BJ52,0,T$14-$B52-1),0)","v":0},{"$f":"T52-IF(AND($B52<U$14,U$14-$B52<$C$5),OFFSET(Input!$BJ52,0,U$14-$B52-1),0)","v":0},{"$f":"U52-IF(AND($B52<V$14,V$14-$B52<$C$5),OFFSET(Input!$BJ52,0,V$14-$B52-1),0)","v":0},{"$f":"V52-IF(AND($B52<W$14,W$14-$B52<$C$5),OFFSET(Input!$BJ52,0,W$14-$B52-1),0)","v":0},{"$f":"W52-IF(AND($B52<X$14,X$14-$B52<$C$5),OFFSET(Input!$BJ52,0,X$14-$B52-1),0)","v":0},{"$f":"X52-IF(AND($B52<Y$14,Y$14-$B52<$C$5),OFFSET(Input!$BJ52,0,Y$14-$B52-1),0)","v":0},{"$f":"Y52-IF(AND($B52<Z$14,Z$14-$B52<$C$5),OFFSET(Input!$BJ52,0,Z$14-$B52-1),0)","v":0},{"$f":"Z52-IF(AND($B52<AA$14,AA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AA$14-$B52-1),0)","v":0},{"$f":"AA52-IF(AND($B52<AB$14,AB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AB$14-$B52-1),0)","v":0},{"$f":"AB52-IF(AND($B52<AC$14,AC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AC$14-$B52-1),0)","v":0},{"$f":"AC52-IF(AND($B52<AD$14,AD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AD$14-$B52-1),0)","v":0},{"$f":"AD52-IF(AND($B52<AE$14,AE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AE$14-$B52-1),0)","v":0},{"$f":"AE52-IF(AND($B52<AF$14,AF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AF$14-$B52-1),0)","v":0},{"$f":"AF52-IF(AND($B52<AG$14,AG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AG$14-$B52-1),0)","v":0},{"$f":"AG52-IF(AND($B52<AH$14,AH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AH$14-$B52-1),0)","v":0},{"$f":"AH52-IF(AND($B52<AI$14,AI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AI$14-$B52-1),0)","v":0},{"$f":"AI52-IF(AND($B52<AJ$14,AJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AJ$14-$B52-1),0)","v":0},{"$f":"AJ52-IF(AND($B52<AK$14,AK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AK$14-$B52-1),0)","v":0},{"$f":"AK52-IF(AND($B52<AL$14,AL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AL$14-$B52-1),0)","v":0},{"$f":"AL52-IF(AND($B52<AM$14,AM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AM$14-$B52-1),0)","v":0},{"$f":"AM52-IF(AND($B52<AN$14,AN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AN$14-$B52-1),0)","v":0},{"$f":"AN52-IF(AND($B52<AO$14,AO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AO$14-$B52-1),0)","v":0},{"$f":"AO52-IF(AND($B52<AP$14,AP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AP$14-$B52-1),0)","v":0},{"$f":"AP52-IF(AND($B52<AQ$14,AQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AQ$14-$B52-1),0)","v":0},{"$f":"AQ52-IF(AND($B52<AR$14,AR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AR$14-$B52-1),0)","v":0},{"$f":"AR52-IF(AND($B52<AS$14,AS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AS$14-$B52-1),0)","v":0},{"$f":"AS52-IF(AND($B52<AT$14,AT$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AT$14-$B52-1),0)","v":0},{"$f":"AT52-IF(AND($B52<AU$14,AU$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AU$14-$B52-1),0)","v":0},{"$f":"AU52-IF(AND($B52<AV$14,AV$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AV$14-$B52-1),0)","v":0},{"$f":"AV52-IF(AND($B52<AW$14,AW$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AW$14-$B52-1),0)","v":0},{"$f":"AW52-IF(AND($B52<AX$14,AX$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AX$14-$B52-1),0)","v":0},{"$f":"AX52-IF(AND($B52<AY$14,AY$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AY$14-$B52-1),0)","v":0},{"$f":"AY52-IF(AND($B52<AZ$14,AZ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AZ$14-$B52-1),0)","v":0},{"$f":"AZ52-IF(AND($B52<BA$14,BA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BA$14-$B52-1),0)","v":0},{"$f":"BA52-IF(AND($B52<BB$14,BB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BB$14-$B52-1),0)","v":0},{"$f":"BB52-IF(AND($B52<BC$14,BC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BC$14-$B52-1),0)","v":0},{"$f":"BC52-IF(AND($B52<BD$14,BD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BD$14-$B52-1),0)","v":0},{"$f":"BD52-IF(AND($B52<BE$14,BE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BE$14-$B52-1),0)","v":0},{"$f":"BE52-IF(AND($B52<BF$14,BF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BF$14-$B52-1),0)","v":0},{"$f":"BF52-IF(AND($B52<BG$14,BG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BG$14-$B52-1),0)","v":0},{"$f":"BG52-IF(AND($B52<BH$14,BH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BH$14-$B52-1),0)","v":0},{"$f":"BH52-IF(AND($B52<BI$14,BI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BI$14-$B52-1),0)","v":0},{"$f":"BI52-IF(AND($B52<BJ$14,BJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BJ$14-$B52-1),0)","v":0},{"$f":"BJ52-IF(AND($B52<BK$14,BK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BK$14-$B52-1),0)","v":0},{"$f":"BK52-IF(AND($B52<BL$14,BL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BL$14-$B52-1),0)","v":0},{"$f":"BL52-IF(AND($B52<BM$14,BM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BM$14-$B52-1),0)","v":0},{"$f":"BM52-IF(AND($B52<BN$14,BN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BN$14-$B52-1),0)","v":0},{"$f":"BN52-IF(AND($B52<BO$14,BO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BO$14-$B52-1),0)","v":0},{"$f":"BO52-IF(AND($B52<BP$14,BP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BP$14-$B52-1),0)","v":0},{"$f":"BP52-IF(AND($B52<BQ$14,BQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BQ$14-$B52-1),0)","v":0},{"$f":"BQ52-IF(AND($B52<BR$14,BR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BR$14-$B52-1),0)","v":0},{"$f":"BR52-IF(AND($B52<BS$14,BS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BS$14-$B52-1),0)","v":0},{"$f":"BS52-IF(AND($B52<BT$14,BT$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BT$14-$B52-1),0)","v":0},{"$f":"BT52-IF(AND($B52<BU$14,BU$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BU$14-$B52-1),0)","v":0},{"$f":"BU52-IF(AND($B52<BV$14,BV$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BV$14-$B52-1),0)","v":0},{"$f":"BV52-IF(AND($B52<BW$14,BW$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BW$14-$B52-1),0)","v":0},{"$f":"BW52-IF(AND($B52<BX$14,BX$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BX$14-$B52-1),0)","v":0},{"$f":"BX52-IF(AND($B52<BY$14,BY$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BY$14-$B52-1),0)","v":0},{"$f":"BY52-IF(AND($B52<BZ$14,BZ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BZ$14-$B52-1),0)","v":0},{"$f":"BZ52-IF(AND($B52<CA$14,CA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CA$14-$B52-1),0)","v":0},{"$f":"CA52-IF(AND($B52<CB$14,CB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CB$14-$B52-1),0)","v":0},{"$f":"CB52-IF(AND($B52<CC$14,CC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CC$14-$B52-1),0)","v":0},{"$f":"CC52-IF(AND($B52<CD$14,CD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CD$14-$B52-1),0)","v":0},{"$f":"CD52-IF(AND($B52<CE$14,CE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CE$14-$B52-1),0)","v":0},{"$f":"CE52-IF(AND($B52<CF$14,CF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CF$14-$B52-1),0)","v":0},{"$f":"CF52-IF(AND($B52<CG$14,CG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CG$14-$B52-1),0)","v":0},{"$f":"CG52-IF(AND($B52<CH$14,CH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CH$14-$B52-1),0)","v":0},{"$f":"CH52-IF(AND($B52<CI$14,CI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CI$14-$B52-1),0)","v":0},{"$f":"CI52-IF(AND($B52<CJ$14,CJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CJ$14-$B52-1),0)","v":0},{"$f":"CJ52-IF(AND($B52<CK$14,CK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CK$14-$B52-1),0)","v":0},{"$f":"CK52-IF(AND($B52<CL$14,CL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CL$14-$B52-1),0)","v":0},{"$f":"CL52-IF(AND($B52<CM$14,CM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CM$14-$B52-1),0)","v":0},{"$f":"CM52-IF(AND($B52<CN$14,CN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CN$14-$B52-1),0)","v":0},{"$f":"CN52-IF(AND($B52<CO$14,CO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CO$14-$B52-1),0)","v":0},{"$f":"CO52-IF(AND($B52<CP$14,CP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CP$14-$B52-1),0)","v":0},{"$f":"CP52-IF(AND($B52<CQ$14,CQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CQ$14-$B52-1),0)","v":0},{"$f":"CQ52-IF(AND($B52<CR$14,CR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CR$14-$B52-1),0)","v":0},{"$f":"CR52-IF(AND($B52<CS$14,CS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CS$14-$B52-1),0)","v":0},{"$f":"CS52-IF(AND($B52<CT$14,CT$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CT$14-$B52-1),0)","v":0},{"$f":"CT52-IF(AND($B52<CU$14,CU$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CU$14-$B52-1),0)","v":0},{"$f":"CU52-IF(AND($B52<CV$14,CV$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CV$14-$B52-1),0)","v":0},{"$f":"CV52-IF(AND($B52<CW$14,CW$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CW$14-$B52-1),0)","v":0},{"$f":"CW52-IF(AND($B52<CX$14,CX$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CX$14-$B52-1),0)","v":0},{"$f":"CX52-IF(AND($B52<CY$14,CY$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CY$14-$B52-1),0)","v":0},{"$f":"CY52-IF(AND($B52<CZ$14,CZ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CZ$14-$B52-1),0)","v":0},{"$f":"CZ52-IF(AND($B52<DA$14,DA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DA$14-$B52-1),0)","v":0},{"$f":"DA52-IF(AND($B52<DB$14,DB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DB$14-$B52-1),0)","v":0},{"$f":"DB52-IF(AND($B52<DC$14,DC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DC$14-$B52-1),0)","v":0},{"$f":"DC52-IF(AND($B52<DD$14,DD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DD$14-$B52-1),0)","v":0},{"$f":"DD52-IF(AND($B52<DE$14,DE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DE$14-$B52-1),0)","v":0},{"$f":"DE52-IF(AND($B52<DF$14,DF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DF$14-$B52-1),0)","v":0},{"$f":"DF52-IF(AND($B52<DG$14,DG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DG$14-$B52-1),0)","v":0},{"$f":"DG52-IF(AND($B52<DH$14,DH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DH$14-$B52-1),0)","v":0},{"$f":"DH52-IF(AND($B52<DI$14,DI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DI$14-$B52-1),0)","v":0},{"$f":"DI52-IF(AND($B52<DJ$14,DJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DJ$14-$B52-1),0)","v":0},{"$f":"DJ52-IF(AND($B52<DK$14,DK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DK$14-$B52-1),0)","v":0},{"$f":"DK52-IF(AND($B52<DL$14,DL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DL$14-$B52-1),0)","v":0},{"$f":"DL52-IF(AND($B52<DM$14,DM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DM$14-$B52-1),0)","v":0},{"$f":"DM52-IF(AND($B52<DN$14,DN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DN$14-$B52-1),0)","v":0},{"$f":"DN52-IF(AND($B52<DO$14,DO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DO$14-$B52-1),0)","v":0},{"$f":"DO52-IF(AND($B52<DP$14,DP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DP$14-$B52-1),0)","v":0},{"$f":"DP52-IF(AND($B52<DQ$14,DQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DQ$14-$B52-1),0)","v":0},{"$f":"DQ52-IF(AND($B52<DR$14,DR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DR$14-$B52-1),0)","v":0},{"$f":"DR52-IF(AND($B52<DS$14,DS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DS$14-$B52-1),0)","v":0}]
[{"$f":"Calcs!A63","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E63),1,Calcs!E63)*Periods,0)","v":4},{"$f":"ROUND(MAX(B63,Input!Z63*Periods),0)","v":4},null,null,0,{"$f":"F63-IF(AND($B63<G$14,G$14-$B63<$C$5),OFFSET(Input!$BJ63,0,G$14-$B63-1),0)","v":0},{"$f":"G63-IF(AND($B63<H$14,H$14-$B63<$C$5),OFFSET(Input!$BJ63,0,H$14-$B63-1),0)","v":0},{"$f":"H63-IF(AND($B63<I$14,I$14-$B63<$C$5),OFFSET(Input!$BJ63,0,I$14-$B63-1),0)","v":0},{"$f":"I63-IF(AND($B63<J$14,J$14-$B63<$C$5),OFFSET(Input!$BJ63,0,J$14-$B63-1),0)","v":0},{"$f":"J63-IF(AND($B63<K$14,K$14-$B63<$C$5),OFFSET(Input!$BJ63,0,K$14-$B63-1),0)","v":0},{"$f":"K63-IF(AND($B63<L$14,L$14-$B63<$C$5),OFFSET(Input!$BJ63,0,L$14-$B63-1),0)","v":0},{"$f":"L63-IF(AND($B63<M$14,M$14-$B63<$C$5),OFFSET(Input!$BJ63,0,M$14-$B63-1),0)","v":0},{"$f":"M63-IF(AND($B63<N$14,N$14-$B63<$C$5),OFFSET(Input!$BJ63,0,N$14-$B63-1),0)","v":0},{"$f":"N63-IF(AND($B63<O$14,O$14-$B63<$C$5),OFFSET(Input!$BJ63,0,O$14-$B63-1),0)","v":0},{"$f":"O63-IF(AND($B63<P$14,P$14-$B63<$C$5),OFFSET(Input!$BJ63,0,P$14-$B63-1),0)","v":0},{"$f":"P63-IF(AND($B63<Q$14,Q$14-$B63<$C$5),OFFSET(Input!$BJ63,0,Q$14-$B63-1),0)","v":0},{"$f":"Q63-IF(AND($B63<R$14,R$14-$B63<$C$5),OFFSET(Input!$BJ63,0,R$14-$B63-1),0)","v":0},{"$f":"R63-IF(AND($B63<S$14,S$14-$B63<$C$5),OFFSET(Input!$BJ63,0,S$14-$B63-1),0)","v":0},{"$f":"S63-IF(AND($B63<T$14,T$14-$B63<$C$5),OFFSET(Input!$BJ63,0,T$14-$B63-1),0)","v":0},{"$f":"T63-IF(AND($B63<U$14,U$14-$B63<$C$5),OFFSET(Input!$BJ63,0,U$14-$B63-1),0)","v":0},{"$f":"U63-IF(AND($B63<V$14,V$14-$B63<$C$5),OFFSET(Input!$BJ63,0,V$14-$B63-1),0)","v":0},{"$f":"V63-IF(AND($B63<W$14,W$14-$B63<$C$5),OFFSET(Input!$BJ63,0,W$14-$B63-1),0)","v":0},{"$f":"W63-IF(AND($B63<X$14,X$14-$B63<$C$5),OFFSET(Input!$BJ63,0,X$14-$B63-1),0)","v":0},{"$f":"X63-IF(AND($B63<Y$14,Y$14-$B63<$C$5),OFFSET(Input!$BJ63,0,Y$14-$B63-1),0)","v":0},{"$f":"Y63-IF(AND($B63<Z$14,Z$14-$B63<$C$5),OFFSET(Input!$BJ63,0,Z$14-$B63-1),0)","v":0},{"$f":"Z63-IF(AND($B63<AA$14,AA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AA$14-$B63-1),0)","v":0},{"$f":"AA63-IF(AND($B63<AB$14,AB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AB$14-$B63-1),0)","v":0},{"$f":"AB63-IF(AND($B63<AC$14,AC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AC$14-$B63-1),0)","v":0},{"$f":"AC63-IF(AND($B63<AD$14,AD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AD$14-$B63-1),0)","v":0},{"$f":"AD63-IF(AND($B63<AE$14,AE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AE$14-$B63-1),0)","v":0},{"$f":"AE63-IF(AND($B63<AF$14,AF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AF$14-$B63-1),0)","v":0},{"$f":"AF63-IF(AND($B63<AG$14,AG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AG$14-$B63-1),0)","v":0},{"$f":"AG63-IF(AND($B63<AH$14,AH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AH$14-$B63-1),0)","v":0},{"$f":"AH63-IF(AND($B63<AI$14,AI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AI$14-$B63-1),0)","v":0},{"$f":"AI63-IF(AND($B63<AJ$14,AJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AJ$14-$B63-1),0)","v":0},{"$f":"AJ63-IF(AND($B63<AK$14,AK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AK$14-$B63-1),0)","v":0},{"$f":"AK63-IF(AND($B63<AL$14,AL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AL$14-$B63-1),0)","v":0},{"$f":"AL63-IF(AND($B63<AM$14,AM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AM$14-$B63-1),0)","v":0},{"$f":"AM63-IF(AND($B63<AN$14,AN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AN$14-$B63-1),0)","v":0},{"$f":"AN63-IF(AND($B63<AO$14,AO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AO$14-$B63-1),0)","v":0},{"$f":"AO63-IF(AND($B63<AP$14,AP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AP$14-$B63-1),0)","v":0},{"$f":"AP63-IF(AND($B63<AQ$14,AQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AQ$14-$B63-1),0)","v":0},{"$f":"AQ63-IF(AND($B63<AR$14,AR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AR$14-$B63-1),0)","v":0},{"$f":"AR63-IF(AND($B63<AS$14,AS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AS$14-$B63-1),0)","v":0},{"$f":"AS63-IF(AND($B63<AT$14,AT$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AT$14-$B63-1),0)","v":0},{"$f":"AT63-IF(AND($B63<AU$14,AU$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AU$14-$B63-1),0)","v":0},{"$f":"AU63-IF(AND($B63<AV$14,AV$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AV$14-$B63-1),0)","v":0},{"$f":"AV63-IF(AND($B63<AW$14,AW$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AW$14-$B63-1),0)","v":0},{"$f":"AW63-IF(AND($B63<AX$14,AX$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AX$14-$B63-1),0)","v":0},{"$f":"AX63-IF(AND($B63<AY$14,AY$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AY$14-$B63-1),0)","v":0},{"$f":"AY63-IF(AND($B63<AZ$14,AZ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AZ$14-$B63-1),0)","v":0},{"$f":"AZ63-IF(AND($B63<BA$14,BA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BA$14-$B63-1),0)","v":0},{"$f":"BA63-IF(AND($B63<BB$14,BB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BB$14-$B63-1),0)","v":0},{"$f":"BB63-IF(AND($B63<BC$14,BC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BC$14-$B63-1),0)","v":0},{"$f":"BC63-IF(AND($B63<BD$14,BD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BD$14-$B63-1),0)","v":0},{"$f":"BD63-IF(AND($B63<BE$14,BE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BE$14-$B63-1),0)","v":0},{"$f":"BE63-IF(AND($B63<BF$14,BF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BF$14-$B63-1),0)","v":0},{"$f":"BF63-IF(AND($B63<BG$14,BG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BG$14-$B63-1),0)","v":0},{"$f":"BG63-IF(AND($B63<BH$14,BH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BH$14-$B63-1),0)","v":0},{"$f":"BH63-IF(AND($B63<BI$14,BI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BI$14-$B63-1),0)","v":0},{"$f":"BI63-IF(AND($B63<BJ$14,BJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BJ$14-$B63-1),0)","v":0},{"$f":"BJ63-IF(AND($B63<BK$14,BK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BK$14-$B63-1),0)","v":0},{"$f":"BK63-IF(AND($B63<BL$14,BL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BL$14-$B63-1),0)","v":0},{"$f":"BL63-IF(AND($B63<BM$14,BM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BM$14-$B63-1),0)","v":0},{"$f":"BM63-IF(AND($B63<BN$14,BN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BN$14-$B63-1),0)","v":0},{"$f":"BN63-IF(AND($B63<BO$14,BO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BO$14-$B63-1),0)","v":0},{"$f":"BO63-IF(AND($B63<BP$14,BP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BP$14-$B63-1),0)","v":0},{"$f":"BP63-IF(AND($B63<BQ$14,BQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BQ$14-$B63-1),0)","v":0},{"$f":"BQ63-IF(AND($B63<BR$14,BR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BR$14-$B63-1),0)","v":0},{"$f":"BR63-IF(AND($B63<BS$14,BS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BS$14-$B63-1),0)","v":0},{"$f":"BS63-IF(AND($B63<BT$14,BT$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BT$14-$B63-1),0)","v":0},{"$f":"BT63-IF(AND($B63<BU$14,BU$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BU$14-$B63-1),0)","v":0},{"$f":"BU63-IF(AND($B63<BV$14,BV$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BV$14-$B63-1),0)","v":0},{"$f":"BV63-IF(AND($B63<BW$14,BW$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BW$14-$B63-1),0)","v":0},{"$f":"BW63-IF(AND($B63<BX$14,BX$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BX$14-$B63-1),0)","v":0},{"$f":"BX63-IF(AND($B63<BY$14,BY$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BY$14-$B63-1),0)","v":0},{"$f":"BY63-IF(AND($B63<BZ$14,BZ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BZ$14-$B63-1),0)","v":0},{"$f":"BZ63-IF(AND($B63<CA$14,CA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CA$14-$B63-1),0)","v":0},{"$f":"CA63-IF(AND($B63<CB$14,CB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CB$14-$B63-1),0)","v":0},{"$f":"CB63-IF(AND($B63<CC$14,CC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CC$14-$B63-1),0)","v":0},{"$f":"CC63-IF(AND($B63<CD$14,CD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CD$14-$B63-1),0)","v":0},{"$f":"CD63-IF(AND($B63<CE$14,CE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CE$14-$B63-1),0)","v":0},{"$f":"CE63-IF(AND($B63<CF$14,CF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CF$14-$B63-1),0)","v":0},{"$f":"CF63-IF(AND($B63<CG$14,CG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CG$14-$B63-1),0)","v":0},{"$f":"CG63-IF(AND($B63<CH$14,CH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CH$14-$B63-1),0)","v":0},{"$f":"CH63-IF(AND($B63<CI$14,CI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CI$14-$B63-1),0)","v":0},{"$f":"CI63-IF(AND($B63<CJ$14,CJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CJ$14-$B63-1),0)","v":0},{"$f":"CJ63-IF(AND($B63<CK$14,CK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CK$14-$B63-1),0)","v":0},{"$f":"CK63-IF(AND($B63<CL$14,CL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CL$14-$B63-1),0)","v":0},{"$f":"CL63-IF(AND($B63<CM$14,CM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CM$14-$B63-1),0)","v":0},{"$f":"CM63-IF(AND($B63<CN$14,CN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CN$14-$B63-1),0)","v":0},{"$f":"CN63-IF(AND($B63<CO$14,CO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CO$14-$B63-1),0)","v":0},{"$f":"CO63-IF(AND($B63<CP$14,CP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CP$14-$B63-1),0)","v":0},{"$f":"CP63-IF(AND($B63<CQ$14,CQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CQ$14-$B63-1),0)","v":0},{"$f":"CQ63-IF(AND($B63<CR$14,CR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CR$14-$B63-1),0)","v":0},{"$f":"CR63-IF(AND($B63<CS$14,CS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CS$14-$B63-1),0)","v":0},{"$f":"CS63-IF(AND($B63<CT$14,CT$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CT$14-$B63-1),0)","v":0},{"$f":"CT63-IF(AND($B63<CU$14,CU$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CU$14-$B63-1),0)","v":0},{"$f":"CU63-IF(AND($B63<CV$14,CV$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CV$14-$B63-1),0)","v":0},{"$f":"CV63-IF(AND($B63<CW$14,CW$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CW$14-$B63-1),0)","v":0},{"$f":"CW63-IF(AND($B63<CX$14,CX$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CX$14-$B63-1),0)","v":0},{"$f":"CX63-IF(AND($B63<CY$14,CY$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CY$14-$B63-1),0)","v":0},{"$f":"CY63-IF(AND($B63<CZ$14,CZ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CZ$14-$B63-1),0)","v":0},{"$f":"CZ63-IF(AND($B63<DA$14,DA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DA$14-$B63-1),0)","v":0},{"$f":"DA63-IF(AND($B63<DB$14,DB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DB$14-$B63-1),0)","v":0},{"$f":"DB63-IF(AND($B63<DC$14,DC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DC$14-$B63-1),0)","v":0},{"$f":"DC63-IF(AND($B63<DD$14,DD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DD$14-$B63-1),0)","v":0},{"$f":"DD63-IF(AND($B63<DE$14,DE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DE$14-$B63-1),0)","v":0},{"$f":"DE63-IF(AND($B63<DF$14,DF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DF$14-$B63-1),0)","v":0},{"$f":"DF63-IF(AND($B63<DG$14,DG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DG$14-$B63-1),0)","v":0},{"$f":"DG63-IF(AND($B63<DH$14,DH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DH$14-$B63-1),0)","v":0},{"$f":"DH63-IF(AND($B63<DI$14,DI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DI$14-$B63-1),0)","v":0},{"$f":"DI63-IF(AND($B63<DJ$14,DJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DJ$14-$B63-1),0)","v":0},{"$f":"DJ63-IF(AND($B63<DK$14,DK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DK$14-$B63-1),0)","v":0},{"$f":"DK63-IF(AND($B63<DL$14,DL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DL$14-$B63-1),0)","v":0},{"$f":"DL63-IF(AND($B63<DM$14,DM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DM$14-$B63-1),0)","v":0},{"$f":"DM63-IF(AND($B63<DN$14,DN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DN$14-$B63-1),0)","v":0},{"$f":"DN63-IF(AND($B63<DO$14,DO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DO$14-$B63-1),0)","v":0},{"$f":"DO63-IF(AND($B63<DP$14,DP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DP$14-$B63-1),0)","v":0},{"$f":"DP63-IF(AND($B63<DQ$14,DQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DQ$14-$B63-1),0)","v":0},{"$f":"DQ63-IF(AND($B63<DR$14,DR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DR$14-$B63-1),0)","v":0},{"$f":"DR63-IF(AND($B63<DS$14,DS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DS$14-$B63-1),0)","v":0}]
[{"$f":"Calcs!A103","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E103),1,Calcs!E103)*Periods,0)","v":4},{"$f":"ROUND(MAX(B103,Input!Z103*Periods),0)","v":4},null,null,0,{"$f":"F103-IF(AND($B103<G$14,G$14-$B103<$C$5),OFFSET(Input!$BJ103,0,G$14-$B103-1),0)","v":0},{"$f":"G103-IF(AND($B103<H$14,H$14-$B103<$C$5),OFFSET(Input!$BJ103,0,H$14-$B103-1),0)","v":0},{"$f":"H103-IF(AND($B103<I$14,I$14-$B103<$C$5),OFFSET(Input!$BJ103,0,I$14-$B103-1),0)","v":0},{"$f":"I103-IF(AND($B103<J$14,J$14-$B103<$C$5),OFFSET(Input!$BJ103,0,J$14-$B103-1),0)","v":0},{"$f":"J103-IF(AND($B103<K$14,K$14-$B103<$C$5),OFFSET(Input!$BJ103,0,K$14-$B103-1),0)","v":0},{"$f":"K103-IF(AND($B103<L$14,L$14-$B103<$C$5),OFFSET(Input!$BJ103,0,L$14-$B103-1),0)","v":0},{"$f":"L103-IF(AND($B103<M$14,M$14-$B103<$C$5),OFFSET(Input!$BJ103,0,M$14-$B103-1),0)","v":0},{"$f":"M103-IF(AND($B103<N$14,N$14-$B103<$C$5),OFFSET(Input!$BJ103,0,N$14-$B103-1),0)","v":0},{"$f":"N103-IF(AND($B103<O$14,O$14-$B103<$C$5),OFFSET(Input!$BJ103,0,O$14-$B103-1),0)","v":0},{"$f":"O103-IF(AND($B103<P$14,P$14-$B103<$C$5),OFFSET(Input!$BJ103,0,P$14-$B103-1),0)","v":0},{"$f":"P103-IF(AND($B103<Q$14,Q$14-$B103<$C$5),OFFSET(Input!$BJ103,0,Q$14-$B103-1),0)","v":0},{"$f":"Q103-IF(AND($B103<R$14,R$14-$B103<$C$5),OFFSET(Input!$BJ103,0,R$14-$B103-1),0)","v":0},{"$f":"R103-IF(AND($B103<S$14,S$14-$B103<$C$5),OFFSET(Input!$BJ103,0,S$14-$B103-1),0)","v":0},{"$f":"S103-IF(AND($B103<T$14,T$14-$B103<$C$5),OFFSET(Input!$BJ103,0,T$14-$B103-1),0)","v":0},{"$f":"T103-IF(AND($B103<U$14,U$14-$B103<$C$5),OFFSET(Input!$BJ103,0,U$14-$B103-1),0)","v":0},{"$f":"U103-IF(AND($B103<V$14,V$14-$B103<$C$5),OFFSET(Input!$BJ103,0,V$14-$B103-1),0)","v":0},{"$f":"V103-IF(AND($B103<W$14,W$14-$B103<$C$5),OFFSET(Input!$BJ103,0,W$14-$B103-1),0)","v":0},{"$f":"W103-IF(AND($B103<X$14,X$14-$B103<$C$5),OFFSET(Input!$BJ103,0,X$14-$B103-1),0)","v":0},{"$f":"X103-IF(AND($B103<Y$14,Y$14-$B103<$C$5),OFFSET(Input!$BJ103,0,Y$14-$B103-1),0)","v":0},{"$f":"Y103-IF(AND($B103<Z$14,Z$14-$B103<$C$5),OFFSET(Input!$BJ103,0,Z$14-$B103-1),0)","v":0},{"$f":"Z103-IF(AND($B103<AA$14,AA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AA$14-$B103-1),0)","v":0},{"$f":"AA103-IF(AND($B103<AB$14,AB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AB$14-$B103-1),0)","v":0},{"$f":"AB103-IF(AND($B103<AC$14,AC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AC$14-$B103-1),0)","v":0},{"$f":"AC103-IF(AND($B103<AD$14,AD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AD$14-$B103-1),0)","v":0},{"$f":"AD103-IF(AND($B103<AE$14,AE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AE$14-$B103-1),0)","v":0},{"$f":"AE103-IF(AND($B103<AF$14,AF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AF$14-$B103-1),0)","v":0},{"$f":"AF103-IF(AND($B103<AG$14,AG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AG$14-$B103-1),0)","v":0},{"$f":"AG103-IF(AND($B103<AH$14,AH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AH$14-$B103-1),0)","v":0},{"$f":"AH103-IF(AND($B103<AI$14,AI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AI$14-$B103-1),0)","v":0},{"$f":"AI103-IF(AND($B103<AJ$14,AJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AJ$14-$B103-1),0)","v":0},{"$f":"AJ103-IF(AND($B103<AK$14,AK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AK$14-$B103-1),0)","v":0},{"$f":"AK103-IF(AND($B103<AL$14,AL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AL$14-$B103-1),0)","v":0},{"$f":"AL103-IF(AND($B103<AM$14,AM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AM$14-$B103-1),0)","v":0},{"$f":"AM103-IF(AND($B103<AN$14,AN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AN$14-$B103-1),0)","v":0},{"$f":"AN103-IF(AND($B103<AO$14,AO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AO$14-$B103-1),0)","v":0},{"$f":"AO103-IF(AND($B103<AP$14,AP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AP$14-$B103-1),0)","v":0},{"$f":"AP103-IF(AND($B103<AQ$14,AQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AQ$14-$B103-1),0)","v":0},{"$f":"AQ103-IF(AND($B103<AR$14,AR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AR$14-$B103-1),0)","v":0},{"$f":"AR103-IF(AND($B103<AS$14,AS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AS$14-$B103-1),0)","v":0},{"$f":"AS103-IF(AND($B103<AT$14,AT$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AT$14-$B103-1),0)","v":0},{"$f":"AT103-IF(AND($B103<AU$14,AU$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AU$14-$B103-1),0)","v":0},{"$f":"AU103-IF(AND($B103<AV$14,AV$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AV$14-$B103-1),0)","v":0},{"$f":"AV103-IF(AND($B103<AW$14,AW$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AW$14-$B103-1),0)","v":0},{"$f":"AW103-IF(AND($B103<AX$14,AX$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AX$14-$B103-1),0)","v":0},{"$f":"AX103-IF(AND($B103<AY$14,AY$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AY$14-$B103-1),0)","v":0},{"$f":"AY103-IF(AND($B103<AZ$14,AZ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AZ$14-$B103-1),0)","v":0},{"$f":"AZ103-IF(AND($B103<BA$14,BA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BA$14-$B103-1),0)","v":0},{"$f":"BA103-IF(AND($B103<BB$14,BB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BB$14-$B103-1),0)","v":0},{"$f":"BB103-IF(AND($B103<BC$14,BC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BC$14-$B103-1),0)","v":0},{"$f":"BC103-IF(AND($B103<BD$14,BD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BD$14-$B103-1),0)","v":0},{"$f":"BD103-IF(AND($B103<BE$14,BE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BE$14-$B103-1),0)","v":0},{"$f":"BE103-IF(AND($B103<BF$14,BF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BF$14-$B103-1),0)","v":0},{"$f":"BF103-IF(AND($B103<BG$14,BG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BG$14-$B103-1),0)","v":0},{"$f":"BG103-IF(AND($B103<BH$14,BH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BH$14-$B103-1),0)","v":0},{"$f":"BH103-IF(AND($B103<BI$14,BI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BI$14-$B103-1),0)","v":0},{"$f":"BI103-IF(AND($B103<BJ$14,BJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BJ$14-$B103-1),0)","v":0},{"$f":"BJ103-IF(AND($B103<BK$14,BK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BK$14-$B103-1),0)","v":0},{"$f":"BK103-IF(AND($B103<BL$14,BL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BL$14-$B103-1),0)","v":0},{"$f":"BL103-IF(AND($B103<BM$14,BM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BM$14-$B103-1),0)","v":0},{"$f":"BM103-IF(AND($B103<BN$14,BN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BN$14-$B103-1),0)","v":0},{"$f":"BN103-IF(AND($B103<BO$14,BO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BO$14-$B103-1),0)","v":0},{"$f":"BO103-IF(AND($B103<BP$14,BP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BP$14-$B103-1),0)","v":0},{"$f":"BP103-IF(AND($B103<BQ$14,BQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BQ$14-$B103-1),0)","v":0},{"$f":"BQ103-IF(AND($B103<BR$14,BR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BR$14-$B103-1),0)","v":0},{"$f":"BR103-IF(AND($B103<BS$14,BS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BS$14-$B103-1),0)","v":0},{"$f":"BS103-IF(AND($B103<BT$14,BT$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BT$14-$B103-1),0)","v":0},{"$f":"BT103-IF(AND($B103<BU$14,BU$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BU$14-$B103-1),0)","v":0},{"$f":"BU103-IF(AND($B103<BV$14,BV$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BV$14-$B103-1),0)","v":0},{"$f":"BV103-IF(AND($B103<BW$14,BW$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BW$14-$B103-1),0)","v":0},{"$f":"BW103-IF(AND($B103<BX$14,BX$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BX$14-$B103-1),0)","v":0},{"$f":"BX103-IF(AND($B103<BY$14,BY$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BY$14-$B103-1),0)","v":0},{"$f":"BY103-IF(AND($B103<BZ$14,BZ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BZ$14-$B103-1),0)","v":0},{"$f":"BZ103-IF(AND($B103<CA$14,CA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CA$14-$B103-1),0)","v":0},{"$f":"CA103-IF(AND($B103<CB$14,CB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CB$14-$B103-1),0)","v":0},{"$f":"CB103-IF(AND($B103<CC$14,CC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CC$14-$B103-1),0)","v":0},{"$f":"CC103-IF(AND($B103<CD$14,CD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CD$14-$B103-1),0)","v":0},{"$f":"CD103-IF(AND($B103<CE$14,CE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CE$14-$B103-1),0)","v":0},{"$f":"CE103-IF(AND($B103<CF$14,CF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CF$14-$B103-1),0)","v":0},{"$f":"CF103-IF(AND($B103<CG$14,CG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CG$14-$B103-1),0)","v":0},{"$f":"CG103-IF(AND($B103<CH$14,CH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CH$14-$B103-1),0)","v":0},{"$f":"CH103-IF(AND($B103<CI$14,CI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CI$14-$B103-1),0)","v":0},{"$f":"CI103-IF(AND($B103<CJ$14,CJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CJ$14-$B103-1),0)","v":0},{"$f":"CJ103-IF(AND($B103<CK$14,CK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CK$14-$B103-1),0)","v":0},{"$f":"CK103-IF(AND($B103<CL$14,CL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CL$14-$B103-1),0)","v":0},{"$f":"CL103-IF(AND($B103<CM$14,CM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CM$14-$B103-1),0)","v":0},{"$f":"CM103-IF(AND($B103<CN$14,CN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CN$14-$B103-1),0)","v":0},{"$f":"CN103-IF(AND($B103<CO$14,CO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CO$14-$B103-1),0)","v":0},{"$f":"CO103-IF(AND($B103<CP$14,CP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CP$14-$B103-1),0)","v":0},{"$f":"CP103-IF(AND($B103<CQ$14,CQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CQ$14-$B103-1),0)","v":0},{"$f":"CQ103-IF(AND($B103<CR$14,CR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CR$14-$B103-1),0)","v":0},{"$f":"CR103-IF(AND($B103<CS$14,CS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CS$14-$B103-1),0)","v":0},{"$f":"CS103-IF(AND($B103<CT$14,CT$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CT$14-$B103-1),0)","v":0},{"$f":"CT103-IF(AND($B103<CU$14,CU$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CU$14-$B103-1),0)","v":0},{"$f":"CU103-IF(AND($B103<CV$14,CV$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CV$14-$B103-1),0)","v":0},{"$f":"CV103-IF(AND($B103<CW$14,CW$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CW$14-$B103-1),0)","v":0},{"$f":"CW103-IF(AND($B103<CX$14,CX$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CX$14-$B103-1),0)","v":0},{"$f":"CX103-IF(AND($B103<CY$14,CY$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CY$14-$B103-1),0)","v":0},{"$f":"CY103-IF(AND($B103<CZ$14,CZ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CZ$14-$B103-1),0)","v":0},{"$f":"CZ103-IF(AND($B103<DA$14,DA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DA$14-$B103-1),0)","v":0},{"$f":"DA103-IF(AND($B103<DB$14,DB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DB$14-$B103-1),0)","v":0},{"$f":"DB103-IF(AND($B103<DC$14,DC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DC$14-$B103-1),0)","v":0},{"$f":"DC103-IF(AND($B103<DD$14,DD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DD$14-$B103-1),0)","v":0},{"$f":"DD103-IF(AND($B103<DE$14,DE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DE$14-$B103-1),0)","v":0},{"$f":"DE103-IF(AND($B103<DF$14,DF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DF$14-$B103-1),0)","v":0},{"$f":"DF103-IF(AND($B103<DG$14,DG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DG$14-$B103-1),0)","v":0},{"$f":"DG103-IF(AND($B103<DH$14,DH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DH$14-$B103-1),0)","v":0},{"$f":"DH103-IF(AND($B103<DI$14,DI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DI$14-$B103-1),0)","v":0},{"$f":"DI103-IF(AND($B103<DJ$14,DJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DJ$14-$B103-1),0)","v":0},{"$f":"DJ103-IF(AND($B103<DK$14,DK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DK$14-$B103-1),0)","v":0},{"$f":"DK103-IF(AND($B103<DL$14,DL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DL$14-$B103-1),0)","v":0},{"$f":"DL103-IF(AND($B103<DM$14,DM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DM$14-$B103-1),0)","v":0},{"$f":"DM103-IF(AND($B103<DN$14,DN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DN$14-$B103-1),0)","v":0},{"$f":"DN103-IF(AND($B103<DO$14,DO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DO$14-$B103-1),0)","v":0},{"$f":"DO103-IF(AND($B103<DP$14,DP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DP$14-$B103-1),0)","v":0},{"$f":"DP103-IF(AND($B103<DQ$14,DQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DQ$14-$B103-1),0)","v":0},{"$f":"DQ103-IF(AND($B103<DR$14,DR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DR$14-$B103-1),0)","v":0},{"$f":"DR103-IF(AND($B103<DS$14,DS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DS$14-$B103-1),0)","v":0}]
[{"$f":"Calcs!A114","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E114),1,Calcs!E114)*Periods,0)","v":4},{"$f":"ROUND(MAX(B114,Input!Z114*Periods),0)","v":4},null,null,0,{"$f":"F114-IF(AND($B114<G$14,G$14-$B114<$C$5),OFFSET(Input!$BJ114,0,G$14-$B114-1),0)","v":0},{"$f":"G114-IF(AND($B114<H$14,H$14-$B114<$C$5),OFFSET(Input!$BJ114,0,H$14-$B114-1),0)","v":0},{"$f":"H114-IF(AND($B114<I$14,I$14-$B114<$C$5),OFFSET(Input!$BJ114,0,I$14-$B114-1),0)","v":0},{"$f":"I114-IF(AND($B114<J$14,J$14-$B114<$C$5),OFFSET(Input!$BJ114,0,J$14-$B114-1),0)","v":0},{"$f":"J114-IF(AND($B114<K$14,K$14-$B114<$C$5),OFFSET(Input!$BJ114,0,K$14-$B114-1),0)","v":0},{"$f":"K114-IF(AND($B114<L$14,L$14-$B114<$C$5),OFFSET(Input!$BJ114,0,L$14-$B114-1),0)","v":0},{"$f":"L114-IF(AND($B114<M$14,M$14-$B114<$C$5),OFFSET(Input!$BJ114,0,M$14-$B114-1),0)","v":0},{"$f":"M114-IF(AND($B114<N$14,N$14-$B114<$C$5),OFFSET(Input!$BJ114,0,N$14-$B114-1),0)","v":0},{"$f":"N114-IF(AND($B114<O$14,O$14-$B114<$C$5),OFFSET(Input!$BJ114,0,O$14-$B114-1),0)","v":0},{"$f":"O114-IF(AND($B114<P$14,P$14-$B114<$C$5),OFFSET(Input!$BJ114,0,P$14-$B114-1),0)","v":0},{"$f":"P114-IF(AND($B114<Q$14,Q$14-$B114<$C$5),OFFSET(Input!$BJ114,0,Q$14-$B114-1),0)","v":0},{"$f":"Q114-IF(AND($B114<R$14,R$14-$B114<$C$5),OFFSET(Input!$BJ114,0,R$14-$B114-1),0)","v":0},{"$f":"R114-IF(AND($B114<S$14,S$14-$B114<$C$5),OFFSET(Input!$BJ114,0,S$14-$B114-1),0)","v":0},{"$f":"S114-IF(AND($B114<T$14,T$14-$B114<$C$5),OFFSET(Input!$BJ114,0,T$14-$B114-1),0)","v":0},{"$f":"T114-IF(AND($B114<U$14,U$14-$B114<$C$5),OFFSET(Input!$BJ114,0,U$14-$B114-1),0)","v":0},{"$f":"U114-IF(AND($B114<V$14,V$14-$B114<$C$5),OFFSET(Input!$BJ114,0,V$14-$B114-1),0)","v":0},{"$f":"V114-IF(AND($B114<W$14,W$14-$B114<$C$5),OFFSET(Input!$BJ114,0,W$14-$B114-1),0)","v":0},{"$f":"W114-IF(AND($B114<X$14,X$14-$B114<$C$5),OFFSET(Input!$BJ114,0,X$14-$B114-1),0)","v":0},{"$f":"X114-IF(AND($B114<Y$14,Y$14-$B114<$C$5),OFFSET(Input!$BJ114,0,Y$14-$B114-1),0)","v":0},{"$f":"Y114-IF(AND($B114<Z$14,Z$14-$B114<$C$5),OFFSET(Input!$BJ114,0,Z$14-$B114-1),0)","v":0},{"$f":"Z114-IF(AND($B114<AA$14,AA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AA$14-$B114-1),0)","v":0},{"$f":"AA114-IF(AND($B114<AB$14,AB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AB$14-$B114-1),0)","v":0},{"$f":"AB114-IF(AND($B114<AC$14,AC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AC$14-$B114-1),0)","v":0},{"$f":"AC114-IF(AND($B114<AD$14,AD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AD$14-$B114-1),0)","v":0},{"$f":"AD114-IF(AND($B114<AE$14,AE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AE$14-$B114-1),0)","v":0},{"$f":"AE114-IF(AND($B114<AF$14,AF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AF$14-$B114-1),0)","v":0},{"$f":"AF114-IF(AND($B114<AG$14,AG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AG$14-$B114-1),0)","v":0},{"$f":"AG114-IF(AND($B114<AH$14,AH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AH$14-$B114-1),0)","v":0},{"$f":"AH114-IF(AND($B114<AI$14,AI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AI$14-$B114-1),0)","v":0},{"$f":"AI114-IF(AND($B114<AJ$14,AJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AJ$14-$B114-1),0)","v":0},{"$f":"AJ114-IF(AND($B114<AK$14,AK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AK$14-$B114-1),0)","v":0},{"$f":"AK114-IF(AND($B114<AL$14,AL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AL$14-$B114-1),0)","v":0},{"$f":"AL114-IF(AND($B114<AM$14,AM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AM$14-$B114-1),0)","v":0},{"$f":"AM114-IF(AND($B114<AN$14,AN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AN$14-$B114-1),0)","v":0},{"$f":"AN114-IF(AND($B114<AO$14,AO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AO$14-$B114-1),0)","v":0},{"$f":"AO114-IF(AND($B114<AP$14,AP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AP$14-$B114-1),0)","v":0},{"$f":"AP114-IF(AND($B114<AQ$14,AQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AQ$14-$B114-1),0)","v":0},{"$f":"AQ114-IF(AND($B114<AR$14,AR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AR$14-$B114-1),0)","v":0},{"$f":"AR114-IF(AND($B114<AS$14,AS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AS$14-$B114-1),0)","v":0},{"$f":"AS114-IF(AND($B114<AT$14,AT$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AT$14-$B114-1),0)","v":0},{"$f":"AT114-IF(AND($B114<AU$14,AU$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AU$14-$B114-1),0)","v":0},{"$f":"AU114-IF(AND($B114<AV$14,AV$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AV$14-$B114-1),0)","v":0},{"$f":"AV114-IF(AND($B114<AW$14,AW$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AW$14-$B114-1),0)","v":0},{"$f":"AW114-IF(AND($B114<AX$14,AX$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AX$14-$B114-1),0)","v":0},{"$f":"AX114-IF(AND($B114<AY$14,AY$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AY$14-$B114-1),0)","v":0},{"$f":"AY114-IF(AND($B114<AZ$14,AZ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AZ$14-$B114-1),0)","v":0},{"$f":"AZ114-IF(AND($B114<BA$14,BA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BA$14-$B114-1),0)","v":0},{"$f":"BA114-IF(AND($B114<BB$14,BB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BB$14-$B114-1),0)","v":0},{"$f":"BB114-IF(AND($B114<BC$14,BC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BC$14-$B114-1),0)","v":0},{"$f":"BC114-IF(AND($B114<BD$14,BD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BD$14-$B114-1),0)","v":0},{"$f":"BD114-IF(AND($B114<BE$14,BE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BE$14-$B114-1),0)","v":0},{"$f":"BE114-IF(AND($B114<BF$14,BF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BF$14-$B114-1),0)","v":0},{"$f":"BF114-IF(AND($B114<BG$14,BG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BG$14-$B114-1),0)","v":0},{"$f":"BG114-IF(AND($B114<BH$14,BH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BH$14-$B114-1),0)","v":0},{"$f":"BH114-IF(AND($B114<BI$14,BI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BI$14-$B114-1),0)","v":0},{"$f":"BI114-IF(AND($B114<BJ$14,BJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BJ$14-$B114-1),0)","v":0},{"$f":"BJ114-IF(AND($B114<BK$14,BK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BK$14-$B114-1),0)","v":0},{"$f":"BK114-IF(AND($B114<BL$14,BL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BL$14-$B114-1),0)","v":0},{"$f":"BL114-IF(AND($B114<BM$14,BM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BM$14-$B114-1),0)","v":0},{"$f":"BM114-IF(AND($B114<BN$14,BN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BN$14-$B114-1),0)","v":0},{"$f":"BN114-IF(AND($B114<BO$14,BO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BO$14-$B114-1),0)","v":0},{"$f":"BO114-IF(AND($B114<BP$14,BP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BP$14-$B114-1),0)","v":0},{"$f":"BP114-IF(AND($B114<BQ$14,BQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BQ$14-$B114-1),0)","v":0},{"$f":"BQ114-IF(AND($B114<BR$14,BR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BR$14-$B114-1),0)","v":0},{"$f":"BR114-IF(AND($B114<BS$14,BS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BS$14-$B114-1),0)","v":0},{"$f":"BS114-IF(AND($B114<BT$14,BT$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BT$14-$B114-1),0)","v":0},{"$f":"BT114-IF(AND($B114<BU$14,BU$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BU$14-$B114-1),0)","v":0},{"$f":"BU114-IF(AND($B114<BV$14,BV$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BV$14-$B114-1),0)","v":0},{"$f":"BV114-IF(AND($B114<BW$14,BW$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BW$14-$B114-1),0)","v":0},{"$f":"BW114-IF(AND($B114<BX$14,BX$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BX$14-$B114-1),0)","v":0},{"$f":"BX114-IF(AND($B114<BY$14,BY$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BY$14-$B114-1),0)","v":0},{"$f":"BY114-IF(AND($B114<BZ$14,BZ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BZ$14-$B114-1),0)","v":0},{"$f":"BZ114-IF(AND($B114<CA$14,CA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CA$14-$B114-1),0)","v":0},{"$f":"CA114-IF(AND($B114<CB$14,CB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CB$14-$B114-1),0)","v":0},{"$f":"CB114-IF(AND($B114<CC$14,CC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CC$14-$B114-1),0)","v":0},{"$f":"CC114-IF(AND($B114<CD$14,CD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CD$14-$B114-1),0)","v":0},{"$f":"CD114-IF(AND($B114<CE$14,CE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CE$14-$B114-1),0)","v":0},{"$f":"CE114-IF(AND($B114<CF$14,CF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CF$14-$B114-1),0)","v":0},{"$f":"CF114-IF(AND($B114<CG$14,CG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CG$14-$B114-1),0)","v":0},{"$f":"CG114-IF(AND($B114<CH$14,CH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CH$14-$B114-1),0)","v":0},{"$f":"CH114-IF(AND($B114<CI$14,CI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CI$14-$B114-1),0)","v":0},{"$f":"CI114-IF(AND($B114<CJ$14,CJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CJ$14-$B114-1),0)","v":0},{"$f":"CJ114-IF(AND($B114<CK$14,CK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CK$14-$B114-1),0)","v":0},{"$f":"CK114-IF(AND($B114<CL$14,CL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CL$14-$B114-1),0)","v":0},{"$f":"CL114-IF(AND($B114<CM$14,CM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CM$14-$B114-1),0)","v":0},{"$f":"CM114-IF(AND($B114<CN$14,CN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CN$14-$B114-1),0)","v":0},{"$f":"CN114-IF(AND($B114<CO$14,CO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CO$14-$B114-1),0)","v":0},{"$f":"CO114-IF(AND($B114<CP$14,CP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CP$14-$B114-1),0)","v":0},{"$f":"CP114-IF(AND($B114<CQ$14,CQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CQ$14-$B114-1),0)","v":0},{"$f":"CQ114-IF(AND($B114<CR$14,CR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CR$14-$B114-1),0)","v":0},{"$f":"CR114-IF(AND($B114<CS$14,CS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CS$14-$B114-1),0)","v":0},{"$f":"CS114-IF(AND($B114<CT$14,CT$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CT$14-$B114-1),0)","v":0},{"$f":"CT114-IF(AND($B114<CU$14,CU$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CU$14-$B114-1),0)","v":0},{"$f":"CU114-IF(AND($B114<CV$14,CV$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CV$14-$B114-1),0)","v":0},{"$f":"CV114-IF(AND($B114<CW$14,CW$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CW$14-$B114-1),0)","v":0},{"$f":"CW114-IF(AND($B114<CX$14,CX$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CX$14-$B114-1),0)","v":0},{"$f":"CX114-IF(AND($B114<CY$14,CY$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CY$14-$B114-1),0)","v":0},{"$f":"CY114-IF(AND($B114<CZ$14,CZ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CZ$14-$B114-1),0)","v":0},{"$f":"CZ114-IF(AND($B114<DA$14,DA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DA$14-$B114-1),0)","v":0},{"$f":"DA114-IF(AND($B114<DB$14,DB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DB$14-$B114-1),0)","v":0},{"$f":"DB114-IF(AND($B114<DC$14,DC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DC$14-$B114-1),0)","v":0},{"$f":"DC114-IF(AND($B114<DD$14,DD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DD$14-$B114-1),0)","v":0},{"$f":"DD114-IF(AND($B114<DE$14,DE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DE$14-$B114-1),0)","v":0},{"$f":"DE114-IF(AND($B114<DF$14,DF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DF$14-$B114-1),0)","v":0},{"$f":"DF114-IF(AND($B114<DG$14,DG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DG$14-$B114-1),0)","v":0},{"$f":"DG114-IF(AND($B114<DH$14,DH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DH$14-$B114-1),0)","v":0},{"$f":"DH114-IF(AND($B114<DI$14,DI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DI$14-$B114-1),0)","v":0},{"$f":"DI114-IF(AND($B114<DJ$14,DJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DJ$14-$B114-1),0)","v":0},{"$f":"DJ114-IF(AND($B114<DK$14,DK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DK$14-$B114-1),0)","v":0},{"$f":"DK114-IF(AND($B114<DL$14,DL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DL$14-$B114-1),0)","v":0},{"$f":"DL114-IF(AND($B114<DM$14,DM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DM$14-$B114-1),0)","v":0},{"$f":"DM114-IF(AND($B114<DN$14,DN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DN$14-$B114-1),0)","v":0},{"$f":"DN114-IF(AND($B114<DO$14,DO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DO$14-$B114-1),0)","v":0},{"$f":"DO114-IF(AND($B114<DP$14,DP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DP$14-$B114-1),0)","v":0},{"$f":"DP114-IF(AND($B114<DQ$14,DQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DQ$14-$B114-1),0)","v":0},{"$f":"DQ114-IF(AND($B114<DR$14,DR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DR$14-$B114-1),0)","v":0},{"$f":"DR114-IF(AND($B114<DS$14,DS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DS$14-$B114-1),0)","v":0}]
[{"$f":"Calcs!A154","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E154),1,Calcs!E154)*Periods,0)","v":4},{"$f":"ROUND(MAX(B154,Input!Z154*Periods),0)","v":4},null,null,0,{"$f":"F154-IF(AND($B154<G$14,G$14-$B154<$C$5),OFFSET(Input!$BJ154,0,G$14-$B154-1),0)","v":0},{"$f":"G154-IF(AND($B154<H$14,H$14-$B154<$C$5),OFFSET(Input!$BJ154,0,H$14-$B154-1),0)","v":0},{"$f":"H154-IF(AND($B154<I$14,I$14-$B154<$C$5),OFFSET(Input!$BJ154,0,I$14-$B154-1),0)","v":0},{"$f":"I154-IF(AND($B154<J$14,J$14-$B154<$C$5),OFFSET(Input!$BJ154,0,J$14-$B154-1),0)","v":0},{"$f":"J154-IF(AND($B154<K$14,K$14-$B154<$C$5),OFFSET(Input!$BJ154,0,K$14-$B154-1),0)","v":0},{"$f":"K154-IF(AND($B154<L$14,L$14-$B154<$C$5),OFFSET(Input!$BJ154,0,L$14-$B154-1),0)","v":0},{"$f":"L154-IF(AND($B154<M$14,M$14-$B154<$C$5),OFFSET(Input!$BJ154,0,M$14-$B154-1),0)","v":0},{"$f":"M154-IF(AND($B154<N$14,N$14-$B154<$C$5),OFFSET(Input!$BJ154,0,N$14-$B154-1),0)","v":0},{"$f":"N154-IF(AND($B154<O$14,O$14-$B154<$C$5),OFFSET(Input!$BJ154,0,O$14-$B154-1),0)","v":0},{"$f":"O154-IF(AND($B154<P$14,P$14-$B154<$C$5),OFFSET(Input!$BJ154,0,P$14-$B154-1),0)","v":0},{"$f":"P154-IF(AND($B154<Q$14,Q$14-$B154<$C$5),OFFSET(Input!$BJ154,0,Q$14-$B154-1),0)","v":0},{"$f":"Q154-IF(AND($B154<R$14,R$14-$B154<$C$5),OFFSET(Input!$BJ154,0,R$14-$B154-1),0)","v":0},{"$f":"R154-IF(AND($B154<S$14,S$14-$B154<$C$5),OFFSET(Input!$BJ154,0,S$14-$B154-1),0)","v":0},{"$f":"S154-IF(AND($B154<T$14,T$14-$B154<$C$5),OFFSET(Input!$BJ154,0,T$14-$B154-1),0)","v":0},{"$f":"T154-IF(AND($B154<U$14,U$14-$B154<$C$5),OFFSET(Input!$BJ154,0,U$14-$B154-1),0)","v":0},{"$f":"U154-IF(AND($B154<V$14,V$14-$B154<$C$5),OFFSET(Input!$BJ154,0,V$14-$B154-1),0)","v":0},{"$f":"V154-IF(AND($B154<W$14,W$14-$B154<$C$5),OFFSET(Input!$BJ154,0,W$14-$B154-1),0)","v":0},{"$f":"W154-IF(AND($B154<X$14,X$14-$B154<$C$5),OFFSET(Input!$BJ154,0,X$14-$B154-1),0)","v":0},{"$f":"X154-IF(AND($B154<Y$14,Y$14-$B154<$C$5),OFFSET(Input!$BJ154,0,Y$14-$B154-1),0)","v":0},{"$f":"Y154-IF(AND($B154<Z$14,Z$14-$B154<$C$5),OFFSET(Input!$BJ154,0,Z$14-$B154-1),0)","v":0},{"$f":"Z154-IF(AND($B154<AA$14,AA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AA$14-$B154-1),0)","v":0},{"$f":"AA154-IF(AND($B154<AB$14,AB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AB$14-$B154-1),0)","v":0},{"$f":"AB154-IF(AND($B154<AC$14,AC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AC$14-$B154-1),0)","v":0},{"$f":"AC154-IF(AND($B154<AD$14,AD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AD$14-$B154-1),0)","v":0},{"$f":"AD154-IF(AND($B154<AE$14,AE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AE$14-$B154-1),0)","v":0},{"$f":"AE154-IF(AND($B154<AF$14,AF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AF$14-$B154-1),0)","v":0},{"$f":"AF154-IF(AND($B154<AG$14,AG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AG$14-$B154-1),0)","v":0},{"$f":"AG154-IF(AND($B154<AH$14,AH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AH$14-$B154-1),0)","v":0},{"$f":"AH154-IF(AND($B154<AI$14,AI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AI$14-$B154-1),0)","v":0},{"$f":"AI154-IF(AND($B154<AJ$14,AJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AJ$14-$B154-1),0)","v":0},{"$f":"AJ154-IF(AND($B154<AK$14,AK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AK$14-$B154-1),0)","v":0},{"$f":"AK154-IF(AND($B154<AL$14,AL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AL$14-$B154-1),0)","v":0},{"$f":"AL154-IF(AND($B154<AM$14,AM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AM$14-$B154-1),0)","v":0},{"$f":"AM154-IF(AND($B154<AN$14,AN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AN$14-$B154-1),0)","v":0},{"$f":"AN154-IF(AND($B154<AO$14,AO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AO$14-$B154-1),0)","v":0},{"$f":"AO154-IF(AND($B154<AP$14,AP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AP$14-$B154-1),0)","v":0},{"$f":"AP154-IF(AND($B154<AQ$14,AQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AQ$14-$B154-1),0)","v":0},{"$f":"AQ154-IF(AND($B154<AR$14,AR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AR$14-$B154-1),0)","v":0},{"$f":"AR154-IF(AND($B154<AS$14,AS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AS$14-$B154-1),0)","v":0},{"$f":"AS154-IF(AND($B154<AT$14,AT$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AT$14-$B154-1),0)","v":0},{"$f":"AT154-IF(AND($B154<AU$14,AU$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AU$14-$B154-1),0)","v":0},{"$f":"AU154-IF(AND($B154<AV$14,AV$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AV$14-$B154-1),0)","v":0},{"$f":"AV154-IF(AND($B154<AW$14,AW$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AW$14-$B154-1),0)","v":0},{"$f":"AW154-IF(AND($B154<AX$14,AX$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AX$14-$B154-1),0)","v":0},{"$f":"AX154-IF(AND($B154<AY$14,AY$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AY$14-$B154-1),0)","v":0},{"$f":"AY154-IF(AND($B154<AZ$14,AZ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AZ$14-$B154-1),0)","v":0},{"$f":"AZ154-IF(AND($B154<BA$14,BA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BA$14-$B154-1),0)","v":0},{"$f":"BA154-IF(AND($B154<BB$14,BB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BB$14-$B154-1),0)","v":0},{"$f":"BB154-IF(AND($B154<BC$14,BC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BC$14-$B154-1),0)","v":0},{"$f":"BC154-IF(AND($B154<BD$14,BD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BD$14-$B154-1),0)","v":0},{"$f":"BD154-IF(AND($B154<BE$14,BE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BE$14-$B154-1),0)","v":0},{"$f":"BE154-IF(AND($B154<BF$14,BF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BF$14-$B154-1),0)","v":0},{"$f":"BF154-IF(AND($B154<BG$14,BG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BG$14-$B154-1),0)","v":0},{"$f":"BG154-IF(AND($B154<BH$14,BH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BH$14-$B154-1),0)","v":0},{"$f":"BH154-IF(AND($B154<BI$14,BI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BI$14-$B154-1),0)","v":0},{"$f":"BI154-IF(AND($B154<BJ$14,BJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BJ$14-$B154-1),0)","v":0},{"$f":"BJ154-IF(AND($B154<BK$14,BK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BK$14-$B154-1),0)","v":0},{"$f":"BK154-IF(AND($B154<BL$14,BL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BL$14-$B154-1),0)","v":0},{"$f":"BL154-IF(AND($B154<BM$14,BM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BM$14-$B154-1),0)","v":0},{"$f":"BM154-IF(AND($B154<BN$14,BN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BN$14-$B154-1),0)","v":0},{"$f":"BN154-IF(AND($B154<BO$14,BO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BO$14-$B154-1),0)","v":0},{"$f":"BO154-IF(AND($B154<BP$14,BP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BP$14-$B154-1),0)","v":0},{"$f":"BP154-IF(AND($B154<BQ$14,BQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BQ$14-$B154-1),0)","v":0},{"$f":"BQ154-IF(AND($B154<BR$14,BR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BR$14-$B154-1),0)","v":0},{"$f":"BR154-IF(AND($B154<BS$14,BS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BS$14-$B154-1),0)","v":0},{"$f":"BS154-IF(AND($B154<BT$14,BT$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BT$14-$B154-1),0)","v":0},{"$f":"BT154-IF(AND($B154<BU$14,BU$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BU$14-$B154-1),0)","v":0},{"$f":"BU154-IF(AND($B154<BV$14,BV$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BV$14-$B154-1),0)","v":0},{"$f":"BV154-IF(AND($B154<BW$14,BW$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BW$14-$B154-1),0)","v":0},{"$f":"BW154-IF(AND($B154<BX$14,BX$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BX$14-$B154-1),0)","v":0},{"$f":"BX154-IF(AND($B154<BY$14,BY$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BY$14-$B154-1),0)","v":0},{"$f":"BY154-IF(AND($B154<BZ$14,BZ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BZ$14-$B154-1),0)","v":0},{"$f":"BZ154-IF(AND($B154<CA$14,CA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CA$14-$B154-1),0)","v":0},{"$f":"CA154-IF(AND($B154<CB$14,CB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CB$14-$B154-1),0)","v":0},{"$f":"CB154-IF(AND($B154<CC$14,CC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CC$14-$B154-1),0)","v":0},{"$f":"CC154-IF(AND($B154<CD$14,CD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CD$14-$B154-1),0)","v":0},{"$f":"CD154-IF(AND($B154<CE$14,CE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CE$14-$B154-1),0)","v":0},{"$f":"CE154-IF(AND($B154<CF$14,CF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CF$14-$B154-1),0)","v":0},{"$f":"CF154-IF(AND($B154<CG$14,CG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CG$14-$B154-1),0)","v":0},{"$f":"CG154-IF(AND($B154<CH$14,CH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CH$14-$B154-1),0)","v":0},{"$f":"CH154-IF(AND($B154<CI$14,CI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CI$14-$B154-1),0)","v":0},{"$f":"CI154-IF(AND($B154<CJ$14,CJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CJ$14-$B154-1),0)","v":0},{"$f":"CJ154-IF(AND($B154<CK$14,CK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CK$14-$B154-1),0)","v":0},{"$f":"CK154-IF(AND($B154<CL$14,CL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CL$14-$B154-1),0)","v":0},{"$f":"CL154-IF(AND($B154<CM$14,CM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CM$14-$B154-1),0)","v":0},{"$f":"CM154-IF(AND($B154<CN$14,CN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CN$14-$B154-1),0)","v":0},{"$f":"CN154-IF(AND($B154<CO$14,CO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CO$14-$B154-1),0)","v":0},{"$f":"CO154-IF(AND($B154<CP$14,CP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CP$14-$B154-1),0)","v":0},{"$f":"CP154-IF(AND($B154<CQ$14,CQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CQ$14-$B154-1),0)","v":0},{"$f":"CQ154-IF(AND($B154<CR$14,CR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CR$14-$B154-1),0)","v":0},{"$f":"CR154-IF(AND($B154<CS$14,CS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CS$14-$B154-1),0)","v":0},{"$f":"CS154-IF(AND($B154<CT$14,CT$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CT$14-$B154-1),0)","v":0},{"$f":"CT154-IF(AND($B154<CU$14,CU$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CU$14-$B154-1),0)","v":0},{"$f":"CU154-IF(AND($B154<CV$14,CV$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CV$14-$B154-1),0)","v":0},{"$f":"CV154-IF(AND($B154<CW$14,CW$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CW$14-$B154-1),0)","v":0},{"$f":"CW154-IF(AND($B154<CX$14,CX$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CX$14-$B154-1),0)","v":0},{"$f":"CX154-IF(AND($B154<CY$14,CY$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CY$14-$B154-1),0)","v":0},{"$f":"CY154-IF(AND($B154<CZ$14,CZ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CZ$14-$B154-1),0)","v":0},{"$f":"CZ154-IF(AND($B154<DA$14,DA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DA$14-$B154-1),0)","v":0},{"$f":"DA154-IF(AND($B154<DB$14,DB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DB$14-$B154-1),0)","v":0},{"$f":"DB154-IF(AND($B154<DC$14,DC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DC$14-$B154-1),0)","v":0},{"$f":"DC154-IF(AND($B154<DD$14,DD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DD$14-$B154-1),0)","v":0},{"$f":"DD154-IF(AND($B154<DE$14,DE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DE$14-$B154-1),0)","v":0},{"$f":"DE154-IF(AND($B154<DF$14,DF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DF$14-$B154-1),0)","v":0},{"$f":"DF154-IF(AND($B154<DG$14,DG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DG$14-$B154-1),0)","v":0},{"$f":"DG154-IF(AND($B154<DH$14,DH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DH$14-$B154-1),0)","v":0},{"$f":"DH154-IF(AND($B154<DI$14,DI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DI$14-$B154-1),0)","v":0},{"$f":"DI154-IF(AND($B154<DJ$14,DJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DJ$14-$B154-1),0)","v":0},{"$f":"DJ154-IF(AND($B154<DK$14,DK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DK$14-$B154-1),0)","v":0},{"$f":"DK154-IF(AND($B154<DL$14,DL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DL$14-$B154-1),0)","v":0},{"$f":"DL154-IF(AND($B154<DM$14,DM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DM$14-$B154-1),0)","v":0},{"$f":"DM154-IF(AND($B154<DN$14,DN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DN$14-$B154-1),0)","v":0},{"$f":"DN154-IF(AND($B154<DO$14,DO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DO$14-$B154-1),0)","v":0},{"$f":"DO154-IF(AND($B154<DP$14,DP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DP$14-$B154-1),0)","v":0},{"$f":"DP154-IF(AND($B154<DQ$14,DQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DQ$14-$B154-1),0)","v":0},{"$f":"DQ154-IF(AND($B154<DR$14,DR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DR$14-$B154-1),0)","v":0},{"$f":"DR154-IF(AND($B154<DS$14,DS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DS$14-$B154-1),0)","v":0}]
[{"$f":"Calcs!A169","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E169),1,Calcs!E169)*Periods,0)","v":4},{"$f":"ROUND(MAX(B169,Input!Z169*Periods),0)","v":4},null,null,0,{"$f":"F169-IF(AND($B169<G$14,G$14-$B169<$C$5),OFFSET(Input!$BJ169,0,G$14-$B169-1),0)","v":0},{"$f":"G169-IF(AND($B169<H$14,H$14-$B169<$C$5),OFFSET(Input!$BJ169,0,H$14-$B169-1),0)","v":0},{"$f":"H169-IF(AND($B169<I$14,I$14-$B169<$C$5),OFFSET(Input!$BJ169,0,I$14-$B169-1),0)","v":0},{"$f":"I169-IF(AND($B169<J$14,J$14-$B169<$C$5),OFFSET(Input!$BJ169,0,J$14-$B169-1),0)","v":0},{"$f":"J169-IF(AND($B169<K$14,K$14-$B169<$C$5),OFFSET(Input!$BJ169,0,K$14-$B169-1),0)","v":0},{"$f":"K169-IF(AND($B169<L$14,L$14-$B169<$C$5),OFFSET(Input!$BJ169,0,L$14-$B169-1),0)","v":0},{"$f":"L169-IF(AND($B169<M$14,M$14-$B169<$C$5),OFFSET(Input!$BJ169,0,M$14-$B169-1),0)","v":0},{"$f":"M169-IF(AND($B169<N$14,N$14-$B169<$C$5),OFFSET(Input!$BJ169,0,N$14-$B169-1),0)","v":0},{"$f":"N169-IF(AND($B169<O$14,O$14-$B169<$C$5),OFFSET(Input!$BJ169,0,O$14-$B169-1),0)","v":0},{"$f":"O169-IF(AND($B169<P$14,P$14-$B169<$C$5),OFFSET(Input!$BJ169,0,P$14-$B169-1),0)","v":0},{"$f":"P169-IF(AND($B169<Q$14,Q$14-$B169<$C$5),OFFSET(Input!$BJ169,0,Q$14-$B169-1),0)","v":0},{"$f":"Q169-IF(AND($B169<R$14,R$14-$B169<$C$5),OFFSET(Input!$BJ169,0,R$14-$B169-1),0)","v":0},{"$f":"R169-IF(AND($B169<S$14,S$14-$B169<$C$5),OFFSET(Input!$BJ169,0,S$14-$B169-1),0)","v":0},{"$f":"S169-IF(AND($B169<T$14,T$14-$B169<$C$5),OFFSET(Input!$BJ169,0,T$14-$B169-1),0)","v":0},{"$f":"T169-IF(AND($B169<U$14,U$14-$B169<$C$5),OFFSET(Input!$BJ169,0,U$14-$B169-1),0)","v":0},{"$f":"U169-IF(AND($B169<V$14,V$14-$B169<$C$5),OFFSET(Input!$BJ169,0,V$14-$B169-1),0)","v":0},{"$f":"V169-IF(AND($B169<W$14,W$14-$B169<$C$5),OFFSET(Input!$BJ169,0,W$14-$B169-1),0)","v":0},{"$f":"W169-IF(AND($B169<X$14,X$14-$B169<$C$5),OFFSET(Input!$BJ169,0,X$14-$B169-1),0)","v":0},{"$f":"X169-IF(AND($B169<Y$14,Y$14-$B169<$C$5),OFFSET(Input!$BJ169,0,Y$14-$B169-1),0)","v":0},{"$f":"Y169-IF(AND($B169<Z$14,Z$14-$B169<$C$5),OFFSET(Input!$BJ169,0,Z$14-$B169-1),0)","v":0},{"$f":"Z169-IF(AND($B169<AA$14,AA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AA$14-$B169-1),0)","v":0},{"$f":"AA169-IF(AND($B169<AB$14,AB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AB$14-$B169-1),0)","v":0},{"$f":"AB169-IF(AND($B169<AC$14,AC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AC$14-$B169-1),0)","v":0},{"$f":"AC169-IF(AND($B169<AD$14,AD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AD$14-$B169-1),0)","v":0},{"$f":"AD169-IF(AND($B169<AE$14,AE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AE$14-$B169-1),0)","v":0},{"$f":"AE169-IF(AND($B169<AF$14,AF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AF$14-$B169-1),0)","v":0},{"$f":"AF169-IF(AND($B169<AG$14,AG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AG$14-$B169-1),0)","v":0},{"$f":"AG169-IF(AND($B169<AH$14,AH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AH$14-$B169-1),0)","v":0},{"$f":"AH169-IF(AND($B169<AI$14,AI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AI$14-$B169-1),0)","v":0},{"$f":"AI169-IF(AND($B169<AJ$14,AJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AJ$14-$B169-1),0)","v":0},{"$f":"AJ169-IF(AND($B169<AK$14,AK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AK$14-$B169-1),0)","v":0},{"$f":"AK169-IF(AND($B169<AL$14,AL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AL$14-$B169-1),0)","v":0},{"$f":"AL169-IF(AND($B169<AM$14,AM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AM$14-$B169-1),0)","v":0},{"$f":"AM169-IF(AND($B169<AN$14,AN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AN$14-$B169-1),0)","v":0},{"$f":"AN169-IF(AND($B169<AO$14,AO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AO$14-$B169-1),0)","v":0},{"$f":"AO169-IF(AND($B169<AP$14,AP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AP$14-$B169-1),0)","v":0},{"$f":"AP169-IF(AND($B169<AQ$14,AQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AQ$14-$B169-1),0)","v":0},{"$f":"AQ169-IF(AND($B169<AR$14,AR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AR$14-$B169-1),0)","v":0},{"$f":"AR169-IF(AND($B169<AS$14,AS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AS$14-$B169-1),0)","v":0},{"$f":"AS169-IF(AND($B169<AT$14,AT$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AT$14-$B169-1),0)","v":0},{"$f":"AT169-IF(AND($B169<AU$14,AU$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AU$14-$B169-1),0)","v":0},{"$f":"AU169-IF(AND($B169<AV$14,AV$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AV$14-$B169-1),0)","v":0},{"$f":"AV169-IF(AND($B169<AW$14,AW$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AW$14-$B169-1),0)","v":0},{"$f":"AW169-IF(AND($B169<AX$14,AX$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AX$14-$B169-1),0)","v":0},{"$f":"AX169-IF(AND($B169<AY$14,AY$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AY$14-$B169-1),0)","v":0},{"$f":"AY169-IF(AND($B169<AZ$14,AZ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AZ$14-$B169-1),0)","v":0},{"$f":"AZ169-IF(AND($B169<BA$14,BA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BA$14-$B169-1),0)","v":0},{"$f":"BA169-IF(AND($B169<BB$14,BB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BB$14-$B169-1),0)","v":0},{"$f":"BB169-IF(AND($B169<BC$14,BC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BC$14-$B169-1),0)","v":0},{"$f":"BC169-IF(AND($B169<BD$14,BD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BD$14-$B169-1),0)","v":0},{"$f":"BD169-IF(AND($B169<BE$14,BE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BE$14-$B169-1),0)","v":0},{"$f":"BE169-IF(AND($B169<BF$14,BF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BF$14-$B169-1),0)","v":0},{"$f":"BF169-IF(AND($B169<BG$14,BG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BG$14-$B169-1),0)","v":0},{"$f":"BG169-IF(AND($B169<BH$14,BH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BH$14-$B169-1),0)","v":0},{"$f":"BH169-IF(AND($B169<BI$14,BI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BI$14-$B169-1),0)","v":0},{"$f":"BI169-IF(AND($B169<BJ$14,BJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BJ$14-$B169-1),0)","v":0},{"$f":"BJ169-IF(AND($B169<BK$14,BK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BK$14-$B169-1),0)","v":0},{"$f":"BK169-IF(AND($B169<BL$14,BL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BL$14-$B169-1),0)","v":0},{"$f":"BL169-IF(AND($B169<BM$14,BM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BM$14-$B169-1),0)","v":0},{"$f":"BM169-IF(AND($B169<BN$14,BN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BN$14-$B169-1),0)","v":0},{"$f":"BN169-IF(AND($B169<BO$14,BO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BO$14-$B169-1),0)","v":0},{"$f":"BO169-IF(AND($B169<BP$14,BP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BP$14-$B169-1),0)","v":0},{"$f":"BP169-IF(AND($B169<BQ$14,BQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BQ$14-$B169-1),0)","v":0},{"$f":"BQ169-IF(AND($B169<BR$14,BR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BR$14-$B169-1),0)","v":0},{"$f":"BR169-IF(AND($B169<BS$14,BS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BS$14-$B169-1),0)","v":0},{"$f":"BS169-IF(AND($B169<BT$14,BT$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BT$14-$B169-1),0)","v":0},{"$f":"BT169-IF(AND($B169<BU$14,BU$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BU$14-$B169-1),0)","v":0},{"$f":"BU169-IF(AND($B169<BV$14,BV$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BV$14-$B169-1),0)","v":0},{"$f":"BV169-IF(AND($B169<BW$14,BW$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BW$14-$B169-1),0)","v":0},{"$f":"BW169-IF(AND($B169<BX$14,BX$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BX$14-$B169-1),0)","v":0},{"$f":"BX169-IF(AND($B169<BY$14,BY$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BY$14-$B169-1),0)","v":0},{"$f":"BY169-IF(AND($B169<BZ$14,BZ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BZ$14-$B169-1),0)","v":0},{"$f":"BZ169-IF(AND($B169<CA$14,CA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CA$14-$B169-1),0)","v":0},{"$f":"CA169-IF(AND($B169<CB$14,CB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CB$14-$B169-1),0)","v":0},{"$f":"CB169-IF(AND($B169<CC$14,CC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CC$14-$B169-1),0)","v":0},{"$f":"CC169-IF(AND($B169<CD$14,CD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CD$14-$B169-1),0)","v":0},{"$f":"CD169-IF(AND($B169<CE$14,CE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CE$14-$B169-1),0)","v":0},{"$f":"CE169-IF(AND($B169<CF$14,CF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CF$14-$B169-1),0)","v":0},{"$f":"CF169-IF(AND($B169<CG$14,CG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CG$14-$B169-1),0)","v":0},{"$f":"CG169-IF(AND($B169<CH$14,CH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CH$14-$B169-1),0)","v":0},{"$f":"CH169-IF(AND($B169<CI$14,CI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CI$14-$B169-1),0)","v":0},{"$f":"CI169-IF(AND($B169<CJ$14,CJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CJ$14-$B169-1),0)","v":0},{"$f":"CJ169-IF(AND($B169<CK$14,CK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CK$14-$B169-1),0)","v":0},{"$f":"CK169-IF(AND($B169<CL$14,CL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CL$14-$B169-1),0)","v":0},{"$f":"CL169-IF(AND($B169<CM$14,CM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CM$14-$B169-1),0)","v":0},{"$f":"CM169-IF(AND($B169<CN$14,CN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CN$14-$B169-1),0)","v":0},{"$f":"CN169-IF(AND($B169<CO$14,CO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CO$14-$B169-1),0)","v":0},{"$f":"CO169-IF(AND($B169<CP$14,CP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CP$14-$B169-1),0)","v":0},{"$f":"CP169-IF(AND($B169<CQ$14,CQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CQ$14-$B169-1),0)","v":0},{"$f":"CQ169-IF(AND($B169<CR$14,CR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CR$14-$B169-1),0)","v":0},{"$f":"CR169-IF(AND($B169<CS$14,CS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CS$14-$B169-1),0)","v":0},{"$f":"CS169-IF(AND($B169<CT$14,CT$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CT$14-$B169-1),0)","v":0},{"$f":"CT169-IF(AND($B169<CU$14,CU$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CU$14-$B169-1),0)","v":0},{"$f":"CU169-IF(AND($B169<CV$14,CV$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CV$14-$B169-1),0)","v":0},{"$f":"CV169-IF(AND($B169<CW$14,CW$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CW$14-$B169-1),0)","v":0},{"$f":"CW169-IF(AND($B169<CX$14,CX$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CX$14-$B169-1),0)","v":0},{"$f":"CX169-IF(AND($B169<CY$14,CY$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CY$14-$B169-1),0)","v":0},{"$f":"CY169-IF(AND($B169<CZ$14,CZ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CZ$14-$B169-1),0)","v":0},{"$f":"CZ169-IF(AND($B169<DA$14,DA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DA$14-$B169-1),0)","v":0},{"$f":"DA169-IF(AND($B169<DB$14,DB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DB$14-$B169-1),0)","v":0},{"$f":"DB169-IF(AND($B169<DC$14,DC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DC$14-$B169-1),0)","v":0},{"$f":"DC169-IF(AND($B169<DD$14,DD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DD$14-$B169-1),0)","v":0},{"$f":"DD169-IF(AND($B169<DE$14,DE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DE$14-$B169-1),0)","v":0},{"$f":"DE169-IF(AND($B169<DF$14,DF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DF$14-$B169-1),0)","v":0},{"$f":"DF169-IF(AND($B169<DG$14,DG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DG$14-$B169-1),0)","v":0},{"$f":"DG169-IF(AND($B169<DH$14,DH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DH$14-$B169-1),0)","v":0},{"$f":"DH169-IF(AND($B169<DI$14,DI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DI$14-$B169-1),0)","v":0},{"$f":"DI169-IF(AND($B169<DJ$14,DJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DJ$14-$B169-1),0)","v":0},{"$f":"DJ169-IF(AND($B169<DK$14,DK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DK$14-$B169-1),0)","v":0},{"$f":"DK169-IF(AND($B169<DL$14,DL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DL$14-$B169-1),0)","v":0},{"$f":"DL169-IF(AND($B169<DM$14,DM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DM$14-$B169-1),0)","v":0},{"$f":"DM169-IF(AND($B169<DN$14,DN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DN$14-$B169-1),0)","v":0},{"$f":"DN169-IF(AND($B169<DO$14,DO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DO$14-$B169-1),0)","v":0},{"$f":"DO169-IF(AND($B169<DP$14,DP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DP$14-$B169-1),0)","v":0},{"$f":"DP169-IF(AND($B169<DQ$14,DQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DQ$14-$B169-1),0)","v":0},{"$f":"DQ169-IF(AND($B169<DR$14,DR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DR$14-$B169-1),0)","v":0},{"$f":"DR169-IF(AND($B169<DS$14,DS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DS$14-$B169-1),0)","v":0}]
[{"$f":"Calcs!A205","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E205),1,Calcs!E205)*Periods,0)","v":4},{"$f":"ROUND(MAX(B205,Input!Z205*Periods),0)","v":4},null,null,0,{"$f":"F205-IF(AND($B205<G$14,G$14-$B205<$C$5),OFFSET(Input!$BJ205,0,G$14-$B205-1),0)","v":0},{"$f":"G205-IF(AND($B205<H$14,H$14-$B205<$C$5),OFFSET(Input!$BJ205,0,H$14-$B205-1),0)","v":0},{"$f":"H205-IF(AND($B205<I$14,I$14-$B205<$C$5),OFFSET(Input!$BJ205,0,I$14-$B205-1),0)","v":0},{"$f":"I205-IF(AND($B205<J$14,J$14-$B205<$C$5),OFFSET(Input!$BJ205,0,J$14-$B205-1),0)","v":0},{"$f":"J205-IF(AND($B205<K$14,K$14-$B205<$C$5),OFFSET(Input!$BJ205,0,K$14-$B205-1),0)","v":0},{"$f":"K205-IF(AND($B205<L$14,L$14-$B205<$C$5),OFFSET(Input!$BJ205,0,L$14-$B205-1),0)","v":0},{"$f":"L205-IF(AND($B205<M$14,M$14-$B205<$C$5),OFFSET(Input!$BJ205,0,M$14-$B205-1),0)","v":0},{"$f":"M205-IF(AND($B205<N$14,N$14-$B205<$C$5),OFFSET(Input!$BJ205,0,N$14-$B205-1),0)","v":0},{"$f":"N205-IF(AND($B205<O$14,O$14-$B205<$C$5),OFFSET(Input!$BJ205,0,O$14-$B205-1),0)","v":0},{"$f":"O205-IF(AND($B205<P$14,P$14-$B205<$C$5),OFFSET(Input!$BJ205,0,P$14-$B205-1),0)","v":0},{"$f":"P205-IF(AND($B205<Q$14,Q$14-$B205<$C$5),OFFSET(Input!$BJ205,0,Q$14-$B205-1),0)","v":0},{"$f":"Q205-IF(AND($B205<R$14,R$14-$B205<$C$5),OFFSET(Input!$BJ205,0,R$14-$B205-1),0)","v":0},{"$f":"R205-IF(AND($B205<S$14,S$14-$B205<$C$5),OFFSET(Input!$BJ205,0,S$14-$B205-1),0)","v":0},{"$f":"S205-IF(AND($B205<T$14,T$14-$B205<$C$5),OFFSET(Input!$BJ205,0,T$14-$B205-1),0)","v":0},{"$f":"T205-IF(AND($B205<U$14,U$14-$B205<$C$5),OFFSET(Input!$BJ205,0,U$14-$B205-1),0)","v":0},{"$f":"U205-IF(AND($B205<V$14,V$14-$B205<$C$5),OFFSET(Input!$BJ205,0,V$14-$B205-1),0)","v":0},{"$f":"V205-IF(AND($B205<W$14,W$14-$B205<$C$5),OFFSET(Input!$BJ205,0,W$14-$B205-1),0)","v":0},{"$f":"W205-IF(AND($B205<X$14,X$14-$B205<$C$5),OFFSET(Input!$BJ205,0,X$14-$B205-1),0)","v":0},{"$f":"X205-IF(AND($B205<Y$14,Y$14-$B205<$C$5),OFFSET(Input!$BJ205,0,Y$14-$B205-1),0)","v":0},{"$f":"Y205-IF(AND($B205<Z$14,Z$14-$B205<$C$5),OFFSET(Input!$BJ205,0,Z$14-$B205-1),0)","v":0},{"$f":"Z205-IF(AND($B205<AA$14,AA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AA$14-$B205-1),0)","v":0},{"$f":"AA205-IF(AND($B205<AB$14,AB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AB$14-$B205-1),0)","v":0},{"$f":"AB205-IF(AND($B205<AC$14,AC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AC$14-$B205-1),0)","v":0},{"$f":"AC205-IF(AND($B205<AD$14,AD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AD$14-$B205-1),0)","v":0},{"$f":"AD205-IF(AND($B205<AE$14,AE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AE$14-$B205-1),0)","v":0},{"$f":"AE205-IF(AND($B205<AF$14,AF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AF$14-$B205-1),0)","v":0},{"$f":"AF205-IF(AND($B205<AG$14,AG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AG$14-$B205-1),0)","v":0},{"$f":"AG205-IF(AND($B205<AH$14,AH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AH$14-$B205-1),0)","v":0},{"$f":"AH205-IF(AND($B205<AI$14,AI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AI$14-$B205-1),0)","v":0},{"$f":"AI205-IF(AND($B205<AJ$14,AJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AJ$14-$B205-1),0)","v":0},{"$f":"AJ205-IF(AND($B205<AK$14,AK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AK$14-$B205-1),0)","v":0},{"$f":"AK205-IF(AND($B205<AL$14,AL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AL$14-$B205-1),0)","v":0},{"$f":"AL205-IF(AND($B205<AM$14,AM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AM$14-$B205-1),0)","v":0},{"$f":"AM205-IF(AND($B205<AN$14,AN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AN$14-$B205-1),0)","v":0},{"$f":"AN205-IF(AND($B205<AO$14,AO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AO$14-$B205-1),0)","v":0},{"$f":"AO205-IF(AND($B205<AP$14,AP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AP$14-$B205-1),0)","v":0},{"$f":"AP205-IF(AND($B205<AQ$14,AQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AQ$14-$B205-1),0)","v":0},{"$f":"AQ205-IF(AND($B205<AR$14,AR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AR$14-$B205-1),0)","v":0},{"$f":"AR205-IF(AND($B205<AS$14,AS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AS$14-$B205-1),0)","v":0},{"$f":"AS205-IF(AND($B205<AT$14,AT$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AT$14-$B205-1),0)","v":0},{"$f":"AT205-IF(AND($B205<AU$14,AU$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AU$14-$B205-1),0)","v":0},{"$f":"AU205-IF(AND($B205<AV$14,AV$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AV$14-$B205-1),0)","v":0},{"$f":"AV205-IF(AND($B205<AW$14,AW$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AW$14-$B205-1),0)","v":0},{"$f":"AW205-IF(AND($B205<AX$14,AX$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AX$14-$B205-1),0)","v":0},{"$f":"AX205-IF(AND($B205<AY$14,AY$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AY$14-$B205-1),0)","v":0},{"$f":"AY205-IF(AND($B205<AZ$14,AZ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AZ$14-$B205-1),0)","v":0},{"$f":"AZ205-IF(AND($B205<BA$14,BA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BA$14-$B205-1),0)","v":0},{"$f":"BA205-IF(AND($B205<BB$14,BB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BB$14-$B205-1),0)","v":0},{"$f":"BB205-IF(AND($B205<BC$14,BC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BC$14-$B205-1),0)","v":0},{"$f":"BC205-IF(AND($B205<BD$14,BD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BD$14-$B205-1),0)","v":0},{"$f":"BD205-IF(AND($B205<BE$14,BE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BE$14-$B205-1),0)","v":0},{"$f":"BE205-IF(AND($B205<BF$14,BF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BF$14-$B205-1),0)","v":0},{"$f":"BF205-IF(AND($B205<BG$14,BG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BG$14-$B205-1),0)","v":0},{"$f":"BG205-IF(AND($B205<BH$14,BH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BH$14-$B205-1),0)","v":0},{"$f":"BH205-IF(AND($B205<BI$14,BI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BI$14-$B205-1),0)","v":0},{"$f":"BI205-IF(AND($B205<BJ$14,BJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BJ$14-$B205-1),0)","v":0},{"$f":"BJ205-IF(AND($B205<BK$14,BK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BK$14-$B205-1),0)","v":0},{"$f":"BK205-IF(AND($B205<BL$14,BL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BL$14-$B205-1),0)","v":0},{"$f":"BL205-IF(AND($B205<BM$14,BM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BM$14-$B205-1),0)","v":0},{"$f":"BM205-IF(AND($B205<BN$14,BN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BN$14-$B205-1),0)","v":0},{"$f":"BN205-IF(AND($B205<BO$14,BO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BO$14-$B205-1),0)","v":0},{"$f":"BO205-IF(AND($B205<BP$14,BP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BP$14-$B205-1),0)","v":0},{"$f":"BP205-IF(AND($B205<BQ$14,BQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BQ$14-$B205-1),0)","v":0},{"$f":"BQ205-IF(AND($B205<BR$14,BR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BR$14-$B205-1),0)","v":0},{"$f":"BR205-IF(AND($B205<BS$14,BS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BS$14-$B205-1),0)","v":0},{"$f":"BS205-IF(AND($B205<BT$14,BT$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BT$14-$B205-1),0)","v":0},{"$f":"BT205-IF(AND($B205<BU$14,BU$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BU$14-$B205-1),0)","v":0},{"$f":"BU205-IF(AND($B205<BV$14,BV$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BV$14-$B205-1),0)","v":0},{"$f":"BV205-IF(AND($B205<BW$14,BW$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BW$14-$B205-1),0)","v":0},{"$f":"BW205-IF(AND($B205<BX$14,BX$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BX$14-$B205-1),0)","v":0},{"$f":"BX205-IF(AND($B205<BY$14,BY$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BY$14-$B205-1),0)","v":0},{"$f":"BY205-IF(AND($B205<BZ$14,BZ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BZ$14-$B205-1),0)","v":0},{"$f":"BZ205-IF(AND($B205<CA$14,CA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CA$14-$B205-1),0)","v":0},{"$f":"CA205-IF(AND($B205<CB$14,CB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CB$14-$B205-1),0)","v":0},{"$f":"CB205-IF(AND($B205<CC$14,CC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CC$14-$B205-1),0)","v":0},{"$f":"CC205-IF(AND($B205<CD$14,CD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CD$14-$B205-1),0)","v":0},{"$f":"CD205-IF(AND($B205<CE$14,CE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CE$14-$B205-1),0)","v":0},{"$f":"CE205-IF(AND($B205<CF$14,CF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CF$14-$B205-1),0)","v":0},{"$f":"CF205-IF(AND($B205<CG$14,CG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CG$14-$B205-1),0)","v":0},{"$f":"CG205-IF(AND($B205<CH$14,CH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CH$14-$B205-1),0)","v":0},{"$f":"CH205-IF(AND($B205<CI$14,CI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CI$14-$B205-1),0)","v":0},{"$f":"CI205-IF(AND($B205<CJ$14,CJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CJ$14-$B205-1),0)","v":0},{"$f":"CJ205-IF(AND($B205<CK$14,CK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CK$14-$B205-1),0)","v":0},{"$f":"CK205-IF(AND($B205<CL$14,CL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CL$14-$B205-1),0)","v":0},{"$f":"CL205-IF(AND($B205<CM$14,CM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CM$14-$B205-1),0)","v":0},{"$f":"CM205-IF(AND($B205<CN$14,CN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CN$14-$B205-1),0)","v":0},{"$f":"CN205-IF(AND($B205<CO$14,CO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CO$14-$B205-1),0)","v":0},{"$f":"CO205-IF(AND($B205<CP$14,CP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CP$14-$B205-1),0)","v":0},{"$f":"CP205-IF(AND($B205<CQ$14,CQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CQ$14-$B205-1),0)","v":0},{"$f":"CQ205-IF(AND($B205<CR$14,CR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CR$14-$B205-1),0)","v":0},{"$f":"CR205-IF(AND($B205<CS$14,CS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CS$14-$B205-1),0)","v":0},{"$f":"CS205-IF(AND($B205<CT$14,CT$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CT$14-$B205-1),0)","v":0},{"$f":"CT205-IF(AND($B205<CU$14,CU$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CU$14-$B205-1),0)","v":0},{"$f":"CU205-IF(AND($B205<CV$14,CV$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CV$14-$B205-1),0)","v":0},{"$f":"CV205-IF(AND($B205<CW$14,CW$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CW$14-$B205-1),0)","v":0},{"$f":"CW205-IF(AND($B205<CX$14,CX$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CX$14-$B205-1),0)","v":0},{"$f":"CX205-IF(AND($B205<CY$14,CY$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CY$14-$B205-1),0)","v":0},{"$f":"CY205-IF(AND($B205<CZ$14,CZ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CZ$14-$B205-1),0)","v":0},{"$f":"CZ205-IF(AND($B205<DA$14,DA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DA$14-$B205-1),0)","v":0},{"$f":"DA205-IF(AND($B205<DB$14,DB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DB$14-$B205-1),0)","v":0},{"$f":"DB205-IF(AND($B205<DC$14,DC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DC$14-$B205-1),0)","v":0},{"$f":"DC205-IF(AND($B205<DD$14,DD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DD$14-$B205-1),0)","v":0},{"$f":"DD205-IF(AND($B205<DE$14,DE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DE$14-$B205-1),0)","v":0},{"$f":"DE205-IF(AND($B205<DF$14,DF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DF$14-$B205-1),0)","v":0},{"$f":"DF205-IF(AND($B205<DG$14,DG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DG$14-$B205-1),0)","v":0},{"$f":"DG205-IF(AND($B205<DH$14,DH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DH$14-$B205-1),0)","v":0},{"$f":"DH205-IF(AND($B205<DI$14,DI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DI$14-$B205-1),0)","v":0},{"$f":"DI205-IF(AND($B205<DJ$14,DJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DJ$14-$B205-1),0)","v":0},{"$f":"DJ205-IF(AND($B205<DK$14,DK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DK$14-$B205-1),0)","v":0},{"$f":"DK205-IF(AND($B205<DL$14,DL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DL$14-$B205-1),0)","v":0},{"$f":"DL205-IF(AND($B205<DM$14,DM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DM$14-$B205-1),0)","v":0},{"$f":"DM205-IF(AND($B205<DN$14,DN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DN$14-$B205-1),0)","v":0},{"$f":"DN205-IF(AND($B205<DO$14,DO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DO$14-$B205-1),0)","v":0},{"$f":"DO205-IF(AND($B205<DP$14,DP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DP$14-$B205-1),0)","v":0},{"$f":"DP205-IF(AND($B205<DQ$14,DQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DQ$14-$B205-1),0)","v":0},{"$f":"DQ205-IF(AND($B205<DR$14,DR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DR$14-$B205-1),0)","v":0},{"$f":"DR205-IF(AND($B205<DS$14,DS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DS$14-$B205-1),0)","v":0}]
[{"$f":"Calcs!A220","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E220),1,Calcs!E220)*Periods,0)","v":4},{"$f":"ROUND(MAX(B220,Input!Z220*Periods),0)","v":4},null,null,0,{"$f":"F220-IF(AND($B220<G$14,G$14-$B220<$C$5),OFFSET(Input!$BJ220,0,G$14-$B220-1),0)","v":0},{"$f":"G220-IF(AND($B220<H$14,H$14-$B220<$C$5),OFFSET(Input!$BJ220,0,H$14-$B220-1),0)","v":0},{"$f":"H220-IF(AND($B220<I$14,I$14-$B220<$C$5),OFFSET(Input!$BJ220,0,I$14-$B220-1),0)","v":0},{"$f":"I220-IF(AND($B220<J$14,J$14-$B220<$C$5),OFFSET(Input!$BJ220,0,J$14-$B220-1),0)","v":0},{"$f":"J220-IF(AND($B220<K$14,K$14-$B220<$C$5),OFFSET(Input!$BJ220,0,K$14-$B220-1),0)","v":0},{"$f":"K220-IF(AND($B220<L$14,L$14-$B220<$C$5),OFFSET(Input!$BJ220,0,L$14-$B220-1),0)","v":0},{"$f":"L220-IF(AND($B220<M$14,M$14-$B220<$C$5),OFFSET(Input!$BJ220,0,M$14-$B220-1),0)","v":0},{"$f":"M220-IF(AND($B220<N$14,N$14-$B220<$C$5),OFFSET(Input!$BJ220,0,N$14-$B220-1),0)","v":0},{"$f":"N220-IF(AND($B220<O$14,O$14-$B220<$C$5),OFFSET(Input!$BJ220,0,O$14-$B220-1),0)","v":0},{"$f":"O220-IF(AND($B220<P$14,P$14-$B220<$C$5),OFFSET(Input!$BJ220,0,P$14-$B220-1),0)","v":0},{"$f":"P220-IF(AND($B220<Q$14,Q$14-$B220<$C$5),OFFSET(Input!$BJ220,0,Q$14-$B220-1),0)","v":0},{"$f":"Q220-IF(AND($B220<R$14,R$14-$B220<$C$5),OFFSET(Input!$BJ220,0,R$14-$B220-1),0)","v":0},{"$f":"R220-IF(AND($B220<S$14,S$14-$B220<$C$5),OFFSET(Input!$BJ220,0,S$14-$B220-1),0)","v":0},{"$f":"S220-IF(AND($B220<T$14,T$14-$B220<$C$5),OFFSET(Input!$BJ220,0,T$14-$B220-1),0)","v":0},{"$f":"T220-IF(AND($B220<U$14,U$14-$B220<$C$5),OFFSET(Input!$BJ220,0,U$14-$B220-1),0)","v":0},{"$f":"U220-IF(AND($B220<V$14,V$14-$B220<$C$5),OFFSET(Input!$BJ220,0,V$14-$B220-1),0)","v":0},{"$f":"V220-IF(AND($B220<W$14,W$14-$B220<$C$5),OFFSET(Input!$BJ220,0,W$14-$B220-1),0)","v":0},{"$f":"W220-IF(AND($B220<X$14,X$14-$B220<$C$5),OFFSET(Input!$BJ220,0,X$14-$B220-1),0)","v":0},{"$f":"X220-IF(AND($B220<Y$14,Y$14-$B220<$C$5),OFFSET(Input!$BJ220,0,Y$14-$B220-1),0)","v":0},{"$f":"Y220-IF(AND($B220<Z$14,Z$14-$B220<$C$5),OFFSET(Input!$BJ220,0,Z$14-$B220-1),0)","v":0},{"$f":"Z220-IF(AND($B220<AA$14,AA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AA$14-$B220-1),0)","v":0},{"$f":"AA220-IF(AND($B220<AB$14,AB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AB$14-$B220-1),0)","v":0},{"$f":"AB220-IF(AND($B220<AC$14,AC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AC$14-$B220-1),0)","v":0},{"$f":"AC220-IF(AND($B220<AD$14,AD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AD$14-$B220-1),0)","v":0},{"$f":"AD220-IF(AND($B220<AE$14,AE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AE$14-$B220-1),0)","v":0},{"$f":"AE220-IF(AND($B220<AF$14,AF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AF$14-$B220-1),0)","v":0},{"$f":"AF220-IF(AND($B220<AG$14,AG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AG$14-$B220-1),0)","v":0},{"$f":"AG220-IF(AND($B220<AH$14,AH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AH$14-$B220-1),0)","v":0},{"$f":"AH220-IF(AND($B220<AI$14,AI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AI$14-$B220-1),0)","v":0},{"$f":"AI220-IF(AND($B220<AJ$14,AJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AJ$14-$B220-1),0)","v":0},{"$f":"AJ220-IF(AND($B220<AK$14,AK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AK$14-$B220-1),0)","v":0},{"$f":"AK220-IF(AND($B220<AL$14,AL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AL$14-$B220-1),0)","v":0},{"$f":"AL220-IF(AND($B220<AM$14,AM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AM$14-$B220-1),0)","v":0},{"$f":"AM220-IF(AND($B220<AN$14,AN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AN$14-$B220-1),0)","v":0},{"$f":"AN220-IF(AND($B220<AO$14,AO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AO$14-$B220-1),0)","v":0},{"$f":"AO220-IF(AND($B220<AP$14,AP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AP$14-$B220-1),0)","v":0},{"$f":"AP220-IF(AND($B220<AQ$14,AQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AQ$14-$B220-1),0)","v":0},{"$f":"AQ220-IF(AND($B220<AR$14,AR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AR$14-$B220-1),0)","v":0},{"$f":"AR220-IF(AND($B220<AS$14,AS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AS$14-$B220-1),0)","v":0},{"$f":"AS220-IF(AND($B220<AT$14,AT$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AT$14-$B220-1),0)","v":0},{"$f":"AT220-IF(AND($B220<AU$14,AU$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AU$14-$B220-1),0)","v":0},{"$f":"AU220-IF(AND($B220<AV$14,AV$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AV$14-$B220-1),0)","v":0},{"$f":"AV220-IF(AND($B220<AW$14,AW$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AW$14-$B220-1),0)","v":0},{"$f":"AW220-IF(AND($B220<AX$14,AX$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AX$14-$B220-1),0)","v":0},{"$f":"AX220-IF(AND($B220<AY$14,AY$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AY$14-$B220-1),0)","v":0},{"$f":"AY220-IF(AND($B220<AZ$14,AZ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AZ$14-$B220-1),0)","v":0},{"$f":"AZ220-IF(AND($B220<BA$14,BA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BA$14-$B220-1),0)","v":0},{"$f":"BA220-IF(AND($B220<BB$14,BB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BB$14-$B220-1),0)","v":0},{"$f":"BB220-IF(AND($B220<BC$14,BC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BC$14-$B220-1),0)","v":0},{"$f":"BC220-IF(AND($B220<BD$14,BD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BD$14-$B220-1),0)","v":0},{"$f":"BD220-IF(AND($B220<BE$14,BE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BE$14-$B220-1),0)","v":0},{"$f":"BE220-IF(AND($B220<BF$14,BF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BF$14-$B220-1),0)","v":0},{"$f":"BF220-IF(AND($B220<BG$14,BG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BG$14-$B220-1),0)","v":0},{"$f":"BG220-IF(AND($B220<BH$14,BH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BH$14-$B220-1),0)","v":0},{"$f":"BH220-IF(AND($B220<BI$14,BI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BI$14-$B220-1),0)","v":0},{"$f":"BI220-IF(AND($B220<BJ$14,BJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BJ$14-$B220-1),0)","v":0},{"$f":"BJ220-IF(AND($B220<BK$14,BK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BK$14-$B220-1),0)","v":0},{"$f":"BK220-IF(AND($B220<BL$14,BL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BL$14-$B220-1),0)","v":0},{"$f":"BL220-IF(AND($B220<BM$14,BM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BM$14-$B220-1),0)","v":0},{"$f":"BM220-IF(AND($B220<BN$14,BN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BN$14-$B220-1),0)","v":0},{"$f":"BN220-IF(AND($B220<BO$14,BO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BO$14-$B220-1),0)","v":0},{"$f":"BO220-IF(AND($B220<BP$14,BP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BP$14-$B220-1),0)","v":0},{"$f":"BP220-IF(AND($B220<BQ$14,BQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BQ$14-$B220-1),0)","v":0},{"$f":"BQ220-IF(AND($B220<BR$14,BR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BR$14-$B220-1),0)","v":0},{"$f":"BR220-IF(AND($B220<BS$14,BS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BS$14-$B220-1),0)","v":0},{"$f":"BS220-IF(AND($B220<BT$14,BT$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BT$14-$B220-1),0)","v":0},{"$f":"BT220-IF(AND($B220<BU$14,BU$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BU$14-$B220-1),0)","v":0},{"$f":"BU220-IF(AND($B220<BV$14,BV$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BV$14-$B220-1),0)","v":0},{"$f":"BV220-IF(AND($B220<BW$14,BW$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BW$14-$B220-1),0)","v":0},{"$f":"BW220-IF(AND($B220<BX$14,BX$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BX$14-$B220-1),0)","v":0},{"$f":"BX220-IF(AND($B220<BY$14,BY$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BY$14-$B220-1),0)","v":0},{"$f":"BY220-IF(AND($B220<BZ$14,BZ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BZ$14-$B220-1),0)","v":0},{"$f":"BZ220-IF(AND($B220<CA$14,CA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CA$14-$B220-1),0)","v":0},{"$f":"CA220-IF(AND($B220<CB$14,CB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CB$14-$B220-1),0)","v":0},{"$f":"CB220-IF(AND($B220<CC$14,CC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CC$14-$B220-1),0)","v":0},{"$f":"CC220-IF(AND($B220<CD$14,CD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CD$14-$B220-1),0)","v":0},{"$f":"CD220-IF(AND($B220<CE$14,CE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CE$14-$B220-1),0)","v":0},{"$f":"CE220-IF(AND($B220<CF$14,CF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CF$14-$B220-1),0)","v":0},{"$f":"CF220-IF(AND($B220<CG$14,CG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CG$14-$B220-1),0)","v":0},{"$f":"CG220-IF(AND($B220<CH$14,CH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CH$14-$B220-1),0)","v":0},{"$f":"CH220-IF(AND($B220<CI$14,CI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CI$14-$B220-1),0)","v":0},{"$f":"CI220-IF(AND($B220<CJ$14,CJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CJ$14-$B220-1),0)","v":0},{"$f":"CJ220-IF(AND($B220<CK$14,CK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CK$14-$B220-1),0)","v":0},{"$f":"CK220-IF(AND($B220<CL$14,CL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CL$14-$B220-1),0)","v":0},{"$f":"CL220-IF(AND($B220<CM$14,CM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CM$14-$B220-1),0)","v":0},{"$f":"CM220-IF(AND($B220<CN$14,CN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CN$14-$B220-1),0)","v":0},{"$f":"CN220-IF(AND($B220<CO$14,CO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CO$14-$B220-1),0)","v":0},{"$f":"CO220-IF(AND($B220<CP$14,CP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CP$14-$B220-1),0)","v":0},{"$f":"CP220-IF(AND($B220<CQ$14,CQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CQ$14-$B220-1),0)","v":0},{"$f":"CQ220-IF(AND($B220<CR$14,CR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CR$14-$B220-1),0)","v":0},{"$f":"CR220-IF(AND($B220<CS$14,CS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CS$14-$B220-1),0)","v":0},{"$f":"CS220-IF(AND($B220<CT$14,CT$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CT$14-$B220-1),0)","v":0},{"$f":"CT220-IF(AND($B220<CU$14,CU$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CU$14-$B220-1),0)","v":0},{"$f":"CU220-IF(AND($B220<CV$14,CV$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CV$14-$B220-1),0)","v":0},{"$f":"CV220-IF(AND($B220<CW$14,CW$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CW$14-$B220-1),0)","v":0},{"$f":"CW220-IF(AND($B220<CX$14,CX$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CX$14-$B220-1),0)","v":0},{"$f":"CX220-IF(AND($B220<CY$14,CY$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CY$14-$B220-1),0)","v":0},{"$f":"CY220-IF(AND($B220<CZ$14,CZ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CZ$14-$B220-1),0)","v":0},{"$f":"CZ220-IF(AND($B220<DA$14,DA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DA$14-$B220-1),0)","v":0},{"$f":"DA220-IF(AND($B220<DB$14,DB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DB$14-$B220-1),0)","v":0},{"$f":"DB220-IF(AND($B220<DC$14,DC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DC$14-$B220-1),0)","v":0},{"$f":"DC220-IF(AND($B220<DD$14,DD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DD$14-$B220-1),0)","v":0},{"$f":"DD220-IF(AND($B220<DE$14,DE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DE$14-$B220-1),0)","v":0},{"$f":"DE220-IF(AND($B220<DF$14,DF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DF$14-$B220-1),0)","v":0},{"$f":"DF220-IF(AND($B220<DG$14,DG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DG$14-$B220-1),0)","v":0},{"$f":"DG220-IF(AND($B220<DH$14,DH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DH$14-$B220-1),0)","v":0},{"$f":"DH220-IF(AND($B220<DI$14,DI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DI$14-$B220-1),0)","v":0},{"$f":"DI220-IF(AND($B220<DJ$14,DJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DJ$14-$B220-1),0)","v":0},{"$f":"DJ220-IF(AND($B220<DK$14,DK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DK$14-$B220-1),0)","v":0},{"$f":"DK220-IF(AND($B220<DL$14,DL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DL$14-$B220-1),0)","v":0},{"$f":"DL220-IF(AND($B220<DM$14,DM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DM$14-$B220-1),0)","v":0},{"$f":"DM220-IF(AND($B220<DN$14,DN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DN$14-$B220-1),0)","v":0},{"$f":"DN220-IF(AND($B220<DO$14,DO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DO$14-$B220-1),0)","v":0},{"$f":"DO220-IF(AND($B220<DP$14,DP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DP$14-$B220-1),0)","v":0},{"$f":"DP220-IF(AND($B220<DQ$14,DQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DQ$14-$B220-1),0)","v":0},{"$f":"DQ220-IF(AND($B220<DR$14,DR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DR$14-$B220-1),0)","v":0},{"$f":"DR220-IF(AND($B220<DS$14,DS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DS$14-$B220-1),0)","v":0}]
[{"$f":"Calcs!A256","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E256),1,Calcs!E256)*Periods,0)","v":4},{"$f":"ROUND(MAX(B256,Input!Z256*Periods),0)","v":4},null,null,0,{"$f":"F256-IF(AND($B256<G$14,G$14-$B256<$C$5),OFFSET(Input!$BJ256,0,G$14-$B256-1),0)","v":0},{"$f":"G256-IF(AND($B256<H$14,H$14-$B256<$C$5),OFFSET(Input!$BJ256,0,H$14-$B256-1),0)","v":0},{"$f":"H256-IF(AND($B256<I$14,I$14-$B256<$C$5),OFFSET(Input!$BJ256,0,I$14-$B256-1),0)","v":0},{"$f":"I256-IF(AND($B256<J$14,J$14-$B256<$C$5),OFFSET(Input!$BJ256,0,J$14-$B256-1),0)","v":0},{"$f":"J256-IF(AND($B256<K$14,K$14-$B256<$C$5),OFFSET(Input!$BJ256,0,K$14-$B256-1),0)","v":0},{"$f":"K256-IF(AND($B256<L$14,L$14-$B256<$C$5),OFFSET(Input!$BJ256,0,L$14-$B256-1),0)","v":0},{"$f":"L256-IF(AND($B256<M$14,M$14-$B256<$C$5),OFFSET(Input!$BJ256,0,M$14-$B256-1),0)","v":0},{"$f":"M256-IF(AND($B256<N$14,N$14-$B256<$C$5),OFFSET(Input!$BJ256,0,N$14-$B256-1),0)","v":0},{"$f":"N256-IF(AND($B256<O$14,O$14-$B256<$C$5),OFFSET(Input!$BJ256,0,O$14-$B256-1),0)","v":0},{"$f":"O256-IF(AND($B256<P$14,P$14-$B256<$C$5),OFFSET(Input!$BJ256,0,P$14-$B256-1),0)","v":0},{"$f":"P256-IF(AND($B256<Q$14,Q$14-$B256<$C$5),OFFSET(Input!$BJ256,0,Q$14-$B256-1),0)","v":0},{"$f":"Q256-IF(AND($B256<R$14,R$14-$B256<$C$5),OFFSET(Input!$BJ256,0,R$14-$B256-1),0)","v":0},{"$f":"R256-IF(AND($B256<S$14,S$14-$B256<$C$5),OFFSET(Input!$BJ256,0,S$14-$B256-1),0)","v":0},{"$f":"S256-IF(AND($B256<T$14,T$14-$B256<$C$5),OFFSET(Input!$BJ256,0,T$14-$B256-1),0)","v":0},{"$f":"T256-IF(AND($B256<U$14,U$14-$B256<$C$5),OFFSET(Input!$BJ256,0,U$14-$B256-1),0)","v":0},{"$f":"U256-IF(AND($B256<V$14,V$14-$B256<$C$5),OFFSET(Input!$BJ256,0,V$14-$B256-1),0)","v":0},{"$f":"V256-IF(AND($B256<W$14,W$14-$B256<$C$5),OFFSET(Input!$BJ256,0,W$14-$B256-1),0)","v":0},{"$f":"W256-IF(AND($B256<X$14,X$14-$B256<$C$5),OFFSET(Input!$BJ256,0,X$14-$B256-1),0)","v":0},{"$f":"X256-IF(AND($B256<Y$14,Y$14-$B256<$C$5),OFFSET(Input!$BJ256,0,Y$14-$B256-1),0)","v":0},{"$f":"Y256-IF(AND($B256<Z$14,Z$14-$B256<$C$5),OFFSET(Input!$BJ256,0,Z$14-$B256-1),0)","v":0},{"$f":"Z256-IF(AND($B256<AA$14,AA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AA$14-$B256-1),0)","v":0},{"$f":"AA256-IF(AND($B256<AB$14,AB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AB$14-$B256-1),0)","v":0},{"$f":"AB256-IF(AND($B256<AC$14,AC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AC$14-$B256-1),0)","v":0},{"$f":"AC256-IF(AND($B256<AD$14,AD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AD$14-$B256-1),0)","v":0},{"$f":"AD256-IF(AND($B256<AE$14,AE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AE$14-$B256-1),0)","v":0},{"$f":"AE256-IF(AND($B256<AF$14,AF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AF$14-$B256-1),0)","v":0},{"$f":"AF256-IF(AND($B256<AG$14,AG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AG$14-$B256-1),0)","v":0},{"$f":"AG256-IF(AND($B256<AH$14,AH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AH$14-$B256-1),0)","v":0},{"$f":"AH256-IF(AND($B256<AI$14,AI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AI$14-$B256-1),0)","v":0},{"$f":"AI256-IF(AND($B256<AJ$14,AJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AJ$14-$B256-1),0)","v":0},{"$f":"AJ256-IF(AND($B256<AK$14,AK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AK$14-$B256-1),0)","v":0},{"$f":"AK256-IF(AND($B256<AL$14,AL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AL$14-$B256-1),0)","v":0},{"$f":"AL256-IF(AND($B256<AM$14,AM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AM$14-$B256-1),0)","v":0},{"$f":"AM256-IF(AND($B256<AN$14,AN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AN$14-$B256-1),0)","v":0},{"$f":"AN256-IF(AND($B256<AO$14,AO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AO$14-$B256-1),0)","v":0},{"$f":"AO256-IF(AND($B256<AP$14,AP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AP$14-$B256-1),0)","v":0},{"$f":"AP256-IF(AND($B256<AQ$14,AQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AQ$14-$B256-1),0)","v":0},{"$f":"AQ256-IF(AND($B256<AR$14,AR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AR$14-$B256-1),0)","v":0},{"$f":"AR256-IF(AND($B256<AS$14,AS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AS$14-$B256-1),0)","v":0},{"$f":"AS256-IF(AND($B256<AT$14,AT$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AT$14-$B256-1),0)","v":0},{"$f":"AT256-IF(AND($B256<AU$14,AU$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AU$14-$B256-1),0)","v":0},{"$f":"AU256-IF(AND($B256<AV$14,AV$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AV$14-$B256-1),0)","v":0},{"$f":"AV256-IF(AND($B256<AW$14,AW$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AW$14-$B256-1),0)","v":0},{"$f":"AW256-IF(AND($B256<AX$14,AX$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AX$14-$B256-1),0)","v":0},{"$f":"AX256-IF(AND($B256<AY$14,AY$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AY$14-$B256-1),0)","v":0},{"$f":"AY256-IF(AND($B256<AZ$14,AZ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AZ$14-$B256-1),0)","v":0},{"$f":"AZ256-IF(AND($B256<BA$14,BA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BA$14-$B256-1),0)","v":0},{"$f":"BA256-IF(AND($B256<BB$14,BB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BB$14-$B256-1),0)","v":0},{"$f":"BB256-IF(AND($B256<BC$14,BC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BC$14-$B256-1),0)","v":0},{"$f":"BC256-IF(AND($B256<BD$14,BD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BD$14-$B256-1),0)","v":0},{"$f":"BD256-IF(AND($B256<BE$14,BE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BE$14-$B256-1),0)","v":0},{"$f":"BE256-IF(AND($B256<BF$14,BF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BF$14-$B256-1),0)","v":0},{"$f":"BF256-IF(AND($B256<BG$14,BG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BG$14-$B256-1),0)","v":0},{"$f":"BG256-IF(AND($B256<BH$14,BH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BH$14-$B256-1),0)","v":0},{"$f":"BH256-IF(AND($B256<BI$14,BI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BI$14-$B256-1),0)","v":0},{"$f":"BI256-IF(AND($B256<BJ$14,BJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BJ$14-$B256-1),0)","v":0},{"$f":"BJ256-IF(AND($B256<BK$14,BK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BK$14-$B256-1),0)","v":0},{"$f":"BK256-IF(AND($B256<BL$14,BL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BL$14-$B256-1),0)","v":0},{"$f":"BL256-IF(AND($B256<BM$14,BM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BM$14-$B256-1),0)","v":0},{"$f":"BM256-IF(AND($B256<BN$14,BN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BN$14-$B256-1),0)","v":0},{"$f":"BN256-IF(AND($B256<BO$14,BO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BO$14-$B256-1),0)","v":0},{"$f":"BO256-IF(AND($B256<BP$14,BP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BP$14-$B256-1),0)","v":0},{"$f":"BP256-IF(AND($B256<BQ$14,BQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BQ$14-$B256-1),0)","v":0},{"$f":"BQ256-IF(AND($B256<BR$14,BR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BR$14-$B256-1),0)","v":0},{"$f":"BR256-IF(AND($B256<BS$14,BS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BS$14-$B256-1),0)","v":0},{"$f":"BS256-IF(AND($B256<BT$14,BT$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BT$14-$B256-1),0)","v":0},{"$f":"BT256-IF(AND($B256<BU$14,BU$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BU$14-$B256-1),0)","v":0},{"$f":"BU256-IF(AND($B256<BV$14,BV$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BV$14-$B256-1),0)","v":0},{"$f":"BV256-IF(AND($B256<BW$14,BW$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BW$14-$B256-1),0)","v":0},{"$f":"BW256-IF(AND($B256<BX$14,BX$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BX$14-$B256-1),0)","v":0},{"$f":"BX256-IF(AND($B256<BY$14,BY$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BY$14-$B256-1),0)","v":0},{"$f":"BY256-IF(AND($B256<BZ$14,BZ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BZ$14-$B256-1),0)","v":0},{"$f":"BZ256-IF(AND($B256<CA$14,CA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CA$14-$B256-1),0)","v":0},{"$f":"CA256-IF(AND($B256<CB$14,CB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CB$14-$B256-1),0)","v":0},{"$f":"CB256-IF(AND($B256<CC$14,CC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CC$14-$B256-1),0)","v":0},{"$f":"CC256-IF(AND($B256<CD$14,CD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CD$14-$B256-1),0)","v":0},{"$f":"CD256-IF(AND($B256<CE$14,CE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CE$14-$B256-1),0)","v":0},{"$f":"CE256-IF(AND($B256<CF$14,CF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CF$14-$B256-1),0)","v":0},{"$f":"CF256-IF(AND($B256<CG$14,CG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CG$14-$B256-1),0)","v":0},{"$f":"CG256-IF(AND($B256<CH$14,CH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CH$14-$B256-1),0)","v":0},{"$f":"CH256-IF(AND($B256<CI$14,CI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CI$14-$B256-1),0)","v":0},{"$f":"CI256-IF(AND($B256<CJ$14,CJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CJ$14-$B256-1),0)","v":0},{"$f":"CJ256-IF(AND($B256<CK$14,CK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CK$14-$B256-1),0)","v":0},{"$f":"CK256-IF(AND($B256<CL$14,CL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CL$14-$B256-1),0)","v":0},{"$f":"CL256-IF(AND($B256<CM$14,CM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CM$14-$B256-1),0)","v":0},{"$f":"CM256-IF(AND($B256<CN$14,CN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CN$14-$B256-1),0)","v":0},{"$f":"CN256-IF(AND($B256<CO$14,CO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CO$14-$B256-1),0)","v":0},{"$f":"CO256-IF(AND($B256<CP$14,CP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CP$14-$B256-1),0)","v":0},{"$f":"CP256-IF(AND($B256<CQ$14,CQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CQ$14-$B256-1),0)","v":0},{"$f":"CQ256-IF(AND($B256<CR$14,CR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CR$14-$B256-1),0)","v":0},{"$f":"CR256-IF(AND($B256<CS$14,CS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CS$14-$B256-1),0)","v":0},{"$f":"CS256-IF(AND($B256<CT$14,CT$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CT$14-$B256-1),0)","v":0},{"$f":"CT256-IF(AND($B256<CU$14,CU$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CU$14-$B256-1),0)","v":0},{"$f":"CU256-IF(AND($B256<CV$14,CV$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CV$14-$B256-1),0)","v":0},{"$f":"CV256-IF(AND($B256<CW$14,CW$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CW$14-$B256-1),0)","v":0},{"$f":"CW256-IF(AND($B256<CX$14,CX$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CX$14-$B256-1),0)","v":0},{"$f":"CX256-IF(AND($B256<CY$14,CY$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CY$14-$B256-1),0)","v":0},{"$f":"CY256-IF(AND($B256<CZ$14,CZ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CZ$14-$B256-1),0)","v":0},{"$f":"CZ256-IF(AND($B256<DA$14,DA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DA$14-$B256-1),0)","v":0},{"$f":"DA256-IF(AND($B256<DB$14,DB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DB$14-$B256-1),0)","v":0},{"$f":"DB256-IF(AND($B256<DC$14,DC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DC$14-$B256-1),0)","v":0},{"$f":"DC256-IF(AND($B256<DD$14,DD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DD$14-$B256-1),0)","v":0},{"$f":"DD256-IF(AND($B256<DE$14,DE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DE$14-$B256-1),0)","v":0},{"$f":"DE256-IF(AND($B256<DF$14,DF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DF$14-$B256-1),0)","v":0},{"$f":"DF256-IF(AND($B256<DG$14,DG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DG$14-$B256-1),0)","v":0},{"$f":"DG256-IF(AND($B256<DH$14,DH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DH$14-$B256-1),0)","v":0},{"$f":"DH256-IF(AND($B256<DI$14,DI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DI$14-$B256-1),0)","v":0},{"$f":"DI256-IF(AND($B256<DJ$14,DJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DJ$14-$B256-1),0)","v":0},{"$f":"DJ256-IF(AND($B256<DK$14,DK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DK$14-$B256-1),0)","v":0},{"$f":"DK256-IF(AND($B256<DL$14,DL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DL$14-$B256-1),0)","v":0},{"$f":"DL256-IF(AND($B256<DM$14,DM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DM$14-$B256-1),0)","v":0},{"$f":"DM256-IF(AND($B256<DN$14,DN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DN$14-$B256-1),0)","v":0},{"$f":"DN256-IF(AND($B256<DO$14,DO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DO$14-$B256-1),0)","v":0},{"$f":"DO256-IF(AND($B256<DP$14,DP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DP$14-$B256-1),0)","v":0},{"$f":"DP256-IF(AND($B256<DQ$14,DQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DQ$14-$B256-1),0)","v":0},{"$f":"DQ256-IF(AND($B256<DR$14,DR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DR$14-$B256-1),0)","v":0},{"$f":"DR256-IF(AND($B256<DS$14,DS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DS$14-$B256-1),0)","v":0}]
[{"$f":"Calcs!A271","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E271),1,Calcs!E271)*Periods,0)","v":4},{"$f":"ROUND(MAX(B271,Input!Z271*Periods),0)","v":4},null,null,0,{"$f":"F271-IF(AND($B271<G$14,G$14-$B271<$C$5),OFFSET(Input!$BJ271,0,G$14-$B271-1),0)","v":0},{"$f":"G271-IF(AND($B271<H$14,H$14-$B271<$C$5),OFFSET(Input!$BJ271,0,H$14-$B271-1),0)","v":0},{"$f":"H271-IF(AND($B271<I$14,I$14-$B271<$C$5),OFFSET(Input!$BJ271,0,I$14-$B271-1),0)","v":0},{"$f":"I271-IF(AND($B271<J$14,J$14-$B271<$C$5),OFFSET(Input!$BJ271,0,J$14-$B271-1),0)","v":0},{"$f":"J271-IF(AND($B271<K$14,K$14-$B271<$C$5),OFFSET(Input!$BJ271,0,K$14-$B271-1),0)","v":0},{"$f":"K271-IF(AND($B271<L$14,L$14-$B271<$C$5),OFFSET(Input!$BJ271,0,L$14-$B271-1),0)","v":0},{"$f":"L271-IF(AND($B271<M$14,M$14-$B271<$C$5),OFFSET(Input!$BJ271,0,M$14-$B271-1),0)","v":0},{"$f":"M271-IF(AND($B271<N$14,N$14-$B271<$C$5),OFFSET(Input!$BJ271,0,N$14-$B271-1),0)","v":0},{"$f":"N271-IF(AND($B271<O$14,O$14-$B271<$C$5),OFFSET(Input!$BJ271,0,O$14-$B271-1),0)","v":0},{"$f":"O271-IF(AND($B271<P$14,P$14-$B271<$C$5),OFFSET(Input!$BJ271,0,P$14-$B271-1),0)","v":0},{"$f":"P271-IF(AND($B271<Q$14,Q$14-$B271<$C$5),OFFSET(Input!$BJ271,0,Q$14-$B271-1),0)","v":0},{"$f":"Q271-IF(AND($B271<R$14,R$14-$B271<$C$5),OFFSET(Input!$BJ271,0,R$14-$B271-1),0)","v":0},{"$f":"R271-IF(AND($B271<S$14,S$14-$B271<$C$5),OFFSET(Input!$BJ271,0,S$14-$B271-1),0)","v":0},{"$f":"S271-IF(AND($B271<T$14,T$14-$B271<$C$5),OFFSET(Input!$BJ271,0,T$14-$B271-1),0)","v":0},{"$f":"T271-IF(AND($B271<U$14,U$14-$B271<$C$5),OFFSET(Input!$BJ271,0,U$14-$B271-1),0)","v":0},{"$f":"U271-IF(AND($B271<V$14,V$14-$B271<$C$5),OFFSET(Input!$BJ271,0,V$14-$B271-1),0)","v":0},{"$f":"V271-IF(AND($B271<W$14,W$14-$B271<$C$5),OFFSET(Input!$BJ271,0,W$14-$B271-1),0)","v":0},{"$f":"W271-IF(AND($B271<X$14,X$14-$B271<$C$5),OFFSET(Input!$BJ271,0,X$14-$B271-1),0)","v":0},{"$f":"X271-IF(AND($B271<Y$14,Y$14-$B271<$C$5),OFFSET(Input!$BJ271,0,Y$14-$B271-1),0)","v":0},{"$f":"Y271-IF(AND($B271<Z$14,Z$14-$B271<$C$5),OFFSET(Input!$BJ271,0,Z$14-$B271-1),0)","v":0},{"$f":"Z271-IF(AND($B271<AA$14,AA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AA$14-$B271-1),0)","v":0},{"$f":"AA271-IF(AND($B271<AB$14,AB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AB$14-$B271-1),0)","v":0},{"$f":"AB271-IF(AND($B271<AC$14,AC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AC$14-$B271-1),0)","v":0},{"$f":"AC271-IF(AND($B271<AD$14,AD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AD$14-$B271-1),0)","v":0},{"$f":"AD271-IF(AND($B271<AE$14,AE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AE$14-$B271-1),0)","v":0},{"$f":"AE271-IF(AND($B271<AF$14,AF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AF$14-$B271-1),0)","v":0},{"$f":"AF271-IF(AND($B271<AG$14,AG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AG$14-$B271-1),0)","v":0},{"$f":"AG271-IF(AND($B271<AH$14,AH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AH$14-$B271-1),0)","v":0},{"$f":"AH271-IF(AND($B271<AI$14,AI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AI$14-$B271-1),0)","v":0},{"$f":"AI271-IF(AND($B271<AJ$14,AJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AJ$14-$B271-1),0)","v":0},{"$f":"AJ271-IF(AND($B271<AK$14,AK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AK$14-$B271-1),0)","v":0},{"$f":"AK271-IF(AND($B271<AL$14,AL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AL$14-$B271-1),0)","v":0},{"$f":"AL271-IF(AND($B271<AM$14,AM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AM$14-$B271-1),0)","v":0},{"$f":"AM271-IF(AND($B271<AN$14,AN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AN$14-$B271-1),0)","v":0},{"$f":"AN271-IF(AND($B271<AO$14,AO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AO$14-$B271-1),0)","v":0},{"$f":"AO271-IF(AND($B271<AP$14,AP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AP$14-$B271-1),0)","v":0},{"$f":"AP271-IF(AND($B271<AQ$14,AQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AQ$14-$B271-1),0)","v":0},{"$f":"AQ271-IF(AND($B271<AR$14,AR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AR$14-$B271-1),0)","v":0},{"$f":"AR271-IF(AND($B271<AS$14,AS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AS$14-$B271-1),0)","v":0},{"$f":"AS271-IF(AND($B271<AT$14,AT$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AT$14-$B271-1),0)","v":0},{"$f":"AT271-IF(AND($B271<AU$14,AU$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AU$14-$B271-1),0)","v":0},{"$f":"AU271-IF(AND($B271<AV$14,AV$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AV$14-$B271-1),0)","v":0},{"$f":"AV271-IF(AND($B271<AW$14,AW$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AW$14-$B271-1),0)","v":0},{"$f":"AW271-IF(AND($B271<AX$14,AX$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AX$14-$B271-1),0)","v":0},{"$f":"AX271-IF(AND($B271<AY$14,AY$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AY$14-$B271-1),0)","v":0},{"$f":"AY271-IF(AND($B271<AZ$14,AZ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AZ$14-$B271-1),0)","v":0},{"$f":"AZ271-IF(AND($B271<BA$14,BA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BA$14-$B271-1),0)","v":0},{"$f":"BA271-IF(AND($B271<BB$14,BB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BB$14-$B271-1),0)","v":0},{"$f":"BB271-IF(AND($B271<BC$14,BC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BC$14-$B271-1),0)","v":0},{"$f":"BC271-IF(AND($B271<BD$14,BD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BD$14-$B271-1),0)","v":0},{"$f":"BD271-IF(AND($B271<BE$14,BE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BE$14-$B271-1),0)","v":0},{"$f":"BE271-IF(AND($B271<BF$14,BF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BF$14-$B271-1),0)","v":0},{"$f":"BF271-IF(AND($B271<BG$14,BG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BG$14-$B271-1),0)","v":0},{"$f":"BG271-IF(AND($B271<BH$14,BH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BH$14-$B271-1),0)","v":0},{"$f":"BH271-IF(AND($B271<BI$14,BI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BI$14-$B271-1),0)","v":0},{"$f":"BI271-IF(AND($B271<BJ$14,BJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BJ$14-$B271-1),0)","v":0},{"$f":"BJ271-IF(AND($B271<BK$14,BK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BK$14-$B271-1),0)","v":0},{"$f":"BK271-IF(AND($B271<BL$14,BL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BL$14-$B271-1),0)","v":0},{"$f":"BL271-IF(AND($B271<BM$14,BM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BM$14-$B271-1),0)","v":0},{"$f":"BM271-IF(AND($B271<BN$14,BN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BN$14-$B271-1),0)","v":0},{"$f":"BN271-IF(AND($B271<BO$14,BO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BO$14-$B271-1),0)","v":0},{"$f":"BO271-IF(AND($B271<BP$14,BP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BP$14-$B271-1),0)","v":0},{"$f":"BP271-IF(AND($B271<BQ$14,BQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BQ$14-$B271-1),0)","v":0},{"$f":"BQ271-IF(AND($B271<BR$14,BR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BR$14-$B271-1),0)","v":0},{"$f":"BR271-IF(AND($B271<BS$14,BS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BS$14-$B271-1),0)","v":0},{"$f":"BS271-IF(AND($B271<BT$14,BT$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BT$14-$B271-1),0)","v":0},{"$f":"BT271-IF(AND($B271<BU$14,BU$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BU$14-$B271-1),0)","v":0},{"$f":"BU271-IF(AND($B271<BV$14,BV$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BV$14-$B271-1),0)","v":0},{"$f":"BV271-IF(AND($B271<BW$14,BW$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BW$14-$B271-1),0)","v":0},{"$f":"BW271-IF(AND($B271<BX$14,BX$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BX$14-$B271-1),0)","v":0},{"$f":"BX271-IF(AND($B271<BY$14,BY$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BY$14-$B271-1),0)","v":0},{"$f":"BY271-IF(AND($B271<BZ$14,BZ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BZ$14-$B271-1),0)","v":0},{"$f":"BZ271-IF(AND($B271<CA$14,CA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CA$14-$B271-1),0)","v":0},{"$f":"CA271-IF(AND($B271<CB$14,CB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CB$14-$B271-1),0)","v":0},{"$f":"CB271-IF(AND($B271<CC$14,CC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CC$14-$B271-1),0)","v":0},{"$f":"CC271-IF(AND($B271<CD$14,CD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CD$14-$B271-1),0)","v":0},{"$f":"CD271-IF(AND($B271<CE$14,CE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CE$14-$B271-1),0)","v":0},{"$f":"CE271-IF(AND($B271<CF$14,CF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CF$14-$B271-1),0)","v":0},{"$f":"CF271-IF(AND($B271<CG$14,CG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CG$14-$B271-1),0)","v":0},{"$f":"CG271-IF(AND($B271<CH$14,CH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CH$14-$B271-1),0)","v":0},{"$f":"CH271-IF(AND($B271<CI$14,CI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CI$14-$B271-1),0)","v":0},{"$f":"CI271-IF(AND($B271<CJ$14,CJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CJ$14-$B271-1),0)","v":0},{"$f":"CJ271-IF(AND($B271<CK$14,CK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CK$14-$B271-1),0)","v":0},{"$f":"CK271-IF(AND($B271<CL$14,CL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CL$14-$B271-1),0)","v":0},{"$f":"CL271-IF(AND($B271<CM$14,CM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CM$14-$B271-1),0)","v":0},{"$f":"CM271-IF(AND($B271<CN$14,CN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CN$14-$B271-1),0)","v":0},{"$f":"CN271-IF(AND($B271<CO$14,CO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CO$14-$B271-1),0)","v":0},{"$f":"CO271-IF(AND($B271<CP$14,CP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CP$14-$B271-1),0)","v":0},{"$f":"CP271-IF(AND($B271<CQ$14,CQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CQ$14-$B271-1),0)","v":0},{"$f":"CQ271-IF(AND($B271<CR$14,CR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CR$14-$B271-1),0)","v":0},{"$f":"CR271-IF(AND($B271<CS$14,CS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CS$14-$B271-1),0)","v":0},{"$f":"CS271-IF(AND($B271<CT$14,CT$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CT$14-$B271-1),0)","v":0},{"$f":"CT271-IF(AND($B271<CU$14,CU$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CU$14-$B271-1),0)","v":0},{"$f":"CU271-IF(AND($B271<CV$14,CV$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CV$14-$B271-1),0)","v":0},{"$f":"CV271-IF(AND($B271<CW$14,CW$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CW$14-$B271-1),0)","v":0},{"$f":"CW271-IF(AND($B271<CX$14,CX$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CX$14-$B271-1),0)","v":0},{"$f":"CX271-IF(AND($B271<CY$14,CY$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CY$14-$B271-1),0)","v":0},{"$f":"CY271-IF(AND($B271<CZ$14,CZ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CZ$14-$B271-1),0)","v":0},{"$f":"CZ271-IF(AND($B271<DA$14,DA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DA$14-$B271-1),0)","v":0},{"$f":"DA271-IF(AND($B271<DB$14,DB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DB$14-$B271-1),0)","v":0},{"$f":"DB271-IF(AND($B271<DC$14,DC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DC$14-$B271-1),0)","v":0},{"$f":"DC271-IF(AND($B271<DD$14,DD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DD$14-$B271-1),0)","v":0},{"$f":"DD271-IF(AND($B271<DE$14,DE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DE$14-$B271-1),0)","v":0},{"$f":"DE271-IF(AND($B271<DF$14,DF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DF$14-$B271-1),0)","v":0},{"$f":"DF271-IF(AND($B271<DG$14,DG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DG$14-$B271-1),0)","v":0},{"$f":"DG271-IF(AND($B271<DH$14,DH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DH$14-$B271-1),0)","v":0},{"$f":"DH271-IF(AND($B271<DI$14,DI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DI$14-$B271-1),0)","v":0},{"$f":"DI271-IF(AND($B271<DJ$14,DJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DJ$14-$B271-1),0)","v":0},{"$f":"DJ271-IF(AND($B271<DK$14,DK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DK$14-$B271-1),0)","v":0},{"$f":"DK271-IF(AND($B271<DL$14,DL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DL$14-$B271-1),0)","v":0},{"$f":"DL271-IF(AND($B271<DM$14,DM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DM$14-$B271-1),0)","v":0},{"$f":"DM271-IF(AND($B271<DN$14,DN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DN$14-$B271-1),0)","v":0},{"$f":"DN271-IF(AND($B271<DO$14,DO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DO$14-$B271-1),0)","v":0},{"$f":"DO271-IF(AND($B271<DP$14,DP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DP$14-$B271-1),0)","v":0},{"$f":"DP271-IF(AND($B271<DQ$14,DQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DQ$14-$B271-1),0)","v":0},{"$f":"DQ271-IF(AND($B271<DR$14,DR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DR$14-$B271-1),0)","v":0},{"$f":"DR271-IF(AND($B271<DS$14,DS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DS$14-$B271-1),0)","v":0}]
[{"$f":"Calcs!A305","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E305),1,Calcs!E305)*Periods,0)","v":4},{"$f":"ROUND(MAX(B305,Input!Z305*Periods),0)","v":4},null,null,0,{"$f":"F305-IF(AND($B305<G$14,G$14-$B305<$C$5),OFFSET(Input!$BJ305,0,G$14-$B305-1),0)","v":0},{"$f":"G305-IF(AND($B305<H$14,H$14-$B305<$C$5),OFFSET(Input!$BJ305,0,H$14-$B305-1),0)","v":0},{"$f":"H305-IF(AND($B305<I$14,I$14-$B305<$C$5),OFFSET(Input!$BJ305,0,I$14-$B305-1),0)","v":0},{"$f":"I305-IF(AND($B305<J$14,J$14-$B305<$C$5),OFFSET(Input!$BJ305,0,J$14-$B305-1),0)","v":0},{"$f":"J305-IF(AND($B305<K$14,K$14-$B305<$C$5),OFFSET(Input!$BJ305,0,K$14-$B305-1),0)","v":0},{"$f":"K305-IF(AND($B305<L$14,L$14-$B305<$C$5),OFFSET(Input!$BJ305,0,L$14-$B305-1),0)","v":0},{"$f":"L305-IF(AND($B305<M$14,M$14-$B305<$C$5),OFFSET(Input!$BJ305,0,M$14-$B305-1),0)","v":0},{"$f":"M305-IF(AND($B305<N$14,N$14-$B305<$C$5),OFFSET(Input!$BJ305,0,N$14-$B305-1),0)","v":0},{"$f":"N305-IF(AND($B305<O$14,O$14-$B305<$C$5),OFFSET(Input!$BJ305,0,O$14-$B305-1),0)","v":0},{"$f":"O305-IF(AND($B305<P$14,P$14-$B305<$C$5),OFFSET(Input!$BJ305,0,P$14-$B305-1),0)","v":0},{"$f":"P305-IF(AND($B305<Q$14,Q$14-$B305<$C$5),OFFSET(Input!$BJ305,0,Q$14-$B305-1),0)","v":0},{"$f":"Q305-IF(AND($B305<R$14,R$14-$B305<$C$5),OFFSET(Input!$BJ305,0,R$14-$B305-1),0)","v":0},{"$f":"R305-IF(AND($B305<S$14,S$14-$B305<$C$5),OFFSET(Input!$BJ305,0,S$14-$B305-1),0)","v":0},{"$f":"S305-IF(AND($B305<T$14,T$14-$B305<$C$5),OFFSET(Input!$BJ305,0,T$14-$B305-1),0)","v":0},{"$f":"T305-IF(AND($B305<U$14,U$14-$B305<$C$5),OFFSET(Input!$BJ305,0,U$14-$B305-1),0)","v":0},{"$f":"U305-IF(AND($B305<V$14,V$14-$B305<$C$5),OFFSET(Input!$BJ305,0,V$14-$B305-1),0)","v":0},{"$f":"V305-IF(AND($B305<W$14,W$14-$B305<$C$5),OFFSET(Input!$BJ305,0,W$14-$B305-1),0)","v":0},{"$f":"W305-IF(AND($B305<X$14,X$14-$B305<$C$5),OFFSET(Input!$BJ305,0,X$14-$B305-1),0)","v":0},{"$f":"X305-IF(AND($B305<Y$14,Y$14-$B305<$C$5),OFFSET(Input!$BJ305,0,Y$14-$B305-1),0)","v":0},{"$f":"Y305-IF(AND($B305<Z$14,Z$14-$B305<$C$5),OFFSET(Input!$BJ305,0,Z$14-$B305-1),0)","v":0},{"$f":"Z305-IF(AND($B305<AA$14,AA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AA$14-$B305-1),0)","v":0},{"$f":"AA305-IF(AND($B305<AB$14,AB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AB$14-$B305-1),0)","v":0},{"$f":"AB305-IF(AND($B305<AC$14,AC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AC$14-$B305-1),0)","v":0},{"$f":"AC305-IF(AND($B305<AD$14,AD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AD$14-$B305-1),0)","v":0},{"$f":"AD305-IF(AND($B305<AE$14,AE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AE$14-$B305-1),0)","v":0},{"$f":"AE305-IF(AND($B305<AF$14,AF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AF$14-$B305-1),0)","v":0},{"$f":"AF305-IF(AND($B305<AG$14,AG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AG$14-$B305-1),0)","v":0},{"$f":"AG305-IF(AND($B305<AH$14,AH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AH$14-$B305-1),0)","v":0},{"$f":"AH305-IF(AND($B305<AI$14,AI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AI$14-$B305-1),0)","v":0},{"$f":"AI305-IF(AND($B305<AJ$14,AJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AJ$14-$B305-1),0)","v":0},{"$f":"AJ305-IF(AND($B305<AK$14,AK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AK$14-$B305-1),0)","v":0},{"$f":"AK305-IF(AND($B305<AL$14,AL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AL$14-$B305-1),0)","v":0},{"$f":"AL305-IF(AND($B305<AM$14,AM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AM$14-$B305-1),0)","v":0},{"$f":"AM305-IF(AND($B305<AN$14,AN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AN$14-$B305-1),0)","v":0},{"$f":"AN305-IF(AND($B305<AO$14,AO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AO$14-$B305-1),0)","v":0},{"$f":"AO305-IF(AND($B305<AP$14,AP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AP$14-$B305-1),0)","v":0},{"$f":"AP305-IF(AND($B305<AQ$14,AQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AQ$14-$B305-1),0)","v":0},{"$f":"AQ305-IF(AND($B305<AR$14,AR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AR$14-$B305-1),0)","v":0},{"$f":"AR305-IF(AND($B305<AS$14,AS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AS$14-$B305-1),0)","v":0},{"$f":"AS305-IF(AND($B305<AT$14,AT$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AT$14-$B305-1),0)","v":0},{"$f":"AT305-IF(AND($B305<AU$14,AU$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AU$14-$B305-1),0)","v":0},{"$f":"AU305-IF(AND($B305<AV$14,AV$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AV$14-$B305-1),0)","v":0},{"$f":"AV305-IF(AND($B305<AW$14,AW$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AW$14-$B305-1),0)","v":0},{"$f":"AW305-IF(AND($B305<AX$14,AX$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AX$14-$B305-1),0)","v":0},{"$f":"AX305-IF(AND($B305<AY$14,AY$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AY$14-$B305-1),0)","v":0},{"$f":"AY305-IF(AND($B305<AZ$14,AZ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AZ$14-$B305-1),0)","v":0},{"$f":"AZ305-IF(AND($B305<BA$14,BA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BA$14-$B305-1),0)","v":0},{"$f":"BA305-IF(AND($B305<BB$14,BB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BB$14-$B305-1),0)","v":0},{"$f":"BB305-IF(AND($B305<BC$14,BC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BC$14-$B305-1),0)","v":0},{"$f":"BC305-IF(AND($B305<BD$14,BD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BD$14-$B305-1),0)","v":0},{"$f":"BD305-IF(AND($B305<BE$14,BE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BE$14-$B305-1),0)","v":0},{"$f":"BE305-IF(AND($B305<BF$14,BF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BF$14-$B305-1),0)","v":0},{"$f":"BF305-IF(AND($B305<BG$14,BG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BG$14-$B305-1),0)","v":0},{"$f":"BG305-IF(AND($B305<BH$14,BH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BH$14-$B305-1),0)","v":0},{"$f":"BH305-IF(AND($B305<BI$14,BI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BI$14-$B305-1),0)","v":0},{"$f":"BI305-IF(AND($B305<BJ$14,BJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BJ$14-$B305-1),0)","v":0},{"$f":"BJ305-IF(AND($B305<BK$14,BK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BK$14-$B305-1),0)","v":0},{"$f":"BK305-IF(AND($B305<BL$14,BL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BL$14-$B305-1),0)","v":0},{"$f":"BL305-IF(AND($B305<BM$14,BM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BM$14-$B305-1),0)","v":0},{"$f":"BM305-IF(AND($B305<BN$14,BN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BN$14-$B305-1),0)","v":0},{"$f":"BN305-IF(AND($B305<BO$14,BO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BO$14-$B305-1),0)","v":0},{"$f":"BO305-IF(AND($B305<BP$14,BP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BP$14-$B305-1),0)","v":0},{"$f":"BP305-IF(AND($B305<BQ$14,BQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BQ$14-$B305-1),0)","v":0},{"$f":"BQ305-IF(AND($B305<BR$14,BR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BR$14-$B305-1),0)","v":0},{"$f":"BR305-IF(AND($B305<BS$14,BS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BS$14-$B305-1),0)","v":0},{"$f":"BS305-IF(AND($B305<BT$14,BT$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BT$14-$B305-1),0)","v":0},{"$f":"BT305-IF(AND($B305<BU$14,BU$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BU$14-$B305-1),0)","v":0},{"$f":"BU305-IF(AND($B305<BV$14,BV$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BV$14-$B305-1),0)","v":0},{"$f":"BV305-IF(AND($B305<BW$14,BW$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BW$14-$B305-1),0)","v":0},{"$f":"BW305-IF(AND($B305<BX$14,BX$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BX$14-$B305-1),0)","v":0},{"$f":"BX305-IF(AND($B305<BY$14,BY$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BY$14-$B305-1),0)","v":0},{"$f":"BY305-IF(AND($B305<BZ$14,BZ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BZ$14-$B305-1),0)","v":0},{"$f":"BZ305-IF(AND($B305<CA$14,CA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CA$14-$B305-1),0)","v":0},{"$f":"CA305-IF(AND($B305<CB$14,CB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CB$14-$B305-1),0)","v":0},{"$f":"CB305-IF(AND($B305<CC$14,CC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CC$14-$B305-1),0)","v":0},{"$f":"CC305-IF(AND($B305<CD$14,CD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CD$14-$B305-1),0)","v":0},{"$f":"CD305-IF(AND($B305<CE$14,CE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CE$14-$B305-1),0)","v":0},{"$f":"CE305-IF(AND($B305<CF$14,CF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CF$14-$B305-1),0)","v":0},{"$f":"CF305-IF(AND($B305<CG$14,CG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CG$14-$B305-1),0)","v":0},{"$f":"CG305-IF(AND($B305<CH$14,CH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CH$14-$B305-1),0)","v":0},{"$f":"CH305-IF(AND($B305<CI$14,CI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CI$14-$B305-1),0)","v":0},{"$f":"CI305-IF(AND($B305<CJ$14,CJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CJ$14-$B305-1),0)","v":0},{"$f":"CJ305-IF(AND($B305<CK$14,CK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CK$14-$B305-1),0)","v":0},{"$f":"CK305-IF(AND($B305<CL$14,CL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CL$14-$B305-1),0)","v":0},{"$f":"CL305-IF(AND($B305<CM$14,CM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CM$14-$B305-1),0)","v":0},{"$f":"CM305-IF(AND($B305<CN$14,CN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CN$14-$B305-1),0)","v":0},{"$f":"CN305-IF(AND($B305<CO$14,CO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CO$14-$B305-1),0)","v":0},{"$f":"CO305-IF(AND($B305<CP$14,CP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CP$14-$B305-1),0)","v":0},{"$f":"CP305-IF(AND($B305<CQ$14,CQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CQ$14-$B305-1),0)","v":0},{"$f":"CQ305-IF(AND($B305<CR$14,CR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CR$14-$B305-1),0)","v":0},{"$f":"CR305-IF(AND($B305<CS$14,CS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CS$14-$B305-1),0)","v":0},{"$f":"CS305-IF(AND($B305<CT$14,CT$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CT$14-$B305-1),0)","v":0},{"$f":"CT305-IF(AND($B305<CU$14,CU$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CU$14-$B305-1),0)","v":0},{"$f":"CU305-IF(AND($B305<CV$14,CV$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CV$14-$B305-1),0)","v":0},{"$f":"CV305-IF(AND($B305<CW$14,CW$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CW$14-$B305-1),0)","v":0},{"$f":"CW305-IF(AND($B305<CX$14,CX$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CX$14-$B305-1),0)","v":0},{"$f":"CX305-IF(AND($B305<CY$14,CY$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CY$14-$B305-1),0)","v":0},{"$f":"CY305-IF(AND($B305<CZ$14,CZ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CZ$14-$B305-1),0)","v":0},{"$f":"CZ305-IF(AND($B305<DA$14,DA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DA$14-$B305-1),0)","v":0},{"$f":"DA305-IF(AND($B305<DB$14,DB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DB$14-$B305-1),0)","v":0},{"$f":"DB305-IF(AND($B305<DC$14,DC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DC$14-$B305-1),0)","v":0},{"$f":"DC305-IF(AND($B305<DD$14,DD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DD$14-$B305-1),0)","v":0},{"$f":"DD305-IF(AND($B305<DE$14,DE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DE$14-$B305-1),0)","v":0},{"$f":"DE305-IF(AND($B305<DF$14,DF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DF$14-$B305-1),0)","v":0},{"$f":"DF305-IF(AND($B305<DG$14,DG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DG$14-$B305-1),0)","v":0},{"$f":"DG305-IF(AND($B305<DH$14,DH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DH$14-$B305-1),0)","v":0},{"$f":"DH305-IF(AND($B305<DI$14,DI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DI$14-$B305-1),0)","v":0},{"$f":"DI305-IF(AND($B305<DJ$14,DJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DJ$14-$B305-1),0)","v":0},{"$f":"DJ305-IF(AND($B305<DK$14,DK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DK$14-$B305-1),0)","v":0},{"$f":"DK305-IF(AND($B305<DL$14,DL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DL$14-$B305-1),0)","v":0},{"$f":"DL305-IF(AND($B305<DM$14,DM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DM$14-$B305-1),0)","v":0},{"$f":"DM305-IF(AND($B305<DN$14,DN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DN$14-$B305-1),0)","v":0},{"$f":"DN305-IF(AND($B305<DO$14,DO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DO$14-$B305-1),0)","v":0},{"$f":"DO305-IF(AND($B305<DP$14,DP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DP$14-$B305-1),0)","v":0},{"$f":"DP305-IF(AND($B305<DQ$14,DQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DQ$14-$B305-1),0)","v":0},{"$f":"DQ305-IF(AND($B305<DR$14,DR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DR$14-$B305-1),0)","v":0},{"$f":"DR305-IF(AND($B305<DS$14,DS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DS$14-$B305-1),0)","v":0}]
[{"$f":"Calcs!A323","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E323),1,Calcs!E323)*Periods,0)","v":4},{"$f":"ROUND(MAX(B323,Input!Z323*Periods),0)","v":4},null,null,0,{"$f":"F323-IF(AND($B323<G$14,G$14-$B323<$C$5),OFFSET(Input!$BJ323,0,G$14-$B323-1),0)","v":0},{"$f":"G323-IF(AND($B323<H$14,H$14-$B323<$C$5),OFFSET(Input!$BJ323,0,H$14-$B323-1),0)","v":0},{"$f":"H323-IF(AND($B323<I$14,I$14-$B323<$C$5),OFFSET(Input!$BJ323,0,I$14-$B323-1),0)","v":0},{"$f":"I323-IF(AND($B323<J$14,J$14-$B323<$C$5),OFFSET(Input!$BJ323,0,J$14-$B323-1),0)","v":0},{"$f":"J323-IF(AND($B323<K$14,K$14-$B323<$C$5),OFFSET(Input!$BJ323,0,K$14-$B323-1),0)","v":0},{"$f":"K323-IF(AND($B323<L$14,L$14-$B323<$C$5),OFFSET(Input!$BJ323,0,L$14-$B323-1),0)","v":0},{"$f":"L323-IF(AND($B323<M$14,M$14-$B323<$C$5),OFFSET(Input!$BJ323,0,M$14-$B323-1),0)","v":0},{"$f":"M323-IF(AND($B323<N$14,N$14-$B323<$C$5),OFFSET(Input!$BJ323,0,N$14-$B323-1),0)","v":0},{"$f":"N323-IF(AND($B323<O$14,O$14-$B323<$C$5),OFFSET(Input!$BJ323,0,O$14-$B323-1),0)","v":0},{"$f":"O323-IF(AND($B323<P$14,P$14-$B323<$C$5),OFFSET(Input!$BJ323,0,P$14-$B323-1),0)","v":0},{"$f":"P323-IF(AND($B323<Q$14,Q$14-$B323<$C$5),OFFSET(Input!$BJ323,0,Q$14-$B323-1),0)","v":0},{"$f":"Q323-IF(AND($B323<R$14,R$14-$B323<$C$5),OFFSET(Input!$BJ323,0,R$14-$B323-1),0)","v":0},{"$f":"R323-IF(AND($B323<S$14,S$14-$B323<$C$5),OFFSET(Input!$BJ323,0,S$14-$B323-1),0)","v":0},{"$f":"S323-IF(AND($B323<T$14,T$14-$B323<$C$5),OFFSET(Input!$BJ323,0,T$14-$B323-1),0)","v":0},{"$f":"T323-IF(AND($B323<U$14,U$14-$B323<$C$5),OFFSET(Input!$BJ323,0,U$14-$B323-1),0)","v":0},{"$f":"U323-IF(AND($B323<V$14,V$14-$B323<$C$5),OFFSET(Input!$BJ323,0,V$14-$B323-1),0)","v":0},{"$f":"V323-IF(AND($B323<W$14,W$14-$B323<$C$5),OFFSET(Input!$BJ323,0,W$14-$B323-1),0)","v":0},{"$f":"W323-IF(AND($B323<X$14,X$14-$B323<$C$5),OFFSET(Input!$BJ323,0,X$14-$B323-1),0)","v":0},{"$f":"X323-IF(AND($B323<Y$14,Y$14-$B323<$C$5),OFFSET(Input!$BJ323,0,Y$14-$B323-1),0)","v":0},{"$f":"Y323-IF(AND($B323<Z$14,Z$14-$B323<$C$5),OFFSET(Input!$BJ323,0,Z$14-$B323-1),0)","v":0},{"$f":"Z323-IF(AND($B323<AA$14,AA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AA$14-$B323-1),0)","v":0},{"$f":"AA323-IF(AND($B323<AB$14,AB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AB$14-$B323-1),0)","v":0},{"$f":"AB323-IF(AND($B323<AC$14,AC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AC$14-$B323-1),0)","v":0},{"$f":"AC323-IF(AND($B323<AD$14,AD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AD$14-$B323-1),0)","v":0},{"$f":"AD323-IF(AND($B323<AE$14,AE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AE$14-$B323-1),0)","v":0},{"$f":"AE323-IF(AND($B323<AF$14,AF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AF$14-$B323-1),0)","v":0},{"$f":"AF323-IF(AND($B323<AG$14,AG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AG$14-$B323-1),0)","v":0},{"$f":"AG323-IF(AND($B323<AH$14,AH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AH$14-$B323-1),0)","v":0},{"$f":"AH323-IF(AND($B323<AI$14,AI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AI$14-$B323-1),0)","v":0},{"$f":"AI323-IF(AND($B323<AJ$14,AJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AJ$14-$B323-1),0)","v":0},{"$f":"AJ323-IF(AND($B323<AK$14,AK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AK$14-$B323-1),0)","v":0},{"$f":"AK323-IF(AND($B323<AL$14,AL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AL$14-$B323-1),0)","v":0},{"$f":"AL323-IF(AND($B323<AM$14,AM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AM$14-$B323-1),0)","v":0},{"$f":"AM323-IF(AND($B323<AN$14,AN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AN$14-$B323-1),0)","v":0},{"$f":"AN323-IF(AND($B323<AO$14,AO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AO$14-$B323-1),0)","v":0},{"$f":"AO323-IF(AND($B323<AP$14,AP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AP$14-$B323-1),0)","v":0},{"$f":"AP323-IF(AND($B323<AQ$14,AQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AQ$14-$B323-1),0)","v":0},{"$f":"AQ323-IF(AND($B323<AR$14,AR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AR$14-$B323-1),0)","v":0},{"$f":"AR323-IF(AND($B323<AS$14,AS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AS$14-$B323-1),0)","v":0},{"$f":"AS323-IF(AND($B323<AT$14,AT$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AT$14-$B323-1),0)","v":0},{"$f":"AT323-IF(AND($B323<AU$14,AU$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AU$14-$B323-1),0)","v":0},{"$f":"AU323-IF(AND($B323<AV$14,AV$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AV$14-$B323-1),0)","v":0},{"$f":"AV323-IF(AND($B323<AW$14,AW$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AW$14-$B323-1),0)","v":0},{"$f":"AW323-IF(AND($B323<AX$14,AX$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AX$14-$B323-1),0)","v":0},{"$f":"AX323-IF(AND($B323<AY$14,AY$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AY$14-$B323-1),0)","v":0},{"$f":"AY323-IF(AND($B323<AZ$14,AZ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AZ$14-$B323-1),0)","v":0},{"$f":"AZ323-IF(AND($B323<BA$14,BA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BA$14-$B323-1),0)","v":0},{"$f":"BA323-IF(AND($B323<BB$14,BB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BB$14-$B323-1),0)","v":0},{"$f":"BB323-IF(AND($B323<BC$14,BC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BC$14-$B323-1),0)","v":0},{"$f":"BC323-IF(AND($B323<BD$14,BD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BD$14-$B323-1),0)","v":0},{"$f":"BD323-IF(AND($B323<BE$14,BE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BE$14-$B323-1),0)","v":0},{"$f":"BE323-IF(AND($B323<BF$14,BF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BF$14-$B323-1),0)","v":0},{"$f":"BF323-IF(AND($B323<BG$14,BG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BG$14-$B323-1),0)","v":0},{"$f":"BG323-IF(AND($B323<BH$14,BH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BH$14-$B323-1),0)","v":0},{"$f":"BH323-IF(AND($B323<BI$14,BI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BI$14-$B323-1),0)","v":0},{"$f":"BI323-IF(AND($B323<BJ$14,BJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BJ$14-$B323-1),0)","v":0},{"$f":"BJ323-IF(AND($B323<BK$14,BK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BK$14-$B323-1),0)","v":0},{"$f":"BK323-IF(AND($B323<BL$14,BL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BL$14-$B323-1),0)","v":0},{"$f":"BL323-IF(AND($B323<BM$14,BM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BM$14-$B323-1),0)","v":0},{"$f":"BM323-IF(AND($B323<BN$14,BN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BN$14-$B323-1),0)","v":0},{"$f":"BN323-IF(AND($B323<BO$14,BO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BO$14-$B323-1),0)","v":0},{"$f":"BO323-IF(AND($B323<BP$14,BP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BP$14-$B323-1),0)","v":0},{"$f":"BP323-IF(AND($B323<BQ$14,BQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BQ$14-$B323-1),0)","v":0},{"$f":"BQ323-IF(AND($B323<BR$14,BR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BR$14-$B323-1),0)","v":0},{"$f":"BR323-IF(AND($B323<BS$14,BS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BS$14-$B323-1),0)","v":0},{"$f":"BS323-IF(AND($B323<BT$14,BT$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BT$14-$B323-1),0)","v":0},{"$f":"BT323-IF(AND($B323<BU$14,BU$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BU$14-$B323-1),0)","v":0},{"$f":"BU323-IF(AND($B323<BV$14,BV$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BV$14-$B323-1),0)","v":0},{"$f":"BV323-IF(AND($B323<BW$14,BW$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BW$14-$B323-1),0)","v":0},{"$f":"BW323-IF(AND($B323<BX$14,BX$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BX$14-$B323-1),0)","v":0},{"$f":"BX323-IF(AND($B323<BY$14,BY$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BY$14-$B323-1),0)","v":0},{"$f":"BY323-IF(AND($B323<BZ$14,BZ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BZ$14-$B323-1),0)","v":0},{"$f":"BZ323-IF(AND($B323<CA$14,CA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CA$14-$B323-1),0)","v":0},{"$f":"CA323-IF(AND($B323<CB$14,CB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CB$14-$B323-1),0)","v":0},{"$f":"CB323-IF(AND($B323<CC$14,CC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CC$14-$B323-1),0)","v":0},{"$f":"CC323-IF(AND($B323<CD$14,CD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CD$14-$B323-1),0)","v":0},{"$f":"CD323-IF(AND($B323<CE$14,CE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CE$14-$B323-1),0)","v":0},{"$f":"CE323-IF(AND($B323<CF$14,CF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CF$14-$B323-1),0)","v":0},{"$f":"CF323-IF(AND($B323<CG$14,CG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CG$14-$B323-1),0)","v":0},{"$f":"CG323-IF(AND($B323<CH$14,CH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CH$14-$B323-1),0)","v":0},{"$f":"CH323-IF(AND($B323<CI$14,CI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CI$14-$B323-1),0)","v":0},{"$f":"CI323-IF(AND($B323<CJ$14,CJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CJ$14-$B323-1),0)","v":0},{"$f":"CJ323-IF(AND($B323<CK$14,CK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CK$14-$B323-1),0)","v":0},{"$f":"CK323-IF(AND($B323<CL$14,CL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CL$14-$B323-1),0)","v":0},{"$f":"CL323-IF(AND($B323<CM$14,CM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CM$14-$B323-1),0)","v":0},{"$f":"CM323-IF(AND($B323<CN$14,CN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CN$14-$B323-1),0)","v":0},{"$f":"CN323-IF(AND($B323<CO$14,CO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CO$14-$B323-1),0)","v":0},{"$f":"CO323-IF(AND($B323<CP$14,CP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CP$14-$B323-1),0)","v":0},{"$f":"CP323-IF(AND($B323<CQ$14,CQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CQ$14-$B323-1),0)","v":0},{"$f":"CQ323-IF(AND($B323<CR$14,CR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CR$14-$B323-1),0)","v":0},{"$f":"CR323-IF(AND($B323<CS$14,CS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CS$14-$B323-1),0)","v":0},{"$f":"CS323-IF(AND($B323<CT$14,CT$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CT$14-$B323-1),0)","v":0},{"$f":"CT323-IF(AND($B323<CU$14,CU$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CU$14-$B323-1),0)","v":0},{"$f":"CU323-IF(AND($B323<CV$14,CV$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CV$14-$B323-1),0)","v":0},{"$f":"CV323-IF(AND($B323<CW$14,CW$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CW$14-$B323-1),0)","v":0},{"$f":"CW323-IF(AND($B323<CX$14,CX$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CX$14-$B323-1),0)","v":0},{"$f":"CX323-IF(AND($B323<CY$14,CY$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CY$14-$B323-1),0)","v":0},{"$f":"CY323-IF(AND($B323<CZ$14,CZ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CZ$14-$B323-1),0)","v":0},{"$f":"CZ323-IF(AND($B323<DA$14,DA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DA$14-$B323-1),0)","v":0},{"$f":"DA323-IF(AND($B323<DB$14,DB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DB$14-$B323-1),0)","v":0},{"$f":"DB323-IF(AND($B323<DC$14,DC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DC$14-$B323-1),0)","v":0},{"$f":"DC323-IF(AND($B323<DD$14,DD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DD$14-$B323-1),0)","v":0},{"$f":"DD323-IF(AND($B323<DE$14,DE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DE$14-$B323-1),0)","v":0},{"$f":"DE323-IF(AND($B323<DF$14,DF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DF$14-$B323-1),0)","v":0},{"$f":"DF323-IF(AND($B323<DG$14,DG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DG$14-$B323-1),0)","v":0},{"$f":"DG323-IF(AND($B323<DH$14,DH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DH$14-$B323-1),0)","v":0},{"$f":"DH323-IF(AND($B323<DI$14,DI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DI$14-$B323-1),0)","v":0},{"$f":"DI323-IF(AND($B323<DJ$14,DJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DJ$14-$B323-1),0)","v":0},{"$f":"DJ323-IF(AND($B323<DK$14,DK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DK$14-$B323-1),0)","v":0},{"$f":"DK323-IF(AND($B323<DL$14,DL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DL$14-$B323-1),0)","v":0},{"$f":"DL323-IF(AND($B323<DM$14,DM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DM$14-$B323-1),0)","v":0},{"$f":"DM323-IF(AND($B323<DN$14,DN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DN$14-$B323-1),0)","v":0},{"$f":"DN323-IF(AND($B323<DO$14,DO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DO$14-$B323-1),0)","v":0},{"$f":"DO323-IF(AND($B323<DP$14,DP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DP$14-$B323-1),0)","v":0},{"$f":"DP323-IF(AND($B323<DQ$14,DQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DQ$14-$B323-1),0)","v":0},{"$f":"DQ323-IF(AND($B323<DR$14,DR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DR$14-$B323-1),0)","v":0},{"$f":"DR323-IF(AND($B323<DS$14,DS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DS$14-$B323-1),0)","v":0}]
[{"$f":"Calcs!A338","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E338),1,Calcs!E338)*Periods,0)","v":4},{"$f":"ROUND(MAX(B338,Input!Z338*Periods),0)","v":4},null,null,0,{"$f":"F338-IF(AND($B338<G$14,G$14-$B338<$C$5),OFFSET(Input!$BJ338,0,G$14-$B338-1),0)","v":0},{"$f":"G338-IF(AND($B338<H$14,H$14-$B338<$C$5),OFFSET(Input!$BJ338,0,H$14-$B338-1),0)","v":0},{"$f":"H338-IF(AND($B338<I$14,I$14-$B338<$C$5),OFFSET(Input!$BJ338,0,I$14-$B338-1),0)","v":0},{"$f":"I338-IF(AND($B338<J$14,J$14-$B338<$C$5),OFFSET(Input!$BJ338,0,J$14-$B338-1),0)","v":0},{"$f":"J338-IF(AND($B338<K$14,K$14-$B338<$C$5),OFFSET(Input!$BJ338,0,K$14-$B338-1),0)","v":0},{"$f":"K338-IF(AND($B338<L$14,L$14-$B338<$C$5),OFFSET(Input!$BJ338,0,L$14-$B338-1),0)","v":0},{"$f":"L338-IF(AND($B338<M$14,M$14-$B338<$C$5),OFFSET(Input!$BJ338,0,M$14-$B338-1),0)","v":0},{"$f":"M338-IF(AND($B338<N$14,N$14-$B338<$C$5),OFFSET(Input!$BJ338,0,N$14-$B338-1),0)","v":0},{"$f":"N338-IF(AND($B338<O$14,O$14-$B338<$C$5),OFFSET(Input!$BJ338,0,O$14-$B338-1),0)","v":0},{"$f":"O338-IF(AND($B338<P$14,P$14-$B338<$C$5),OFFSET(Input!$BJ338,0,P$14-$B338-1),0)","v":0},{"$f":"P338-IF(AND($B338<Q$14,Q$14-$B338<$C$5),OFFSET(Input!$BJ338,0,Q$14-$B338-1),0)","v":0},{"$f":"Q338-IF(AND($B338<R$14,R$14-$B338<$C$5),OFFSET(Input!$BJ338,0,R$14-$B338-1),0)","v":0},{"$f":"R338-IF(AND($B338<S$14,S$14-$B338<$C$5),OFFSET(Input!$BJ338,0,S$14-$B338-1),0)","v":0},{"$f":"S338-IF(AND($B338<T$14,T$14-$B338<$C$5),OFFSET(Input!$BJ338,0,T$14-$B338-1),0)","v":0},{"$f":"T338-IF(AND($B338<U$14,U$14-$B338<$C$5),OFFSET(Input!$BJ338,0,U$14-$B338-1),0)","v":0},{"$f":"U338-IF(AND($B338<V$14,V$14-$B338<$C$5),OFFSET(Input!$BJ338,0,V$14-$B338-1),0)","v":0},{"$f":"V338-IF(AND($B338<W$14,W$14-$B338<$C$5),OFFSET(Input!$BJ338,0,W$14-$B338-1),0)","v":0},{"$f":"W338-IF(AND($B338<X$14,X$14-$B338<$C$5),OFFSET(Input!$BJ338,0,X$14-$B338-1),0)","v":0},{"$f":"X338-IF(AND($B338<Y$14,Y$14-$B338<$C$5),OFFSET(Input!$BJ338,0,Y$14-$B338-1),0)","v":0},{"$f":"Y338-IF(AND($B338<Z$14,Z$14-$B338<$C$5),OFFSET(Input!$BJ338,0,Z$14-$B338-1),0)","v":0},{"$f":"Z338-IF(AND($B338<AA$14,AA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AA$14-$B338-1),0)","v":0},{"$f":"AA338-IF(AND($B338<AB$14,AB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AB$14-$B338-1),0)","v":0},{"$f":"AB338-IF(AND($B338<AC$14,AC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AC$14-$B338-1),0)","v":0},{"$f":"AC338-IF(AND($B338<AD$14,AD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AD$14-$B338-1),0)","v":0},{"$f":"AD338-IF(AND($B338<AE$14,AE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AE$14-$B338-1),0)","v":0},{"$f":"AE338-IF(AND($B338<AF$14,AF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AF$14-$B338-1),0)","v":0},{"$f":"AF338-IF(AND($B338<AG$14,AG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AG$14-$B338-1),0)","v":0},{"$f":"AG338-IF(AND($B338<AH$14,AH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AH$14-$B338-1),0)","v":0},{"$f":"AH338-IF(AND($B338<AI$14,AI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AI$14-$B338-1),0)","v":0},{"$f":"AI338-IF(AND($B338<AJ$14,AJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AJ$14-$B338-1),0)","v":0},{"$f":"AJ338-IF(AND($B338<AK$14,AK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AK$14-$B338-1),0)","v":0},{"$f":"AK338-IF(AND($B338<AL$14,AL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AL$14-$B338-1),0)","v":0},{"$f":"AL338-IF(AND($B338<AM$14,AM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AM$14-$B338-1),0)","v":0},{"$f":"AM338-IF(AND($B338<AN$14,AN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AN$14-$B338-1),0)","v":0},{"$f":"AN338-IF(AND($B338<AO$14,AO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AO$14-$B338-1),0)","v":0},{"$f":"AO338-IF(AND($B338<AP$14,AP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AP$14-$B338-1),0)","v":0},{"$f":"AP338-IF(AND($B338<AQ$14,AQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AQ$14-$B338-1),0)","v":0},{"$f":"AQ338-IF(AND($B338<AR$14,AR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AR$14-$B338-1),0)","v":0},{"$f":"AR338-IF(AND($B338<AS$14,AS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AS$14-$B338-1),0)","v":0},{"$f":"AS338-IF(AND($B338<AT$14,AT$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AT$14-$B338-1),0)","v":0},{"$f":"AT338-IF(AND($B338<AU$14,AU$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AU$14-$B338-1),0)","v":0},{"$f":"AU338-IF(AND($B338<AV$14,AV$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AV$14-$B338-1),0)","v":0},{"$f":"AV338-IF(AND($B338<AW$14,AW$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AW$14-$B338-1),0)","v":0},{"$f":"AW338-IF(AND($B338<AX$14,AX$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AX$14-$B338-1),0)","v":0},{"$f":"AX338-IF(AND($B338<AY$14,AY$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AY$14-$B338-1),0)","v":0},{"$f":"AY338-IF(AND($B338<AZ$14,AZ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AZ$14-$B338-1),0)","v":0},{"$f":"AZ338-IF(AND($B338<BA$14,BA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BA$14-$B338-1),0)","v":0},{"$f":"BA338-IF(AND($B338<BB$14,BB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BB$14-$B338-1),0)","v":0},{"$f":"BB338-IF(AND($B338<BC$14,BC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BC$14-$B338-1),0)","v":0},{"$f":"BC338-IF(AND($B338<BD$14,BD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BD$14-$B338-1),0)","v":0},{"$f":"BD338-IF(AND($B338<BE$14,BE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BE$14-$B338-1),0)","v":0},{"$f":"BE338-IF(AND($B338<BF$14,BF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BF$14-$B338-1),0)","v":0},{"$f":"BF338-IF(AND($B338<BG$14,BG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BG$14-$B338-1),0)","v":0},{"$f":"BG338-IF(AND($B338<BH$14,BH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BH$14-$B338-1),0)","v":0},{"$f":"BH338-IF(AND($B338<BI$14,BI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BI$14-$B338-1),0)","v":0},{"$f":"BI338-IF(AND($B338<BJ$14,BJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BJ$14-$B338-1),0)","v":0},{"$f":"BJ338-IF(AND($B338<BK$14,BK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BK$14-$B338-1),0)","v":0},{"$f":"BK338-IF(AND($B338<BL$14,BL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BL$14-$B338-1),0)","v":0},{"$f":"BL338-IF(AND($B338<BM$14,BM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BM$14-$B338-1),0)","v":0},{"$f":"BM338-IF(AND($B338<BN$14,BN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BN$14-$B338-1),0)","v":0},{"$f":"BN338-IF(AND($B338<BO$14,BO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BO$14-$B338-1),0)","v":0},{"$f":"BO338-IF(AND($B338<BP$14,BP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BP$14-$B338-1),0)","v":0},{"$f":"BP338-IF(AND($B338<BQ$14,BQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BQ$14-$B338-1),0)","v":0},{"$f":"BQ338-IF(AND($B338<BR$14,BR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BR$14-$B338-1),0)","v":0},{"$f":"BR338-IF(AND($B338<BS$14,BS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BS$14-$B338-1),0)","v":0},{"$f":"BS338-IF(AND($B338<BT$14,BT$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BT$14-$B338-1),0)","v":0},{"$f":"BT338-IF(AND($B338<BU$14,BU$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BU$14-$B338-1),0)","v":0},{"$f":"BU338-IF(AND($B338<BV$14,BV$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BV$14-$B338-1),0)","v":0},{"$f":"BV338-IF(AND($B338<BW$14,BW$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BW$14-$B338-1),0)","v":0},{"$f":"BW338-IF(AND($B338<BX$14,BX$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BX$14-$B338-1),0)","v":0},{"$f":"BX338-IF(AND($B338<BY$14,BY$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BY$14-$B338-1),0)","v":0},{"$f":"BY338-IF(AND($B338<BZ$14,BZ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BZ$14-$B338-1),0)","v":0},{"$f":"BZ338-IF(AND($B338<CA$14,CA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CA$14-$B338-1),0)","v":0},{"$f":"CA338-IF(AND($B338<CB$14,CB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CB$14-$B338-1),0)","v":0},{"$f":"CB338-IF(AND($B338<CC$14,CC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CC$14-$B338-1),0)","v":0},{"$f":"CC338-IF(AND($B338<CD$14,CD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CD$14-$B338-1),0)","v":0},{"$f":"CD338-IF(AND($B338<CE$14,CE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CE$14-$B338-1),0)","v":0},{"$f":"CE338-IF(AND($B338<CF$14,CF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CF$14-$B338-1),0)","v":0},{"$f":"CF338-IF(AND($B338<CG$14,CG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CG$14-$B338-1),0)","v":0},{"$f":"CG338-IF(AND($B338<CH$14,CH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CH$14-$B338-1),0)","v":0},{"$f":"CH338-IF(AND($B338<CI$14,CI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CI$14-$B338-1),0)","v":0},{"$f":"CI338-IF(AND($B338<CJ$14,CJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CJ$14-$B338-1),0)","v":0},{"$f":"CJ338-IF(AND($B338<CK$14,CK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CK$14-$B338-1),0)","v":0},{"$f":"CK338-IF(AND($B338<CL$14,CL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CL$14-$B338-1),0)","v":0},{"$f":"CL338-IF(AND($B338<CM$14,CM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CM$14-$B338-1),0)","v":0},{"$f":"CM338-IF(AND($B338<CN$14,CN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CN$14-$B338-1),0)","v":0},{"$f":"CN338-IF(AND($B338<CO$14,CO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CO$14-$B338-1),0)","v":0},{"$f":"CO338-IF(AND($B338<CP$14,CP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CP$14-$B338-1),0)","v":0},{"$f":"CP338-IF(AND($B338<CQ$14,CQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CQ$14-$B338-1),0)","v":0},{"$f":"CQ338-IF(AND($B338<CR$14,CR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CR$14-$B338-1),0)","v":0},{"$f":"CR338-IF(AND($B338<CS$14,CS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CS$14-$B338-1),0)","v":0},{"$f":"CS338-IF(AND($B338<CT$14,CT$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CT$14-$B338-1),0)","v":0},{"$f":"CT338-IF(AND($B338<CU$14,CU$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CU$14-$B338-1),0)","v":0},{"$f":"CU338-IF(AND($B338<CV$14,CV$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CV$14-$B338-1),0)","v":0},{"$f":"CV338-IF(AND($B338<CW$14,CW$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CW$14-$B338-1),0)","v":0},{"$f":"CW338-IF(AND($B338<CX$14,CX$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CX$14-$B338-1),0)","v":0},{"$f":"CX338-IF(AND($B338<CY$14,CY$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CY$14-$B338-1),0)","v":0},{"$f":"CY338-IF(AND($B338<CZ$14,CZ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CZ$14-$B338-1),0)","v":0},{"$f":"CZ338-IF(AND($B338<DA$14,DA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DA$14-$B338-1),0)","v":0},{"$f":"DA338-IF(AND($B338<DB$14,DB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DB$14-$B338-1),0)","v":0},{"$f":"DB338-IF(AND($B338<DC$14,DC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DC$14-$B338-1),0)","v":0},{"$f":"DC338-IF(AND($B338<DD$14,DD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DD$14-$B338-1),0)","v":0},{"$f":"DD338-IF(AND($B338<DE$14,DE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DE$14-$B338-1),0)","v":0},{"$f":"DE338-IF(AND($B338<DF$14,DF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DF$14-$B338-1),0)","v":0},{"$f":"DF338-IF(AND($B338<DG$14,DG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DG$14-$B338-1),0)","v":0},{"$f":"DG338-IF(AND($B338<DH$14,DH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DH$14-$B338-1),0)","v":0},{"$f":"DH338-IF(AND($B338<DI$14,DI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DI$14-$B338-1),0)","v":0},{"$f":"DI338-IF(AND($B338<DJ$14,DJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DJ$14-$B338-1),0)","v":0},{"$f":"DJ338-IF(AND($B338<DK$14,DK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DK$14-$B338-1),0)","v":0},{"$f":"DK338-IF(AND($B338<DL$14,DL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DL$14-$B338-1),0)","v":0},{"$f":"DL338-IF(AND($B338<DM$14,DM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DM$14-$B338-1),0)","v":0},{"$f":"DM338-IF(AND($B338<DN$14,DN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DN$14-$B338-1),0)","v":0},{"$f":"DN338-IF(AND($B338<DO$14,DO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DO$14-$B338-1),0)","v":0},{"$f":"DO338-IF(AND($B338<DP$14,DP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DP$14-$B338-1),0)","v":0},{"$f":"DP338-IF(AND($B338<DQ$14,DQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DQ$14-$B338-1),0)","v":0},{"$f":"DQ338-IF(AND($B338<DR$14,DR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DR$14-$B338-1),0)","v":0},{"$f":"DR338-IF(AND($B338<DS$14,DS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DS$14-$B338-1),0)","v":0}]
[{"$f":"Calcs!A378","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E378),1,Calcs!E378)*Periods,0)","v":4},{"$f":"ROUND(MAX(B378,Input!Z378*Periods),0)","v":4},null,null,0,{"$f":"F378-IF(AND($B378<G$14,G$14-$B378<$C$5),OFFSET(Input!$BJ378,0,G$14-$B378-1),0)","v":0},{"$f":"G378-IF(AND($B378<H$14,H$14-$B378<$C$5),OFFSET(Input!$BJ378,0,H$14-$B378-1),0)","v":0},{"$f":"H378-IF(AND($B378<I$14,I$14-$B378<$C$5),OFFSET(Input!$BJ378,0,I$14-$B378-1),0)","v":0},{"$f":"I378-IF(AND($B378<J$14,J$14-$B378<$C$5),OFFSET(Input!$BJ378,0,J$14-$B378-1),0)","v":0},{"$f":"J378-IF(AND($B378<K$14,K$14-$B378<$C$5),OFFSET(Input!$BJ378,0,K$14-$B378-1),0)","v":0},{"$f":"K378-IF(AND($B378<L$14,L$14-$B378<$C$5),OFFSET(Input!$BJ378,0,L$14-$B378-1),0)","v":0},{"$f":"L378-IF(AND($B378<M$14,M$14-$B378<$C$5),OFFSET(Input!$BJ378,0,M$14-$B378-1),0)","v":0},{"$f":"M378-IF(AND($B378<N$14,N$14-$B378<$C$5),OFFSET(Input!$BJ378,0,N$14-$B378-1),0)","v":0},{"$f":"N378-IF(AND($B378<O$14,O$14-$B378<$C$5),OFFSET(Input!$BJ378,0,O$14-$B378-1),0)","v":0},{"$f":"O378-IF(AND($B378<P$14,P$14-$B378<$C$5),OFFSET(Input!$BJ378,0,P$14-$B378-1),0)","v":0},{"$f":"P378-IF(AND($B378<Q$14,Q$14-$B378<$C$5),OFFSET(Input!$BJ378,0,Q$14-$B378-1),0)","v":0},{"$f":"Q378-IF(AND($B378<R$14,R$14-$B378<$C$5),OFFSET(Input!$BJ378,0,R$14-$B378-1),0)","v":0},{"$f":"R378-IF(AND($B378<S$14,S$14-$B378<$C$5),OFFSET(Input!$BJ378,0,S$14-$B378-1),0)","v":0},{"$f":"S378-IF(AND($B378<T$14,T$14-$B378<$C$5),OFFSET(Input!$BJ378,0,T$14-$B378-1),0)","v":0},{"$f":"T378-IF(AND($B378<U$14,U$14-$B378<$C$5),OFFSET(Input!$BJ378,0,U$14-$B378-1),0)","v":0},{"$f":"U378-IF(AND($B378<V$14,V$14-$B378<$C$5),OFFSET(Input!$BJ378,0,V$14-$B378-1),0)","v":0},{"$f":"V378-IF(AND($B378<W$14,W$14-$B378<$C$5),OFFSET(Input!$BJ378,0,W$14-$B378-1),0)","v":0},{"$f":"W378-IF(AND($B378<X$14,X$14-$B378<$C$5),OFFSET(Input!$BJ378,0,X$14-$B378-1),0)","v":0},{"$f":"X378-IF(AND($B378<Y$14,Y$14-$B378<$C$5),OFFSET(Input!$BJ378,0,Y$14-$B378-1),0)","v":0},{"$f":"Y378-IF(AND($B378<Z$14,Z$14-$B378<$C$5),OFFSET(Input!$BJ378,0,Z$14-$B378-1),0)","v":0},{"$f":"Z378-IF(AND($B378<AA$14,AA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AA$14-$B378-1),0)","v":0},{"$f":"AA378-IF(AND($B378<AB$14,AB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AB$14-$B378-1),0)","v":0},{"$f":"AB378-IF(AND($B378<AC$14,AC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AC$14-$B378-1),0)","v":0},{"$f":"AC378-IF(AND($B378<AD$14,AD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AD$14-$B378-1),0)","v":0},{"$f":"AD378-IF(AND($B378<AE$14,AE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AE$14-$B378-1),0)","v":0},{"$f":"AE378-IF(AND($B378<AF$14,AF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AF$14-$B378-1),0)","v":0},{"$f":"AF378-IF(AND($B378<AG$14,AG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AG$14-$B378-1),0)","v":0},{"$f":"AG378-IF(AND($B378<AH$14,AH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AH$14-$B378-1),0)","v":0},{"$f":"AH378-IF(AND($B378<AI$14,AI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AI$14-$B378-1),0)","v":0},{"$f":"AI378-IF(AND($B378<AJ$14,AJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AJ$14-$B378-1),0)","v":0},{"$f":"AJ378-IF(AND($B378<AK$14,AK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AK$14-$B378-1),0)","v":0},{"$f":"AK378-IF(AND($B378<AL$14,AL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AL$14-$B378-1),0)","v":0},{"$f":"AL378-IF(AND($B378<AM$14,AM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AM$14-$B378-1),0)","v":0},{"$f":"AM378-IF(AND($B378<AN$14,AN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AN$14-$B378-1),0)","v":0},{"$f":"AN378-IF(AND($B378<AO$14,AO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AO$14-$B378-1),0)","v":0},{"$f":"AO378-IF(AND($B378<AP$14,AP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AP$14-$B378-1),0)","v":0},{"$f":"AP378-IF(AND($B378<AQ$14,AQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AQ$14-$B378-1),0)","v":0},{"$f":"AQ378-IF(AND($B378<AR$14,AR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AR$14-$B378-1),0)","v":0},{"$f":"AR378-IF(AND($B378<AS$14,AS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AS$14-$B378-1),0)","v":0},{"$f":"AS378-IF(AND($B378<AT$14,AT$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AT$14-$B378-1),0)","v":0},{"$f":"AT378-IF(AND($B378<AU$14,AU$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AU$14-$B378-1),0)","v":0},{"$f":"AU378-IF(AND($B378<AV$14,AV$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AV$14-$B378-1),0)","v":0},{"$f":"AV378-IF(AND($B378<AW$14,AW$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AW$14-$B378-1),0)","v":0},{"$f":"AW378-IF(AND($B378<AX$14,AX$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AX$14-$B378-1),0)","v":0},{"$f":"AX378-IF(AND($B378<AY$14,AY$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AY$14-$B378-1),0)","v":0},{"$f":"AY378-IF(AND($B378<AZ$14,AZ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AZ$14-$B378-1),0)","v":0},{"$f":"AZ378-IF(AND($B378<BA$14,BA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BA$14-$B378-1),0)","v":0},{"$f":"BA378-IF(AND($B378<BB$14,BB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BB$14-$B378-1),0)","v":0},{"$f":"BB378-IF(AND($B378<BC$14,BC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BC$14-$B378-1),0)","v":0},{"$f":"BC378-IF(AND($B378<BD$14,BD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BD$14-$B378-1),0)","v":0},{"$f":"BD378-IF(AND($B378<BE$14,BE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BE$14-$B378-1),0)","v":0},{"$f":"BE378-IF(AND($B378<BF$14,BF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BF$14-$B378-1),0)","v":0},{"$f":"BF378-IF(AND($B378<BG$14,BG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BG$14-$B378-1),0)","v":0},{"$f":"BG378-IF(AND($B378<BH$14,BH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BH$14-$B378-1),0)","v":0},{"$f":"BH378-IF(AND($B378<BI$14,BI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BI$14-$B378-1),0)","v":0},{"$f":"BI378-IF(AND($B378<BJ$14,BJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BJ$14-$B378-1),0)","v":0},{"$f":"BJ378-IF(AND($B378<BK$14,BK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BK$14-$B378-1),0)","v":0},{"$f":"BK378-IF(AND($B378<BL$14,BL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BL$14-$B378-1),0)","v":0},{"$f":"BL378-IF(AND($B378<BM$14,BM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BM$14-$B378-1),0)","v":0},{"$f":"BM378-IF(AND($B378<BN$14,BN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BN$14-$B378-1),0)","v":0},{"$f":"BN378-IF(AND($B378<BO$14,BO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BO$14-$B378-1),0)","v":0},{"$f":"BO378-IF(AND($B378<BP$14,BP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BP$14-$B378-1),0)","v":0},{"$f":"BP378-IF(AND($B378<BQ$14,BQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BQ$14-$B378-1),0)","v":0},{"$f":"BQ378-IF(AND($B378<BR$14,BR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BR$14-$B378-1),0)","v":0},{"$f":"BR378-IF(AND($B378<BS$14,BS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BS$14-$B378-1),0)","v":0},{"$f":"BS378-IF(AND($B378<BT$14,BT$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BT$14-$B378-1),0)","v":0},{"$f":"BT378-IF(AND($B378<BU$14,BU$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BU$14-$B378-1),0)","v":0},{"$f":"BU378-IF(AND($B378<BV$14,BV$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BV$14-$B378-1),0)","v":0},{"$f":"BV378-IF(AND($B378<BW$14,BW$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BW$14-$B378-1),0)","v":0},{"$f":"BW378-IF(AND($B378<BX$14,BX$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BX$14-$B378-1),0)","v":0},{"$f":"BX378-IF(AND($B378<BY$14,BY$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BY$14-$B378-1),0)","v":0},{"$f":"BY378-IF(AND($B378<BZ$14,BZ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BZ$14-$B378-1),0)","v":0},{"$f":"BZ378-IF(AND($B378<CA$14,CA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CA$14-$B378-1),0)","v":0},{"$f":"CA378-IF(AND($B378<CB$14,CB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CB$14-$B378-1),0)","v":0},{"$f":"CB378-IF(AND($B378<CC$14,CC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CC$14-$B378-1),0)","v":0},{"$f":"CC378-IF(AND($B378<CD$14,CD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CD$14-$B378-1),0)","v":0},{"$f":"CD378-IF(AND($B378<CE$14,CE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CE$14-$B378-1),0)","v":0},{"$f":"CE378-IF(AND($B378<CF$14,CF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CF$14-$B378-1),0)","v":0},{"$f":"CF378-IF(AND($B378<CG$14,CG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CG$14-$B378-1),0)","v":0},{"$f":"CG378-IF(AND($B378<CH$14,CH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CH$14-$B378-1),0)","v":0},{"$f":"CH378-IF(AND($B378<CI$14,CI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CI$14-$B378-1),0)","v":0},{"$f":"CI378-IF(AND($B378<CJ$14,CJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CJ$14-$B378-1),0)","v":0},{"$f":"CJ378-IF(AND($B378<CK$14,CK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CK$14-$B378-1),0)","v":0},{"$f":"CK378-IF(AND($B378<CL$14,CL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CL$14-$B378-1),0)","v":0},{"$f":"CL378-IF(AND($B378<CM$14,CM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CM$14-$B378-1),0)","v":0},{"$f":"CM378-IF(AND($B378<CN$14,CN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CN$14-$B378-1),0)","v":0},{"$f":"CN378-IF(AND($B378<CO$14,CO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CO$14-$B378-1),0)","v":0},{"$f":"CO378-IF(AND($B378<CP$14,CP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CP$14-$B378-1),0)","v":0},{"$f":"CP378-IF(AND($B378<CQ$14,CQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CQ$14-$B378-1),0)","v":0},{"$f":"CQ378-IF(AND($B378<CR$14,CR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CR$14-$B378-1),0)","v":0},{"$f":"CR378-IF(AND($B378<CS$14,CS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CS$14-$B378-1),0)","v":0},{"$f":"CS378-IF(AND($B378<CT$14,CT$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CT$14-$B378-1),0)","v":0},{"$f":"CT378-IF(AND($B378<CU$14,CU$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CU$14-$B378-1),0)","v":0},{"$f":"CU378-IF(AND($B378<CV$14,CV$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CV$14-$B378-1),0)","v":0},{"$f":"CV378-IF(AND($B378<CW$14,CW$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CW$14-$B378-1),0)","v":0},{"$f":"CW378-IF(AND($B378<CX$14,CX$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CX$14-$B378-1),0)","v":0},{"$f":"CX378-IF(AND($B378<CY$14,CY$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CY$14-$B378-1),0)","v":0},{"$f":"CY378-IF(AND($B378<CZ$14,CZ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CZ$14-$B378-1),0)","v":0},{"$f":"CZ378-IF(AND($B378<DA$14,DA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DA$14-$B378-1),0)","v":0},{"$f":"DA378-IF(AND($B378<DB$14,DB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DB$14-$B378-1),0)","v":0},{"$f":"DB378-IF(AND($B378<DC$14,DC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DC$14-$B378-1),0)","v":0},{"$f":"DC378-IF(AND($B378<DD$14,DD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DD$14-$B378-1),0)","v":0},{"$f":"DD378-IF(AND($B378<DE$14,DE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DE$14-$B378-1),0)","v":0},{"$f":"DE378-IF(AND($B378<DF$14,DF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DF$14-$B378-1),0)","v":0},{"$f":"DF378-IF(AND($B378<DG$14,DG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DG$14-$B378-1),0)","v":0},{"$f":"DG378-IF(AND($B378<DH$14,DH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DH$14-$B378-1),0)","v":0},{"$f":"DH378-IF(AND($B378<DI$14,DI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DI$14-$B378-1),0)","v":0},{"$f":"DI378-IF(AND($B378<DJ$14,DJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DJ$14-$B378-1),0)","v":0},{"$f":"DJ378-IF(AND($B378<DK$14,DK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DK$14-$B378-1),0)","v":0},{"$f":"DK378-IF(AND($B378<DL$14,DL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DL$14-$B378-1),0)","v":0},{"$f":"DL378-IF(AND($B378<DM$14,DM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DM$14-$B378-1),0)","v":0},{"$f":"DM378-IF(AND($B378<DN$14,DN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DN$14-$B378-1),0)","v":0},{"$f":"DN378-IF(AND($B378<DO$14,DO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DO$14-$B378-1),0)","v":0},{"$f":"DO378-IF(AND($B378<DP$14,DP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DP$14-$B378-1),0)","v":0},{"$f":"DP378-IF(AND($B378<DQ$14,DQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DQ$14-$B378-1),0)","v":0},{"$f":"DQ378-IF(AND($B378<DR$14,DR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DR$14-$B378-1),0)","v":0},{"$f":"DR378-IF(AND($B378<DS$14,DS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DS$14-$B378-1),0)","v":0}]
[{"$f":"Calcs!A389","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E389),1,Calcs!E389)*Periods,0)","v":4},{"$f":"ROUND(MAX(B389,Input!Z389*Periods),0)","v":4},null,null,0,{"$f":"F389-IF(AND($B389<G$14,G$14-$B389<$C$5),OFFSET(Input!$BJ389,0,G$14-$B389-1),0)","v":0},{"$f":"G389-IF(AND($B389<H$14,H$14-$B389<$C$5),OFFSET(Input!$BJ389,0,H$14-$B389-1),0)","v":0},{"$f":"H389-IF(AND($B389<I$14,I$14-$B389<$C$5),OFFSET(Input!$BJ389,0,I$14-$B389-1),0)","v":0},{"$f":"I389-IF(AND($B389<J$14,J$14-$B389<$C$5),OFFSET(Input!$BJ389,0,J$14-$B389-1),0)","v":0},{"$f":"J389-IF(AND($B389<K$14,K$14-$B389<$C$5),OFFSET(Input!$BJ389,0,K$14-$B389-1),0)","v":0},{"$f":"K389-IF(AND($B389<L$14,L$14-$B389<$C$5),OFFSET(Input!$BJ389,0,L$14-$B389-1),0)","v":0},{"$f":"L389-IF(AND($B389<M$14,M$14-$B389<$C$5),OFFSET(Input!$BJ389,0,M$14-$B389-1),0)","v":0},{"$f":"M389-IF(AND($B389<N$14,N$14-$B389<$C$5),OFFSET(Input!$BJ389,0,N$14-$B389-1),0)","v":0},{"$f":"N389-IF(AND($B389<O$14,O$14-$B389<$C$5),OFFSET(Input!$BJ389,0,O$14-$B389-1),0)","v":0},{"$f":"O389-IF(AND($B389<P$14,P$14-$B389<$C$5),OFFSET(Input!$BJ389,0,P$14-$B389-1),0)","v":0},{"$f":"P389-IF(AND($B389<Q$14,Q$14-$B389<$C$5),OFFSET(Input!$BJ389,0,Q$14-$B389-1),0)","v":0},{"$f":"Q389-IF(AND($B389<R$14,R$14-$B389<$C$5),OFFSET(Input!$BJ389,0,R$14-$B389-1),0)","v":0},{"$f":"R389-IF(AND($B389<S$14,S$14-$B389<$C$5),OFFSET(Input!$BJ389,0,S$14-$B389-1),0)","v":0},{"$f":"S389-IF(AND($B389<T$14,T$14-$B389<$C$5),OFFSET(Input!$BJ389,0,T$14-$B389-1),0)","v":0},{"$f":"T389-IF(AND($B389<U$14,U$14-$B389<$C$5),OFFSET(Input!$BJ389,0,U$14-$B389-1),0)","v":0},{"$f":"U389-IF(AND($B389<V$14,V$14-$B389<$C$5),OFFSET(Input!$BJ389,0,V$14-$B389-1),0)","v":0},{"$f":"V389-IF(AND($B389<W$14,W$14-$B389<$C$5),OFFSET(Input!$BJ389,0,W$14-$B389-1),0)","v":0},{"$f":"W389-IF(AND($B389<X$14,X$14-$B389<$C$5),OFFSET(Input!$BJ389,0,X$14-$B389-1),0)","v":0},{"$f":"X389-IF(AND($B389<Y$14,Y$14-$B389<$C$5),OFFSET(Input!$BJ389,0,Y$14-$B389-1),0)","v":0},{"$f":"Y389-IF(AND($B389<Z$14,Z$14-$B389<$C$5),OFFSET(Input!$BJ389,0,Z$14-$B389-1),0)","v":0},{"$f":"Z389-IF(AND($B389<AA$14,AA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AA$14-$B389-1),0)","v":0},{"$f":"AA389-IF(AND($B389<AB$14,AB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AB$14-$B389-1),0)","v":0},{"$f":"AB389-IF(AND($B389<AC$14,AC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AC$14-$B389-1),0)","v":0},{"$f":"AC389-IF(AND($B389<AD$14,AD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AD$14-$B389-1),0)","v":0},{"$f":"AD389-IF(AND($B389<AE$14,AE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AE$14-$B389-1),0)","v":0},{"$f":"AE389-IF(AND($B389<AF$14,AF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AF$14-$B389-1),0)","v":0},{"$f":"AF389-IF(AND($B389<AG$14,AG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AG$14-$B389-1),0)","v":0},{"$f":"AG389-IF(AND($B389<AH$14,AH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AH$14-$B389-1),0)","v":0},{"$f":"AH389-IF(AND($B389<AI$14,AI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AI$14-$B389-1),0)","v":0},{"$f":"AI389-IF(AND($B389<AJ$14,AJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AJ$14-$B389-1),0)","v":0},{"$f":"AJ389-IF(AND($B389<AK$14,AK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AK$14-$B389-1),0)","v":0},{"$f":"AK389-IF(AND($B389<AL$14,AL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AL$14-$B389-1),0)","v":0},{"$f":"AL389-IF(AND($B389<AM$14,AM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AM$14-$B389-1),0)","v":0},{"$f":"AM389-IF(AND($B389<AN$14,AN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AN$14-$B389-1),0)","v":0},{"$f":"AN389-IF(AND($B389<AO$14,AO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AO$14-$B389-1),0)","v":0},{"$f":"AO389-IF(AND($B389<AP$14,AP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AP$14-$B389-1),0)","v":0},{"$f":"AP389-IF(AND($B389<AQ$14,AQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AQ$14-$B389-1),0)","v":0},{"$f":"AQ389-IF(AND($B389<AR$14,AR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AR$14-$B389-1),0)","v":0},{"$f":"AR389-IF(AND($B389<AS$14,AS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AS$14-$B389-1),0)","v":0},{"$f":"AS389-IF(AND($B389<AT$14,AT$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AT$14-$B389-1),0)","v":0},{"$f":"AT389-IF(AND($B389<AU$14,AU$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AU$14-$B389-1),0)","v":0},{"$f":"AU389-IF(AND($B389<AV$14,AV$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AV$14-$B389-1),0)","v":0},{"$f":"AV389-IF(AND($B389<AW$14,AW$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AW$14-$B389-1),0)","v":0},{"$f":"AW389-IF(AND($B389<AX$14,AX$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AX$14-$B389-1),0)","v":0},{"$f":"AX389-IF(AND($B389<AY$14,AY$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AY$14-$B389-1),0)","v":0},{"$f":"AY389-IF(AND($B389<AZ$14,AZ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AZ$14-$B389-1),0)","v":0},{"$f":"AZ389-IF(AND($B389<BA$14,BA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BA$14-$B389-1),0)","v":0},{"$f":"BA389-IF(AND($B389<BB$14,BB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BB$14-$B389-1),0)","v":0},{"$f":"BB389-IF(AND($B389<BC$14,BC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BC$14-$B389-1),0)","v":0},{"$f":"BC389-IF(AND($B389<BD$14,BD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BD$14-$B389-1),0)","v":0},{"$f":"BD389-IF(AND($B389<BE$14,BE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BE$14-$B389-1),0)","v":0},{"$f":"BE389-IF(AND($B389<BF$14,BF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BF$14-$B389-1),0)","v":0},{"$f":"BF389-IF(AND($B389<BG$14,BG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BG$14-$B389-1),0)","v":0},{"$f":"BG389-IF(AND($B389<BH$14,BH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BH$14-$B389-1),0)","v":0},{"$f":"BH389-IF(AND($B389<BI$14,BI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BI$14-$B389-1),0)","v":0},{"$f":"BI389-IF(AND($B389<BJ$14,BJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BJ$14-$B389-1),0)","v":0},{"$f":"BJ389-IF(AND($B389<BK$14,BK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BK$14-$B389-1),0)","v":0},{"$f":"BK389-IF(AND($B389<BL$14,BL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BL$14-$B389-1),0)","v":0},{"$f":"BL389-IF(AND($B389<BM$14,BM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BM$14-$B389-1),0)","v":0},{"$f":"BM389-IF(AND($B389<BN$14,BN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BN$14-$B389-1),0)","v":0},{"$f":"BN389-IF(AND($B389<BO$14,BO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BO$14-$B389-1),0)","v":0},{"$f":"BO389-IF(AND($B389<BP$14,BP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BP$14-$B389-1),0)","v":0},{"$f":"BP389-IF(AND($B389<BQ$14,BQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BQ$14-$B389-1),0)","v":0},{"$f":"BQ389-IF(AND($B389<BR$14,BR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BR$14-$B389-1),0)","v":0},{"$f":"BR389-IF(AND($B389<BS$14,BS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BS$14-$B389-1),0)","v":0},{"$f":"BS389-IF(AND($B389<BT$14,BT$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BT$14-$B389-1),0)","v":0},{"$f":"BT389-IF(AND($B389<BU$14,BU$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BU$14-$B389-1),0)","v":0},{"$f":"BU389-IF(AND($B389<BV$14,BV$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BV$14-$B389-1),0)","v":0},{"$f":"BV389-IF(AND($B389<BW$14,BW$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BW$14-$B389-1),0)","v":0},{"$f":"BW389-IF(AND($B389<BX$14,BX$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BX$14-$B389-1),0)","v":0},{"$f":"BX389-IF(AND($B389<BY$14,BY$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BY$14-$B389-1),0)","v":0},{"$f":"BY389-IF(AND($B389<BZ$14,BZ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BZ$14-$B389-1),0)","v":0},{"$f":"BZ389-IF(AND($B389<CA$14,CA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CA$14-$B389-1),0)","v":0},{"$f":"CA389-IF(AND($B389<CB$14,CB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CB$14-$B389-1),0)","v":0},{"$f":"CB389-IF(AND($B389<CC$14,CC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CC$14-$B389-1),0)","v":0},{"$f":"CC389-IF(AND($B389<CD$14,CD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CD$14-$B389-1),0)","v":0},{"$f":"CD389-IF(AND($B389<CE$14,CE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CE$14-$B389-1),0)","v":0},{"$f":"CE389-IF(AND($B389<CF$14,CF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CF$14-$B389-1),0)","v":0},{"$f":"CF389-IF(AND($B389<CG$14,CG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CG$14-$B389-1),0)","v":0},{"$f":"CG389-IF(AND($B389<CH$14,CH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CH$14-$B389-1),0)","v":0},{"$f":"CH389-IF(AND($B389<CI$14,CI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CI$14-$B389-1),0)","v":0},{"$f":"CI389-IF(AND($B389<CJ$14,CJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CJ$14-$B389-1),0)","v":0},{"$f":"CJ389-IF(AND($B389<CK$14,CK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CK$14-$B389-1),0)","v":0},{"$f":"CK389-IF(AND($B389<CL$14,CL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CL$14-$B389-1),0)","v":0},{"$f":"CL389-IF(AND($B389<CM$14,CM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CM$14-$B389-1),0)","v":0},{"$f":"CM389-IF(AND($B389<CN$14,CN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CN$14-$B389-1),0)","v":0},{"$f":"CN389-IF(AND($B389<CO$14,CO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CO$14-$B389-1),0)","v":0},{"$f":"CO389-IF(AND($B389<CP$14,CP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CP$14-$B389-1),0)","v":0},{"$f":"CP389-IF(AND($B389<CQ$14,CQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CQ$14-$B389-1),0)","v":0},{"$f":"CQ389-IF(AND($B389<CR$14,CR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CR$14-$B389-1),0)","v":0},{"$f":"CR389-IF(AND($B389<CS$14,CS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CS$14-$B389-1),0)","v":0},{"$f":"CS389-IF(AND($B389<CT$14,CT$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CT$14-$B389-1),0)","v":0},{"$f":"CT389-IF(AND($B389<CU$14,CU$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CU$14-$B389-1),0)","v":0},{"$f":"CU389-IF(AND($B389<CV$14,CV$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CV$14-$B389-1),0)","v":0},{"$f":"CV389-IF(AND($B389<CW$14,CW$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CW$14-$B389-1),0)","v":0},{"$f":"CW389-IF(AND($B389<CX$14,CX$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CX$14-$B389-1),0)","v":0},{"$f":"CX389-IF(AND($B389<CY$14,CY$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CY$14-$B389-1),0)","v":0},{"$f":"CY389-IF(AND($B389<CZ$14,CZ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CZ$14-$B389-1),0)","v":0},{"$f":"CZ389-IF(AND($B389<DA$14,DA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DA$14-$B389-1),0)","v":0},{"$f":"DA389-IF(AND($B389<DB$14,DB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DB$14-$B389-1),0)","v":0},{"$f":"DB389-IF(AND($B389<DC$14,DC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DC$14-$B389-1),0)","v":0},{"$f":"DC389-IF(AND($B389<DD$14,DD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DD$14-$B389-1),0)","v":0},{"$f":"DD389-IF(AND($B389<DE$14,DE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DE$14-$B389-1),0)","v":0},{"$f":"DE389-IF(AND($B389<DF$14,DF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DF$14-$B389-1),0)","v":0},{"$f":"DF389-IF(AND($B389<DG$14,DG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DG$14-$B389-1),0)","v":0},{"$f":"DG389-IF(AND($B389<DH$14,DH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DH$14-$B389-1),0)","v":0},{"$f":"DH389-IF(AND($B389<DI$14,DI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DI$14-$B389-1),0)","v":0},{"$f":"DI389-IF(AND($B389<DJ$14,DJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DJ$14-$B389-1),0)","v":0},{"$f":"DJ389-IF(AND($B389<DK$14,DK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DK$14-$B389-1),0)","v":0},{"$f":"DK389-IF(AND($B389<DL$14,DL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DL$14-$B389-1),0)","v":0},{"$f":"DL389-IF(AND($B389<DM$14,DM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DM$14-$B389-1),0)","v":0},{"$f":"DM389-IF(AND($B389<DN$14,DN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DN$14-$B389-1),0)","v":0},{"$f":"DN389-IF(AND($B389<DO$14,DO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DO$14-$B389-1),0)","v":0},{"$f":"DO389-IF(AND($B389<DP$14,DP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DP$14-$B389-1),0)","v":0},{"$f":"DP389-IF(AND($B389<DQ$14,DQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DQ$14-$B389-1),0)","v":0},{"$f":"DQ389-IF(AND($B389<DR$14,DR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DR$14-$B389-1),0)","v":0},{"$f":"DR389-IF(AND($B389<DS$14,DS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DS$14-$B389-1),0)","v":0}]
[{"$f":"Calcs!A429","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E429),1,Calcs!E429)*Periods,0)","v":4},{"$f":"ROUND(MAX(B429,Input!Z429*Periods),0)","v":4},null,null,0,{"$f":"F429-IF(AND($B429<G$14,G$14-$B429<$C$5),OFFSET(Input!$BJ429,0,G$14-$B429-1),0)","v":0},{"$f":"G429-IF(AND($B429<H$14,H$14-$B429<$C$5),OFFSET(Input!$BJ429,0,H$14-$B429-1),0)","v":0},{"$f":"H429-IF(AND($B429<I$14,I$14-$B429<$C$5),OFFSET(Input!$BJ429,0,I$14-$B429-1),0)","v":0},{"$f":"I429-IF(AND($B429<J$14,J$14-$B429<$C$5),OFFSET(Input!$BJ429,0,J$14-$B429-1),0)","v":0},{"$f":"J429-IF(AND($B429<K$14,K$14-$B429<$C$5),OFFSET(Input!$BJ429,0,K$14-$B429-1),0)","v":0},{"$f":"K429-IF(AND($B429<L$14,L$14-$B429<$C$5),OFFSET(Input!$BJ429,0,L$14-$B429-1),0)","v":0},{"$f":"L429-IF(AND($B429<M$14,M$14-$B429<$C$5),OFFSET(Input!$BJ429,0,M$14-$B429-1),0)","v":0},{"$f":"M429-IF(AND($B429<N$14,N$14-$B429<$C$5),OFFSET(Input!$BJ429,0,N$14-$B429-1),0)","v":0},{"$f":"N429-IF(AND($B429<O$14,O$14-$B429<$C$5),OFFSET(Input!$BJ429,0,O$14-$B429-1),0)","v":0},{"$f":"O429-IF(AND($B429<P$14,P$14-$B429<$C$5),OFFSET(Input!$BJ429,0,P$14-$B429-1),0)","v":0},{"$f":"P429-IF(AND($B429<Q$14,Q$14-$B429<$C$5),OFFSET(Input!$BJ429,0,Q$14-$B429-1),0)","v":0},{"$f":"Q429-IF(AND($B429<R$14,R$14-$B429<$C$5),OFFSET(Input!$BJ429,0,R$14-$B429-1),0)","v":0},{"$f":"R429-IF(AND($B429<S$14,S$14-$B429<$C$5),OFFSET(Input!$BJ429,0,S$14-$B429-1),0)","v":0},{"$f":"S429-IF(AND($B429<T$14,T$14-$B429<$C$5),OFFSET(Input!$BJ429,0,T$14-$B429-1),0)","v":0},{"$f":"T429-IF(AND($B429<U$14,U$14-$B429<$C$5),OFFSET(Input!$BJ429,0,U$14-$B429-1),0)","v":0},{"$f":"U429-IF(AND($B429<V$14,V$14-$B429<$C$5),OFFSET(Input!$BJ429,0,V$14-$B429-1),0)","v":0},{"$f":"V429-IF(AND($B429<W$14,W$14-$B429<$C$5),OFFSET(Input!$BJ429,0,W$14-$B429-1),0)","v":0},{"$f":"W429-IF(AND($B429<X$14,X$14-$B429<$C$5),OFFSET(Input!$BJ429,0,X$14-$B429-1),0)","v":0},{"$f":"X429-IF(AND($B429<Y$14,Y$14-$B429<$C$5),OFFSET(Input!$BJ429,0,Y$14-$B429-1),0)","v":0},{"$f":"Y429-IF(AND($B429<Z$14,Z$14-$B429<$C$5),OFFSET(Input!$BJ429,0,Z$14-$B429-1),0)","v":0},{"$f":"Z429-IF(AND($B429<AA$14,AA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AA$14-$B429-1),0)","v":0},{"$f":"AA429-IF(AND($B429<AB$14,AB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AB$14-$B429-1),0)","v":0},{"$f":"AB429-IF(AND($B429<AC$14,AC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AC$14-$B429-1),0)","v":0},{"$f":"AC429-IF(AND($B429<AD$14,AD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AD$14-$B429-1),0)","v":0},{"$f":"AD429-IF(AND($B429<AE$14,AE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AE$14-$B429-1),0)","v":0},{"$f":"AE429-IF(AND($B429<AF$14,AF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AF$14-$B429-1),0)","v":0},{"$f":"AF429-IF(AND($B429<AG$14,AG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AG$14-$B429-1),0)","v":0},{"$f":"AG429-IF(AND($B429<AH$14,AH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AH$14-$B429-1),0)","v":0},{"$f":"AH429-IF(AND($B429<AI$14,AI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AI$14-$B429-1),0)","v":0},{"$f":"AI429-IF(AND($B429<AJ$14,AJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AJ$14-$B429-1),0)","v":0},{"$f":"AJ429-IF(AND($B429<AK$14,AK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AK$14-$B429-1),0)","v":0},{"$f":"AK429-IF(AND($B429<AL$14,AL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AL$14-$B429-1),0)","v":0},{"$f":"AL429-IF(AND($B429<AM$14,AM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AM$14-$B429-1),0)","v":0},{"$f":"AM429-IF(AND($B429<AN$14,AN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AN$14-$B429-1),0)","v":0},{"$f":"AN429-IF(AND($B429<AO$14,AO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AO$14-$B429-1),0)","v":0},{"$f":"AO429-IF(AND($B429<AP$14,AP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AP$14-$B429-1),0)","v":0},{"$f":"AP429-IF(AND($B429<AQ$14,AQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AQ$14-$B429-1),0)","v":0},{"$f":"AQ429-IF(AND($B429<AR$14,AR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AR$14-$B429-1),0)","v":0},{"$f":"AR429-IF(AND($B429<AS$14,AS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AS$14-$B429-1),0)","v":0},{"$f":"AS429-IF(AND($B429<AT$14,AT$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AT$14-$B429-1),0)","v":0},{"$f":"AT429-IF(AND($B429<AU$14,AU$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AU$14-$B429-1),0)","v":0},{"$f":"AU429-IF(AND($B429<AV$14,AV$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AV$14-$B429-1),0)","v":0},{"$f":"AV429-IF(AND($B429<AW$14,AW$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AW$14-$B429-1),0)","v":0},{"$f":"AW429-IF(AND($B429<AX$14,AX$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AX$14-$B429-1),0)","v":0},{"$f":"AX429-IF(AND($B429<AY$14,AY$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AY$14-$B429-1),0)","v":0},{"$f":"AY429-IF(AND($B429<AZ$14,AZ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AZ$14-$B429-1),0)","v":0},{"$f":"AZ429-IF(AND($B429<BA$14,BA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BA$14-$B429-1),0)","v":0},{"$f":"BA429-IF(AND($B429<BB$14,BB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BB$14-$B429-1),0)","v":0},{"$f":"BB429-IF(AND($B429<BC$14,BC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BC$14-$B429-1),0)","v":0},{"$f":"BC429-IF(AND($B429<BD$14,BD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BD$14-$B429-1),0)","v":0},{"$f":"BD429-IF(AND($B429<BE$14,BE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BE$14-$B429-1),0)","v":0},{"$f":"BE429-IF(AND($B429<BF$14,BF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BF$14-$B429-1),0)","v":0},{"$f":"BF429-IF(AND($B429<BG$14,BG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BG$14-$B429-1),0)","v":0},{"$f":"BG429-IF(AND($B429<BH$14,BH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BH$14-$B429-1),0)","v":0},{"$f":"BH429-IF(AND($B429<BI$14,BI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BI$14-$B429-1),0)","v":0},{"$f":"BI429-IF(AND($B429<BJ$14,BJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BJ$14-$B429-1),0)","v":0},{"$f":"BJ429-IF(AND($B429<BK$14,BK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BK$14-$B429-1),0)","v":0},{"$f":"BK429-IF(AND($B429<BL$14,BL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BL$14-$B429-1),0)","v":0},{"$f":"BL429-IF(AND($B429<BM$14,BM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BM$14-$B429-1),0)","v":0},{"$f":"BM429-IF(AND($B429<BN$14,BN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BN$14-$B429-1),0)","v":0},{"$f":"BN429-IF(AND($B429<BO$14,BO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BO$14-$B429-1),0)","v":0},{"$f":"BO429-IF(AND($B429<BP$14,BP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BP$14-$B429-1),0)","v":0},{"$f":"BP429-IF(AND($B429<BQ$14,BQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BQ$14-$B429-1),0)","v":0},{"$f":"BQ429-IF(AND($B429<BR$14,BR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BR$14-$B429-1),0)","v":0},{"$f":"BR429-IF(AND($B429<BS$14,BS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BS$14-$B429-1),0)","v":0},{"$f":"BS429-IF(AND($B429<BT$14,BT$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BT$14-$B429-1),0)","v":0},{"$f":"BT429-IF(AND($B429<BU$14,BU$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BU$14-$B429-1),0)","v":0},{"$f":"BU429-IF(AND($B429<BV$14,BV$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BV$14-$B429-1),0)","v":0},{"$f":"BV429-IF(AND($B429<BW$14,BW$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BW$14-$B429-1),0)","v":0},{"$f":"BW429-IF(AND($B429<BX$14,BX$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BX$14-$B429-1),0)","v":0},{"$f":"BX429-IF(AND($B429<BY$14,BY$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BY$14-$B429-1),0)","v":0},{"$f":"BY429-IF(AND($B429<BZ$14,BZ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BZ$14-$B429-1),0)","v":0},{"$f":"BZ429-IF(AND($B429<CA$14,CA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CA$14-$B429-1),0)","v":0},{"$f":"CA429-IF(AND($B429<CB$14,CB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CB$14-$B429-1),0)","v":0},{"$f":"CB429-IF(AND($B429<CC$14,CC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CC$14-$B429-1),0)","v":0},{"$f":"CC429-IF(AND($B429<CD$14,CD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CD$14-$B429-1),0)","v":0},{"$f":"CD429-IF(AND($B429<CE$14,CE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CE$14-$B429-1),0)","v":0},{"$f":"CE429-IF(AND($B429<CF$14,CF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CF$14-$B429-1),0)","v":0},{"$f":"CF429-IF(AND($B429<CG$14,CG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CG$14-$B429-1),0)","v":0},{"$f":"CG429-IF(AND($B429<CH$14,CH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CH$14-$B429-1),0)","v":0},{"$f":"CH429-IF(AND($B429<CI$14,CI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CI$14-$B429-1),0)","v":0},{"$f":"CI429-IF(AND($B429<CJ$14,CJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CJ$14-$B429-1),0)","v":0},{"$f":"CJ429-IF(AND($B429<CK$14,CK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CK$14-$B429-1),0)","v":0},{"$f":"CK429-IF(AND($B429<CL$14,CL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CL$14-$B429-1),0)","v":0},{"$f":"CL429-IF(AND($B429<CM$14,CM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CM$14-$B429-1),0)","v":0},{"$f":"CM429-IF(AND($B429<CN$14,CN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CN$14-$B429-1),0)","v":0},{"$f":"CN429-IF(AND($B429<CO$14,CO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CO$14-$B429-1),0)","v":0},{"$f":"CO429-IF(AND($B429<CP$14,CP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CP$14-$B429-1),0)","v":0},{"$f":"CP429-IF(AND($B429<CQ$14,CQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CQ$14-$B429-1),0)","v":0},{"$f":"CQ429-IF(AND($B429<CR$14,CR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CR$14-$B429-1),0)","v":0},{"$f":"CR429-IF(AND($B429<CS$14,CS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CS$14-$B429-1),0)","v":0},{"$f":"CS429-IF(AND($B429<CT$14,CT$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CT$14-$B429-1),0)","v":0},{"$f":"CT429-IF(AND($B429<CU$14,CU$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CU$14-$B429-1),0)","v":0},{"$f":"CU429-IF(AND($B429<CV$14,CV$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CV$14-$B429-1),0)","v":0},{"$f":"CV429-IF(AND($B429<CW$14,CW$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CW$14-$B429-1),0)","v":0},{"$f":"CW429-IF(AND($B429<CX$14,CX$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CX$14-$B429-1),0)","v":0},{"$f":"CX429-IF(AND($B429<CY$14,CY$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CY$14-$B429-1),0)","v":0},{"$f":"CY429-IF(AND($B429<CZ$14,CZ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CZ$14-$B429-1),0)","v":0},{"$f":"CZ429-IF(AND($B429<DA$14,DA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DA$14-$B429-1),0)","v":0},{"$f":"DA429-IF(AND($B429<DB$14,DB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DB$14-$B429-1),0)","v":0},{"$f":"DB429-IF(AND($B429<DC$14,DC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DC$14-$B429-1),0)","v":0},{"$f":"DC429-IF(AND($B429<DD$14,DD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DD$14-$B429-1),0)","v":0},{"$f":"DD429-IF(AND($B429<DE$14,DE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DE$14-$B429-1),0)","v":0},{"$f":"DE429-IF(AND($B429<DF$14,DF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DF$14-$B429-1),0)","v":0},{"$f":"DF429-IF(AND($B429<DG$14,DG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DG$14-$B429-1),0)","v":0},{"$f":"DG429-IF(AND($B429<DH$14,DH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DH$14-$B429-1),0)","v":0},{"$f":"DH429-IF(AND($B429<DI$14,DI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DI$14-$B429-1),0)","v":0},{"$f":"DI429-IF(AND($B429<DJ$14,DJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DJ$14-$B429-1),0)","v":0},{"$f":"DJ429-IF(AND($B429<DK$14,DK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DK$14-$B429-1),0)","v":0},{"$f":"DK429-IF(AND($B429<DL$14,DL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DL$14-$B429-1),0)","v":0},{"$f":"DL429-IF(AND($B429<DM$14,DM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DM$14-$B429-1),0)","v":0},{"$f":"DM429-IF(AND($B429<DN$14,DN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DN$14-$B429-1),0)","v":0},{"$f":"DN429-IF(AND($B429<DO$14,DO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DO$14-$B429-1),0)","v":0},{"$f":"DO429-IF(AND($B429<DP$14,DP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DP$14-$B429-1),0)","v":0},{"$f":"DP429-IF(AND($B429<DQ$14,DQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DQ$14-$B429-1),0)","v":0},{"$f":"DQ429-IF(AND($B429<DR$14,DR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DR$14-$B429-1),0)","v":0},{"$f":"DR429-IF(AND($B429<DS$14,DS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DS$14-$B429-1),0)","v":0}]
[{"$f":"Calcs!A440","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E440),1,Calcs!E440)*Periods,0)","v":4},{"$f":"ROUND(MAX(B440,Input!Z440*Periods),0)","v":4},null,null,0,{"$f":"F440-IF(AND($B440<G$14,G$14-$B440<$C$5),OFFSET(Input!$BJ440,0,G$14-$B440-1),0)","v":0},{"$f":"G440-IF(AND($B440<H$14,H$14-$B440<$C$5),OFFSET(Input!$BJ440,0,H$14-$B440-1),0)","v":0},{"$f":"H440-IF(AND($B440<I$14,I$14-$B440<$C$5),OFFSET(Input!$BJ440,0,I$14-$B440-1),0)","v":0},{"$f":"I440-IF(AND($B440<J$14,J$14-$B440<$C$5),OFFSET(Input!$BJ440,0,J$14-$B440-1),0)","v":0},{"$f":"J440-IF(AND($B440<K$14,K$14-$B440<$C$5),OFFSET(Input!$BJ440,0,K$14-$B440-1),0)","v":0},{"$f":"K440-IF(AND($B440<L$14,L$14-$B440<$C$5),OFFSET(Input!$BJ440,0,L$14-$B440-1),0)","v":0},{"$f":"L440-IF(AND($B440<M$14,M$14-$B440<$C$5),OFFSET(Input!$BJ440,0,M$14-$B440-1),0)","v":0},{"$f":"M440-IF(AND($B440<N$14,N$14-$B440<$C$5),OFFSET(Input!$BJ440,0,N$14-$B440-1),0)","v":0},{"$f":"N440-IF(AND($B440<O$14,O$14-$B440<$C$5),OFFSET(Input!$BJ440,0,O$14-$B440-1),0)","v":0},{"$f":"O440-IF(AND($B440<P$14,P$14-$B440<$C$5),OFFSET(Input!$BJ440,0,P$14-$B440-1),0)","v":0},{"$f":"P440-IF(AND($B440<Q$14,Q$14-$B440<$C$5),OFFSET(Input!$BJ440,0,Q$14-$B440-1),0)","v":0},{"$f":"Q440-IF(AND($B440<R$14,R$14-$B440<$C$5),OFFSET(Input!$BJ440,0,R$14-$B440-1),0)","v":0},{"$f":"R440-IF(AND($B440<S$14,S$14-$B440<$C$5),OFFSET(Input!$BJ440,0,S$14-$B440-1),0)","v":0},{"$f":"S440-IF(AND($B440<T$14,T$14-$B440<$C$5),OFFSET(Input!$BJ440,0,T$14-$B440-1),0)","v":0},{"$f":"T440-IF(AND($B440<U$14,U$14-$B440<$C$5),OFFSET(Input!$BJ440,0,U$14-$B440-1),0)","v":0},{"$f":"U440-IF(AND($B440<V$14,V$14-$B440<$C$5),OFFSET(Input!$BJ440,0,V$14-$B440-1),0)","v":0},{"$f":"V440-IF(AND($B440<W$14,W$14-$B440<$C$5),OFFSET(Input!$BJ440,0,W$14-$B440-1),0)","v":0},{"$f":"W440-IF(AND($B440<X$14,X$14-$B440<$C$5),OFFSET(Input!$BJ440,0,X$14-$B440-1),0)","v":0},{"$f":"X440-IF(AND($B440<Y$14,Y$14-$B440<$C$5),OFFSET(Input!$BJ440,0,Y$14-$B440-1),0)","v":0},{"$f":"Y440-IF(AND($B440<Z$14,Z$14-$B440<$C$5),OFFSET(Input!$BJ440,0,Z$14-$B440-1),0)","v":0},{"$f":"Z440-IF(AND($B440<AA$14,AA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AA$14-$B440-1),0)","v":0},{"$f":"AA440-IF(AND($B440<AB$14,AB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AB$14-$B440-1),0)","v":0},{"$f":"AB440-IF(AND($B440<AC$14,AC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AC$14-$B440-1),0)","v":0},{"$f":"AC440-IF(AND($B440<AD$14,AD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AD$14-$B440-1),0)","v":0},{"$f":"AD440-IF(AND($B440<AE$14,AE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AE$14-$B440-1),0)","v":0},{"$f":"AE440-IF(AND($B440<AF$14,AF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AF$14-$B440-1),0)","v":0},{"$f":"AF440-IF(AND($B440<AG$14,AG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AG$14-$B440-1),0)","v":0},{"$f":"AG440-IF(AND($B440<AH$14,AH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AH$14-$B440-1),0)","v":0},{"$f":"AH440-IF(AND($B440<AI$14,AI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AI$14-$B440-1),0)","v":0},{"$f":"AI440-IF(AND($B440<AJ$14,AJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AJ$14-$B440-1),0)","v":0},{"$f":"AJ440-IF(AND($B440<AK$14,AK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AK$14-$B440-1),0)","v":0},{"$f":"AK440-IF(AND($B440<AL$14,AL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AL$14-$B440-1),0)","v":0},{"$f":"AL440-IF(AND($B440<AM$14,AM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AM$14-$B440-1),0)","v":0},{"$f":"AM440-IF(AND($B440<AN$14,AN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AN$14-$B440-1),0)","v":0},{"$f":"AN440-IF(AND($B440<AO$14,AO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AO$14-$B440-1),0)","v":0},{"$f":"AO440-IF(AND($B440<AP$14,AP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AP$14-$B440-1),0)","v":0},{"$f":"AP440-IF(AND($B440<AQ$14,AQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AQ$14-$B440-1),0)","v":0},{"$f":"AQ440-IF(AND($B440<AR$14,AR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AR$14-$B440-1),0)","v":0},{"$f":"AR440-IF(AND($B440<AS$14,AS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AS$14-$B440-1),0)","v":0},{"$f":"AS440-IF(AND($B440<AT$14,AT$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AT$14-$B440-1),0)","v":0},{"$f":"AT440-IF(AND($B440<AU$14,AU$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AU$14-$B440-1),0)","v":0},{"$f":"AU440-IF(AND($B440<AV$14,AV$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AV$14-$B440-1),0)","v":0},{"$f":"AV440-IF(AND($B440<AW$14,AW$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AW$14-$B440-1),0)","v":0},{"$f":"AW440-IF(AND($B440<AX$14,AX$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AX$14-$B440-1),0)","v":0},{"$f":"AX440-IF(AND($B440<AY$14,AY$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AY$14-$B440-1),0)","v":0},{"$f":"AY440-IF(AND($B440<AZ$14,AZ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AZ$14-$B440-1),0)","v":0},{"$f":"AZ440-IF(AND($B440<BA$14,BA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BA$14-$B440-1),0)","v":0},{"$f":"BA440-IF(AND($B440<BB$14,BB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BB$14-$B440-1),0)","v":0},{"$f":"BB440-IF(AND($B440<BC$14,BC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BC$14-$B440-1),0)","v":0},{"$f":"BC440-IF(AND($B440<BD$14,BD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BD$14-$B440-1),0)","v":0},{"$f":"BD440-IF(AND($B440<BE$14,BE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BE$14-$B440-1),0)","v":0},{"$f":"BE440-IF(AND($B440<BF$14,BF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BF$14-$B440-1),0)","v":0},{"$f":"BF440-IF(AND($B440<BG$14,BG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BG$14-$B440-1),0)","v":0},{"$f":"BG440-IF(AND($B440<BH$14,BH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BH$14-$B440-1),0)","v":0},{"$f":"BH440-IF(AND($B440<BI$14,BI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BI$14-$B440-1),0)","v":0},{"$f":"BI440-IF(AND($B440<BJ$14,BJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BJ$14-$B440-1),0)","v":0},{"$f":"BJ440-IF(AND($B440<BK$14,BK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BK$14-$B440-1),0)","v":0},{"$f":"BK440-IF(AND($B440<BL$14,BL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BL$14-$B440-1),0)","v":0},{"$f":"BL440-IF(AND($B440<BM$14,BM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BM$14-$B440-1),0)","v":0},{"$f":"BM440-IF(AND($B440<BN$14,BN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BN$14-$B440-1),0)","v":0},{"$f":"BN440-IF(AND($B440<BO$14,BO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BO$14-$B440-1),0)","v":0},{"$f":"BO440-IF(AND($B440<BP$14,BP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BP$14-$B440-1),0)","v":0},{"$f":"BP440-IF(AND($B440<BQ$14,BQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BQ$14-$B440-1),0)","v":0},{"$f":"BQ440-IF(AND($B440<BR$14,BR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BR$14-$B440-1),0)","v":0},{"$f":"BR440-IF(AND($B440<BS$14,BS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BS$14-$B440-1),0)","v":0},{"$f":"BS440-IF(AND($B440<BT$14,BT$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BT$14-$B440-1),0)","v":0},{"$f":"BT440-IF(AND($B440<BU$14,BU$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BU$14-$B440-1),0)","v":0},{"$f":"BU440-IF(AND($B440<BV$14,BV$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BV$14-$B440-1),0)","v":0},{"$f":"BV440-IF(AND($B440<BW$14,BW$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BW$14-$B440-1),0)","v":0},{"$f":"BW440-IF(AND($B440<BX$14,BX$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BX$14-$B440-1),0)","v":0},{"$f":"BX440-IF(AND($B440<BY$14,BY$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BY$14-$B440-1),0)","v":0},{"$f":"BY440-IF(AND($B440<BZ$14,BZ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BZ$14-$B440-1),0)","v":0},{"$f":"BZ440-IF(AND($B440<CA$14,CA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CA$14-$B440-1),0)","v":0},{"$f":"CA440-IF(AND($B440<CB$14,CB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CB$14-$B440-1),0)","v":0},{"$f":"CB440-IF(AND($B440<CC$14,CC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CC$14-$B440-1),0)","v":0},{"$f":"CC440-IF(AND($B440<CD$14,CD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CD$14-$B440-1),0)","v":0},{"$f":"CD440-IF(AND($B440<CE$14,CE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CE$14-$B440-1),0)","v":0},{"$f":"CE440-IF(AND($B440<CF$14,CF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CF$14-$B440-1),0)","v":0},{"$f":"CF440-IF(AND($B440<CG$14,CG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CG$14-$B440-1),0)","v":0},{"$f":"CG440-IF(AND($B440<CH$14,CH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CH$14-$B440-1),0)","v":0},{"$f":"CH440-IF(AND($B440<CI$14,CI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CI$14-$B440-1),0)","v":0},{"$f":"CI440-IF(AND($B440<CJ$14,CJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CJ$14-$B440-1),0)","v":0},{"$f":"CJ440-IF(AND($B440<CK$14,CK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CK$14-$B440-1),0)","v":0},{"$f":"CK440-IF(AND($B440<CL$14,CL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CL$14-$B440-1),0)","v":0},{"$f":"CL440-IF(AND($B440<CM$14,CM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CM$14-$B440-1),0)","v":0},{"$f":"CM440-IF(AND($B440<CN$14,CN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CN$14-$B440-1),0)","v":0},{"$f":"CN440-IF(AND($B440<CO$14,CO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CO$14-$B440-1),0)","v":0},{"$f":"CO440-IF(AND($B440<CP$14,CP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CP$14-$B440-1),0)","v":0},{"$f":"CP440-IF(AND($B440<CQ$14,CQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CQ$14-$B440-1),0)","v":0},{"$f":"CQ440-IF(AND($B440<CR$14,CR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CR$14-$B440-1),0)","v":0},{"$f":"CR440-IF(AND($B440<CS$14,CS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CS$14-$B440-1),0)","v":0},{"$f":"CS440-IF(AND($B440<CT$14,CT$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CT$14-$B440-1),0)","v":0},{"$f":"CT440-IF(AND($B440<CU$14,CU$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CU$14-$B440-1),0)","v":0},{"$f":"CU440-IF(AND($B440<CV$14,CV$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CV$14-$B440-1),0)","v":0},{"$f":"CV440-IF(AND($B440<CW$14,CW$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CW$14-$B440-1),0)","v":0},{"$f":"CW440-IF(AND($B440<CX$14,CX$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CX$14-$B440-1),0)","v":0},{"$f":"CX440-IF(AND($B440<CY$14,CY$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CY$14-$B440-1),0)","v":0},{"$f":"CY440-IF(AND($B440<CZ$14,CZ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CZ$14-$B440-1),0)","v":0},{"$f":"CZ440-IF(AND($B440<DA$14,DA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DA$14-$B440-1),0)","v":0},{"$f":"DA440-IF(AND($B440<DB$14,DB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DB$14-$B440-1),0)","v":0},{"$f":"DB440-IF(AND($B440<DC$14,DC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DC$14-$B440-1),0)","v":0},{"$f":"DC440-IF(AND($B440<DD$14,DD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DD$14-$B440-1),0)","v":0},{"$f":"DD440-IF(AND($B440<DE$14,DE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DE$14-$B440-1),0)","v":0},{"$f":"DE440-IF(AND($B440<DF$14,DF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DF$14-$B440-1),0)","v":0},{"$f":"DF440-IF(AND($B440<DG$14,DG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DG$14-$B440-1),0)","v":0},{"$f":"DG440-IF(AND($B440<DH$14,DH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DH$14-$B440-1),0)","v":0},{"$f":"DH440-IF(AND($B440<DI$14,DI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DI$14-$B440-1),0)","v":0},{"$f":"DI440-IF(AND($B440<DJ$14,DJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DJ$14-$B440-1),0)","v":0},{"$f":"DJ440-IF(AND($B440<DK$14,DK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DK$14-$B440-1),0)","v":0},{"$f":"DK440-IF(AND($B440<DL$14,DL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DL$14-$B440-1),0)","v":0},{"$f":"DL440-IF(AND($B440<DM$14,DM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DM$14-$B440-1),0)","v":0},{"$f":"DM440-IF(AND($B440<DN$14,DN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DN$14-$B440-1),0)","v":0},{"$f":"DN440-IF(AND($B440<DO$14,DO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DO$14-$B440-1),0)","v":0},{"$f":"DO440-IF(AND($B440<DP$14,DP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DP$14-$B440-1),0)","v":0},{"$f":"DP440-IF(AND($B440<DQ$14,DQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DQ$14-$B440-1),0)","v":0},{"$f":"DQ440-IF(AND($B440<DR$14,DR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DR$14-$B440-1),0)","v":0},{"$f":"DR440-IF(AND($B440<DS$14,DS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DS$14-$B440-1),0)","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":4},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":4},null,null,0,{"$f":"F480-IF(AND($B480<G$14,G$14-$B480<$C$5),OFFSET(Input!$BJ480,0,G$14-$B480-1),0)","v":0},{"$f":"G480-IF(AND($B480<H$14,H$14-$B480<$C$5),OFFSET(Input!$BJ480,0,H$14-$B480-1),0)","v":0},{"$f":"H480-IF(AND($B480<I$14,I$14-$B480<$C$5),OFFSET(Input!$BJ480,0,I$14-$B480-1),0)","v":0},{"$f":"I480-IF(AND($B480<J$14,J$14-$B480<$C$5),OFFSET(Input!$BJ480,0,J$14-$B480-1),0)","v":0},{"$f":"J480-IF(AND($B480<K$14,K$14-$B480<$C$5),OFFSET(Input!$BJ480,0,K$14-$B480-1),0)","v":0},{"$f":"K480-IF(AND($B480<L$14,L$14-$B480<$C$5),OFFSET(Input!$BJ480,0,L$14-$B480-1),0)","v":0},{"$f":"L480-IF(AND($B480<M$14,M$14-$B480<$C$5),OFFSET(Input!$BJ480,0,M$14-$B480-1),0)","v":0},{"$f":"M480-IF(AND($B480<N$14,N$14-$B480<$C$5),OFFSET(Input!$BJ480,0,N$14-$B480-1),0)","v":0},{"$f":"N480-IF(AND($B480<O$14,O$14-$B480<$C$5),OFFSET(Input!$BJ480,0,O$14-$B480-1),0)","v":0},{"$f":"O480-IF(AND($B480<P$14,P$14-$B480<$C$5),OFFSET(Input!$BJ480,0,P$14-$B480-1),0)","v":0},{"$f":"P480-IF(AND($B480<Q$14,Q$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Q$14-$B480-1),0)","v":0},{"$f":"Q480-IF(AND($B480<R$14,R$14-$B480<$C$5),OFFSET(Input!$BJ480,0,R$14-$B480-1),0)","v":0},{"$f":"R480-IF(AND($B480<S$14,S$14-$B480<$C$5),OFFSET(Input!$BJ480,0,S$14-$B480-1),0)","v":0},{"$f":"S480-IF(AND($B480<T$14,T$14-$B480<$C$5),OFFSET(Input!$BJ480,0,T$14-$B480-1),0)","v":0},{"$f":"T480-IF(AND($B480<U$14,U$14-$B480<$C$5),OFFSET(Input!$BJ480,0,U$14-$B480-1),0)","v":0},{"$f":"U480-IF(AND($B480<V$14,V$14-$B480<$C$5),OFFSET(Input!$BJ480,0,V$14-$B480-1),0)","v":0},{"$f":"V480-IF(AND($B480<W$14,W$14-$B480<$C$5),OFFSET(Input!$BJ480,0,W$14-$B480-1),0)","v":0},{"$f":"W480-IF(AND($B480<X$14,X$14-$B480<$C$5),OFFSET(Input!$BJ480,0,X$14-$B480-1),0)","v":0},{"$f":"X480-IF(AND($B480<Y$14,Y$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Y$14-$B480-1),0)","v":0},{"$f":"Y480-IF(AND($B480<Z$14,Z$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Z$14-$B480-1),0)","v":0},{"$f":"Z480-IF(AND($B480<AA$14,AA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AA$14-$B480-1),0)","v":0},{"$f":"AA480-IF(AND($B480<AB$14,AB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AB$14-$B480-1),0)","v":0},{"$f":"AB480-IF(AND($B480<AC$14,AC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AC$14-$B480-1),0)","v":0},{"$f":"AC480-IF(AND($B480<AD$14,AD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AD$14-$B480-1),0)","v":0},{"$f":"AD480-IF(AND($B480<AE$14,AE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AE$14-$B480-1),0)","v":0},{"$f":"AE480-IF(AND($B480<AF$14,AF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AF$14-$B480-1),0)","v":0},{"$f":"AF480-IF(AND($B480<AG$14,AG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AG$14-$B480-1),0)","v":0},{"$f":"AG480-IF(AND($B480<AH$14,AH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AH$14-$B480-1),0)","v":0},{"$f":"AH480-IF(AND($B480<AI$14,AI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AI$14-$B480-1),0)","v":0},{"$f":"AI480-IF(AND($B480<AJ$14,AJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AJ$14-$B480-1),0)","v":0},{"$f":"AJ480-IF(AND($B480<AK$14,AK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AK$14-$B480-1),0)","v":0},{"$f":"AK480-IF(AND($B480<AL$14,AL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AL$14-$B480-1),0)","v":0},{"$f":"AL480-IF(AND($B480<AM$14,AM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AM$14-$B480-1),0)","v":0},{"$f":"AM480-IF(AND($B480<AN$14,AN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AN$14-$B480-1),0)","v":0},{"$f":"AN480-IF(AND($B480<AO$14,AO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AO$14-$B480-1),0)","v":0},{"$f":"AO480-IF(AND($B480<AP$14,AP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AP$14-$B480-1),0)","v":0},{"$f":"AP480-IF(AND($B480<AQ$14,AQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AQ$14-$B480-1),0)","v":0},{"$f":"AQ480-IF(AND($B480<AR$14,AR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AR$14-$B480-1),0)","v":0},{"$f":"AR480-IF(AND($B480<AS$14,AS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AS$14-$B480-1),0)","v":0},{"$f":"AS480-IF(AND($B480<AT$14,AT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AT$14-$B480-1),0)","v":0},{"$f":"AT480-IF(AND($B480<AU$14,AU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AU$14-$B480-1),0)","v":0},{"$f":"AU480-IF(AND($B480<AV$14,AV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AV$14-$B480-1),0)","v":0},{"$f":"AV480-IF(AND($B480<AW$14,AW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AW$14-$B480-1),0)","v":0},{"$f":"AW480-IF(AND($B480<AX$14,AX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AX$14-$B480-1),0)","v":0},{"$f":"AX480-IF(AND($B480<AY$14,AY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AY$14-$B480-1),0)","v":0},{"$f":"AY480-IF(AND($B480<AZ$14,AZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AZ$14-$B480-1),0)","v":0},{"$f":"AZ480-IF(AND($B480<BA$14,BA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BA$14-$B480-1),0)","v":0},{"$f":"BA480-IF(AND($B480<BB$14,BB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BB$14-$B480-1),0)","v":0},{"$f":"BB480-IF(AND($B480<BC$14,BC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BC$14-$B480-1),0)","v":0},{"$f":"BC480-IF(AND($B480<BD$14,BD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BD$14-$B480-1),0)","v":0},{"$f":"BD480-IF(AND($B480<BE$14,BE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BE$14-$B480-1),0)","v":0},{"$f":"BE480-IF(AND($B480<BF$14,BF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BF$14-$B480-1),0)","v":0},{"$f":"BF480-IF(AND($B480<BG$14,BG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BG$14-$B480-1),0)","v":0},{"$f":"BG480-IF(AND($B480<BH$14,BH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BH$14-$B480-1),0)","v":0},{"$f":"BH480-IF(AND($B480<BI$14,BI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BI$14-$B480-1),0)","v":0},{"$f":"BI480-IF(AND($B480<BJ$14,BJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BJ$14-$B480-1),0)","v":0},{"$f":"BJ480-IF(AND($B480<BK$14,BK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BK$14-$B480-1),0)","v":0},{"$f":"BK480-IF(AND($B480<BL$14,BL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BL$14-$B480-1),0)","v":0},{"$f":"BL480-IF(AND($B480<BM$14,BM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BM$14-$B480-1),0)","v":0},{"$f":"BM480-IF(AND($B480<BN$14,BN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BN$14-$B480-1),0)","v":0},{"$f":"BN480-IF(AND($B480<BO$14,BO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BO$14-$B480-1),0)","v":0},{"$f":"BO480-IF(AND($B480<BP$14,BP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BP$14-$B480-1),0)","v":0},{"$f":"BP480-IF(AND($B480<BQ$14,BQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BQ$14-$B480-1),0)","v":0},{"$f":"BQ480-IF(AND($B480<BR$14,BR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BR$14-$B480-1),0)","v":0},{"$f":"BR480-IF(AND($B480<BS$14,BS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BS$14-$B480-1),0)","v":0},{"$f":"BS480-IF(AND($B480<BT$14,BT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BT$14-$B480-1),0)","v":0},{"$f":"BT480-IF(AND($B480<BU$14,BU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BU$14-$B480-1),0)","v":0},{"$f":"BU480-IF(AND($B480<BV$14,BV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BV$14-$B480-1),0)","v":0},{"$f":"BV480-IF(AND($B480<BW$14,BW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BW$14-$B480-1),0)","v":0},{"$f":"BW480-IF(AND($B480<BX$14,BX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BX$14-$B480-1),0)","v":0},{"$f":"BX480-IF(AND($B480<BY$14,BY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BY$14-$B480-1),0)","v":0},{"$f":"BY480-IF(AND($B480<BZ$14,BZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BZ$14-$B480-1),0)","v":0},{"$f":"BZ480-IF(AND($B480<CA$14,CA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CA$14-$B480-1),0)","v":0},{"$f":"CA480-IF(AND($B480<CB$14,CB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CB$14-$B480-1),0)","v":0},{"$f":"CB480-IF(AND($B480<CC$14,CC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CC$14-$B480-1),0)","v":0},{"$f":"CC480-IF(AND($B480<CD$14,CD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CD$14-$B480-1),0)","v":0},{"$f":"CD480-IF(AND($B480<CE$14,CE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CE$14-$B480-1),0)","v":0},{"$f":"CE480-IF(AND($B480<CF$14,CF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CF$14-$B480-1),0)","v":0},{"$f":"CF480-IF(AND($B480<CG$14,CG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CG$14-$B480-1),0)","v":0},{"$f":"CG480-IF(AND($B480<CH$14,CH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CH$14-$B480-1),0)","v":0},{"$f":"CH480-IF(AND($B480<CI$14,CI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CI$14-$B480-1),0)","v":0},{"$f":"CI480-IF(AND($B480<CJ$14,CJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CJ$14-$B480-1),0)","v":0},{"$f":"CJ480-IF(AND($B480<CK$14,CK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CK$14-$B480-1),0)","v":0},{"$f":"CK480-IF(AND($B480<CL$14,CL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CL$14-$B480-1),0)","v":0},{"$f":"CL480-IF(AND($B480<CM$14,CM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CM$14-$B480-1),0)","v":0},{"$f":"CM480-IF(AND($B480<CN$14,CN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CN$14-$B480-1),0)","v":0},{"$f":"CN480-IF(AND($B480<CO$14,CO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CO$14-$B480-1),0)","v":0},{"$f":"CO480-IF(AND($B480<CP$14,CP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CP$14-$B480-1),0)","v":0},{"$f":"CP480-IF(AND($B480<CQ$14,CQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CQ$14-$B480-1),0)","v":0},{"$f":"CQ480-IF(AND($B480<CR$14,CR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CR$14-$B480-1),0)","v":0},{"$f":"CR480-IF(AND($B480<CS$14,CS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CS$14-$B480-1),0)","v":0},{"$f":"CS480-IF(AND($B480<CT$14,CT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CT$14-$B480-1),0)","v":0},{"$f":"CT480-IF(AND($B480<CU$14,CU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CU$14-$B480-1),0)","v":0},{"$f":"CU480-IF(AND($B480<CV$14,CV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CV$14-$B480-1),0)","v":0},{"$f":"CV480-IF(AND($B480<CW$14,CW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CW$14-$B480-1),0)","v":0},{"$f":"CW480-IF(AND($B480<CX$14,CX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CX$14-$B480-1),0)","v":0},{"$f":"CX480-IF(AND($B480<CY$14,CY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CY$14-$B480-1),0)","v":0},{"$f":"CY480-IF(AND($B480<CZ$14,CZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CZ$14-$B480-1),0)","v":0},{"$f":"CZ480-IF(AND($B480<DA$14,DA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DA$14-$B480-1),0)","v":0},{"$f":"DA480-IF(AND($B480<DB$14,DB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DB$14-$B480-1),0)","v":0},{"$f":"DB480-IF(AND($B480<DC$14,DC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DC$14-$B480-1),0)","v":0},{"$f":"DC480-IF(AND($B480<DD$14,DD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DD$14-$B480-1),0)","v":0},{"$f":"DD480-IF(AND($B480<DE$14,DE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DE$14-$B480-1),0)","v":0},{"$f":"DE480-IF(AND($B480<DF$14,DF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DF$14-$B480-1),0)","v":0},{"$f":"DF480-IF(AND($B480<DG$14,DG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DG$14-$B480-1),0)","v":0},{"$f":"DG480-IF(AND($B480<DH$14,DH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DH$14-$B480-1),0)","v":0},{"$f":"DH480-IF(AND($B480<DI$14,DI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DI$14-$B480-1),0)","v":0},{"$f":"DI480-IF(AND($B480<DJ$14,DJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DJ$14-$B480-1),0)","v":0},{"$f":"DJ480-IF(AND($B480<DK$14,DK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DK$14-$B480-1),0)","v":0},{"$f":"DK480-IF(AND($B480<DL$14,DL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DL$14-$B480-1),0)","v":0},{"$f":"DL480-IF(AND($B480<DM$14,DM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DM$14-$B480-1),0)","v":0},{"$f":"DM480-IF(AND($B480<DN$14,DN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DN$14-$B480-1),0)","v":0},{"$f":"DN480-IF(AND($B480<DO$14,DO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DO$14-$B480-1),0)","v":0},{"$f":"DO480-IF(AND($B480<DP$14,DP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DP$14-$B480-1),0)","v":0},{"$f":"DP480-IF(AND($B480<DQ$14,DQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DQ$14-$B480-1),0)","v":0},{"$f":"DQ480-IF(AND($B480<DR$14,DR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DR$14-$B480-1),0)","v":0},{"$f":"DR480-IF(AND($B480<DS$14,DS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DS$14-$B480-1),0)","v":0}]
[{"$f":"Calcs!A495","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E495),1,Calcs!E495)*Periods,0)","v":4},{"$f":"ROUND(MAX(B495,Input!Z495*Periods),0)","v":4},null,null,0,{"$f":"F495-IF(AND($B495<G$14,G$14-$B495<$C$5),OFFSET(Input!$BJ495,0,G$14-$B495-1),0)","v":0},{"$f":"G495-IF(AND($B495<H$14,H$14-$B495<$C$5),OFFSET(Input!$BJ495,0,H$14-$B495-1),0)","v":0},{"$f":"H495-IF(AND($B495<I$14,I$14-$B495<$C$5),OFFSET(Input!$BJ495,0,I$14-$B495-1),0)","v":0},{"$f":"I495-IF(AND($B495<J$14,J$14-$B495<$C$5),OFFSET(Input!$BJ495,0,J$14-$B495-1),0)","v":0},{"$f":"J495-IF(AND($B495<K$14,K$14-$B495<$C$5),OFFSET(Input!$BJ495,0,K$14-$B495-1),0)","v":0},{"$f":"K495-IF(AND($B495<L$14,L$14-$B495<$C$5),OFFSET(Input!$BJ495,0,L$14-$B495-1),0)","v":0},{"$f":"L495-IF(AND($B495<M$14,M$14-$B495<$C$5),OFFSET(Input!$BJ495,0,M$14-$B495-1),0)","v":0},{"$f":"M495-IF(AND($B495<N$14,N$14-$B495<$C$5),OFFSET(Input!$BJ495,0,N$14-$B495-1),0)","v":0},{"$f":"N495-IF(AND($B495<O$14,O$14-$B495<$C$5),OFFSET(Input!$BJ495,0,O$14-$B495-1),0)","v":0},{"$f":"O495-IF(AND($B495<P$14,P$14-$B495<$C$5),OFFSET(Input!$BJ495,0,P$14-$B495-1),0)","v":0},{"$f":"P495-IF(AND($B495<Q$14,Q$14-$B495<$C$5),OFFSET(Input!$BJ495,0,Q$14-$B495-1),0)","v":0},{"$f":"Q495-IF(AND($B495<R$14,R$14-$B495<$C$5),OFFSET(Input!$BJ495,0,R$14-$B495-1),0)","v":0},{"$f":"R495-IF(AND($B495<S$14,S$14-$B495<$C$5),OFFSET(Input!$BJ495,0,S$14-$B495-1),0)","v":0},{"$f":"S495-IF(AND($B495<T$14,T$14-$B495<$C$5),OFFSET(Input!$BJ495,0,T$14-$B495-1),0)","v":0},{"$f":"T495-IF(AND($B495<U$14,U$14-$B495<$C$5),OFFSET(Input!$BJ495,0,U$14-$B495-1),0)","v":0},{"$f":"U495-IF(AND($B495<V$14,V$14-$B495<$C$5),OFFSET(Input!$BJ495,0,V$14-$B495-1),0)","v":0},{"$f":"V495-IF(AND($B495<W$14,W$14-$B495<$C$5),OFFSET(Input!$BJ495,0,W$14-$B495-1),0)","v":0},{"$f":"W495-IF(AND($B495<X$14,X$14-$B495<$C$5),OFFSET(Input!$BJ495,0,X$14-$B495-1),0)","v":0},{"$f":"X495-IF(AND($B495<Y$14,Y$14-$B495<$C$5),OFFSET(Input!$BJ495,0,Y$14-$B495-1),0)","v":0},{"$f":"Y495-IF(AND($B495<Z$14,Z$14-$B495<$C$5),OFFSET(Input!$BJ495,0,Z$14-$B495-1),0)","v":0},{"$f":"Z495-IF(AND($B495<AA$14,AA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AA$14-$B495-1),0)","v":0},{"$f":"AA495-IF(AND($B495<AB$14,AB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AB$14-$B495-1),0)","v":0},{"$f":"AB495-IF(AND($B495<AC$14,AC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AC$14-$B495-1),0)","v":0},{"$f":"AC495-IF(AND($B495<AD$14,AD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AD$14-$B495-1),0)","v":0},{"$f":"AD495-IF(AND($B495<AE$14,AE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AE$14-$B495-1),0)","v":0},{"$f":"AE495-IF(AND($B495<AF$14,AF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AF$14-$B495-1),0)","v":0},{"$f":"AF495-IF(AND($B495<AG$14,AG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AG$14-$B495-1),0)","v":0},{"$f":"AG495-IF(AND($B495<AH$14,AH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AH$14-$B495-1),0)","v":0},{"$f":"AH495-IF(AND($B495<AI$14,AI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AI$14-$B495-1),0)","v":0},{"$f":"AI495-IF(AND($B495<AJ$14,AJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AJ$14-$B495-1),0)","v":0},{"$f":"AJ495-IF(AND($B495<AK$14,AK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AK$14-$B495-1),0)","v":0},{"$f":"AK495-IF(AND($B495<AL$14,AL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AL$14-$B495-1),0)","v":0},{"$f":"AL495-IF(AND($B495<AM$14,AM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AM$14-$B495-1),0)","v":0},{"$f":"AM495-IF(AND($B495<AN$14,AN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AN$14-$B495-1),0)","v":0},{"$f":"AN495-IF(AND($B495<AO$14,AO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AO$14-$B495-1),0)","v":0},{"$f":"AO495-IF(AND($B495<AP$14,AP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AP$14-$B495-1),0)","v":0},{"$f":"AP495-IF(AND($B495<AQ$14,AQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AQ$14-$B495-1),0)","v":0},{"$f":"AQ495-IF(AND($B495<AR$14,AR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AR$14-$B495-1),0)","v":0},{"$f":"AR495-IF(AND($B495<AS$14,AS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AS$14-$B495-1),0)","v":0},{"$f":"AS495-IF(AND($B495<AT$14,AT$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AT$14-$B495-1),0)","v":0},{"$f":"AT495-IF(AND($B495<AU$14,AU$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AU$14-$B495-1),0)","v":0},{"$f":"AU495-IF(AND($B495<AV$14,AV$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AV$14-$B495-1),0)","v":0},{"$f":"AV495-IF(AND($B495<AW$14,AW$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AW$14-$B495-1),0)","v":0},{"$f":"AW495-IF(AND($B495<AX$14,AX$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AX$14-$B495-1),0)","v":0},{"$f":"AX495-IF(AND($B495<AY$14,AY$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AY$14-$B495-1),0)","v":0},{"$f":"AY495-IF(AND($B495<AZ$14,AZ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AZ$14-$B495-1),0)","v":0},{"$f":"AZ495-IF(AND($B495<BA$14,BA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BA$14-$B495-1),0)","v":0},{"$f":"BA495-IF(AND($B495<BB$14,BB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BB$14-$B495-1),0)","v":0},{"$f":"BB495-IF(AND($B495<BC$14,BC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BC$14-$B495-1),0)","v":0},{"$f":"BC495-IF(AND($B495<BD$14,BD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BD$14-$B495-1),0)","v":0},{"$f":"BD495-IF(AND($B495<BE$14,BE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BE$14-$B495-1),0)","v":0},{"$f":"BE495-IF(AND($B495<BF$14,BF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BF$14-$B495-1),0)","v":0},{"$f":"BF495-IF(AND($B495<BG$14,BG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BG$14-$B495-1),0)","v":0},{"$f":"BG495-IF(AND($B495<BH$14,BH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BH$14-$B495-1),0)","v":0},{"$f":"BH495-IF(AND($B495<BI$14,BI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BI$14-$B495-1),0)","v":0},{"$f":"BI495-IF(AND($B495<BJ$14,BJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BJ$14-$B495-1),0)","v":0},{"$f":"BJ495-IF(AND($B495<BK$14,BK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BK$14-$B495-1),0)","v":0},{"$f":"BK495-IF(AND($B495<BL$14,BL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BL$14-$B495-1),0)","v":0},{"$f":"BL495-IF(AND($B495<BM$14,BM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BM$14-$B495-1),0)","v":0},{"$f":"BM495-IF(AND($B495<BN$14,BN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BN$14-$B495-1),0)","v":0},{"$f":"BN495-IF(AND($B495<BO$14,BO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BO$14-$B495-1),0)","v":0},{"$f":"BO495-IF(AND($B495<BP$14,BP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BP$14-$B495-1),0)","v":0},{"$f":"BP495-IF(AND($B495<BQ$14,BQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BQ$14-$B495-1),0)","v":0},{"$f":"BQ495-IF(AND($B495<BR$14,BR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BR$14-$B495-1),0)","v":0},{"$f":"BR495-IF(AND($B495<BS$14,BS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BS$14-$B495-1),0)","v":0},{"$f":"BS495-IF(AND($B495<BT$14,BT$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BT$14-$B495-1),0)","v":0},{"$f":"BT495-IF(AND($B495<BU$14,BU$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BU$14-$B495-1),0)","v":0},{"$f":"BU495-IF(AND($B495<BV$14,BV$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BV$14-$B495-1),0)","v":0},{"$f":"BV495-IF(AND($B495<BW$14,BW$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BW$14-$B495-1),0)","v":0},{"$f":"BW495-IF(AND($B495<BX$14,BX$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BX$14-$B495-1),0)","v":0},{"$f":"BX495-IF(AND($B495<BY$14,BY$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BY$14-$B495-1),0)","v":0},{"$f":"BY495-IF(AND($B495<BZ$14,BZ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BZ$14-$B495-1),0)","v":0},{"$f":"BZ495-IF(AND($B495<CA$14,CA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CA$14-$B495-1),0)","v":0},{"$f":"CA495-IF(AND($B495<CB$14,CB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CB$14-$B495-1),0)","v":0},{"$f":"CB495-IF(AND($B495<CC$14,CC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CC$14-$B495-1),0)","v":0},{"$f":"CC495-IF(AND($B495<CD$14,CD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CD$14-$B495-1),0)","v":0},{"$f":"CD495-IF(AND($B495<CE$14,CE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CE$14-$B495-1),0)","v":0},{"$f":"CE495-IF(AND($B495<CF$14,CF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CF$14-$B495-1),0)","v":0},{"$f":"CF495-IF(AND($B495<CG$14,CG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CG$14-$B495-1),0)","v":0},{"$f":"CG495-IF(AND($B495<CH$14,CH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CH$14-$B495-1),0)","v":0},{"$f":"CH495-IF(AND($B495<CI$14,CI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CI$14-$B495-1),0)","v":0},{"$f":"CI495-IF(AND($B495<CJ$14,CJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CJ$14-$B495-1),0)","v":0},{"$f":"CJ495-IF(AND($B495<CK$14,CK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CK$14-$B495-1),0)","v":0},{"$f":"CK495-IF(AND($B495<CL$14,CL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CL$14-$B495-1),0)","v":0},{"$f":"CL495-IF(AND($B495<CM$14,CM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CM$14-$B495-1),0)","v":0},{"$f":"CM495-IF(AND($B495<CN$14,CN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CN$14-$B495-1),0)","v":0},{"$f":"CN495-IF(AND($B495<CO$14,CO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CO$14-$B495-1),0)","v":0},{"$f":"CO495-IF(AND($B495<CP$14,CP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CP$14-$B495-1),0)","v":0},{"$f":"CP495-IF(AND($B495<CQ$14,CQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CQ$14-$B495-1),0)","v":0},{"$f":"CQ495-IF(AND($B495<CR$14,CR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CR$14-$B495-1),0)","v":0},{"$f":"CR495-IF(AND($B495<CS$14,CS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CS$14-$B495-1),0)","v":0},{"$f":"CS495-IF(AND($B495<CT$14,CT$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CT$14-$B495-1),0)","v":0},{"$f":"CT495-IF(AND($B495<CU$14,CU$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CU$14-$B495-1),0)","v":0},{"$f":"CU495-IF(AND($B495<CV$14,CV$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CV$14-$B495-1),0)","v":0},{"$f":"CV495-IF(AND($B495<CW$14,CW$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CW$14-$B495-1),0)","v":0},{"$f":"CW495-IF(AND($B495<CX$14,CX$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CX$14-$B495-1),0)","v":0},{"$f":"CX495-IF(AND($B495<CY$14,CY$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CY$14-$B495-1),0)","v":0},{"$f":"CY495-IF(AND($B495<CZ$14,CZ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CZ$14-$B495-1),0)","v":0},{"$f":"CZ495-IF(AND($B495<DA$14,DA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DA$14-$B495-1),0)","v":0},{"$f":"DA495-IF(AND($B495<DB$14,DB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DB$14-$B495-1),0)","v":0},{"$f":"DB495-IF(AND($B495<DC$14,DC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DC$14-$B495-1),0)","v":0},{"$f":"DC495-IF(AND($B495<DD$14,DD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DD$14-$B495-1),0)","v":0},{"$f":"DD495-IF(AND($B495<DE$14,DE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DE$14-$B495-1),0)","v":0},{"$f":"DE495-IF(AND($B495<DF$14,DF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DF$14-$B495-1),0)","v":0},{"$f":"DF495-IF(AND($B495<DG$14,DG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DG$14-$B495-1),0)","v":0},{"$f":"DG495-IF(AND($B495<DH$14,DH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DH$14-$B495-1),0)","v":0},{"$f":"DH495-IF(AND($B495<DI$14,DI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DI$14-$B495-1),0)","v":0},{"$f":"DI495-IF(AND($B495<DJ$14,DJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DJ$14-$B495-1),0)","v":0},{"$f":"DJ495-IF(AND($B495<DK$14,DK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DK$14-$B495-1),0)","v":0},{"$f":"DK495-IF(AND($B495<DL$14,DL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DL$14-$B495-1),0)","v":0},{"$f":"DL495-IF(AND($B495<DM$14,DM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DM$14-$B495-1),0)","v":0},{"$f":"DM495-IF(AND($B495<DN$14,DN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DN$14-$B495-1),0)","v":0},{"$f":"DN495-IF(AND($B495<DO$14,DO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DO$14-$B495-1),0)","v":0},{"$f":"DO495-IF(AND($B495<DP$14,DP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DP$14-$B495-1),0)","v":0},{"$f":"DP495-IF(AND($B495<DQ$14,DQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DQ$14-$B495-1),0)","v":0},{"$f":"DQ495-IF(AND($B495<DR$14,DR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DR$14-$B495-1),0)","v":0},{"$f":"DR495-IF(AND($B495<DS$14,DS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DS$14-$B495-1),0)","v":0}]
[{"$f":"Calcs!A531","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E531),1,Calcs!E531)*Periods,0)","v":4},{"$f":"ROUND(MAX(B531,Input!Z531*Periods),0)","v":4},null,null,0,{"$f":"F531-IF(AND($B531<G$14,G$14-$B531<$C$5),OFFSET(Input!$BJ531,0,G$14-$B531-1),0)","v":0},{"$f":"G531-IF(AND($B531<H$14,H$14-$B531<$C$5),OFFSET(Input!$BJ531,0,H$14-$B531-1),0)","v":0},{"$f":"H531-IF(AND($B531<I$14,I$14-$B531<$C$5),OFFSET(Input!$BJ531,0,I$14-$B531-1),0)","v":0},{"$f":"I531-IF(AND($B531<J$14,J$14-$B531<$C$5),OFFSET(Input!$BJ531,0,J$14-$B531-1),0)","v":0},{"$f":"J531-IF(AND($B531<K$14,K$14-$B531<$C$5),OFFSET(Input!$BJ531,0,K$14-$B531-1),0)","v":0},{"$f":"K531-IF(AND($B531<L$14,L$14-$B531<$C$5),OFFSET(Input!$BJ531,0,L$14-$B531-1),0)","v":0},{"$f":"L531-IF(AND($B531<M$14,M$14-$B531<$C$5),OFFSET(Input!$BJ531,0,M$14-$B531-1),0)","v":0},{"$f":"M531-IF(AND($B531<N$14,N$14-$B531<$C$5),OFFSET(Input!$BJ531,0,N$14-$B531-1),0)","v":0},{"$f":"N531-IF(AND($B531<O$14,O$14-$B531<$C$5),OFFSET(Input!$BJ531,0,O$14-$B531-1),0)","v":0},{"$f":"O531-IF(AND($B531<P$14,P$14-$B531<$C$5),OFFSET(Input!$BJ531,0,P$14-$B531-1),0)","v":0},{"$f":"P531-IF(AND($B531<Q$14,Q$14-$B531<$C$5),OFFSET(Input!$BJ531,0,Q$14-$B531-1),0)","v":0},{"$f":"Q531-IF(AND($B531<R$14,R$14-$B531<$C$5),OFFSET(Input!$BJ531,0,R$14-$B531-1),0)","v":0},{"$f":"R531-IF(AND($B531<S$14,S$14-$B531<$C$5),OFFSET(Input!$BJ531,0,S$14-$B531-1),0)","v":0},{"$f":"S531-IF(AND($B531<T$14,T$14-$B531<$C$5),OFFSET(Input!$BJ531,0,T$14-$B531-1),0)","v":0},{"$f":"T531-IF(AND($B531<U$14,U$14-$B531<$C$5),OFFSET(Input!$BJ531,0,U$14-$B531-1),0)","v":0},{"$f":"U531-IF(AND($B531<V$14,V$14-$B531<$C$5),OFFSET(Input!$BJ531,0,V$14-$B531-1),0)","v":0},{"$f":"V531-IF(AND($B531<W$14,W$14-$B531<$C$5),OFFSET(Input!$BJ531,0,W$14-$B531-1),0)","v":0},{"$f":"W531-IF(AND($B531<X$14,X$14-$B531<$C$5),OFFSET(Input!$BJ531,0,X$14-$B531-1),0)","v":0},{"$f":"X531-IF(AND($B531<Y$14,Y$14-$B531<$C$5),OFFSET(Input!$BJ531,0,Y$14-$B531-1),0)","v":0},{"$f":"Y531-IF(AND($B531<Z$14,Z$14-$B531<$C$5),OFFSET(Input!$BJ531,0,Z$14-$B531-1),0)","v":0},{"$f":"Z531-IF(AND($B531<AA$14,AA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AA$14-$B531-1),0)","v":0},{"$f":"AA531-IF(AND($B531<AB$14,AB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AB$14-$B531-1),0)","v":0},{"$f":"AB531-IF(AND($B531<AC$14,AC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AC$14-$B531-1),0)","v":0},{"$f":"AC531-IF(AND($B531<AD$14,AD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AD$14-$B531-1),0)","v":0},{"$f":"AD531-IF(AND($B531<AE$14,AE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AE$14-$B531-1),0)","v":0},{"$f":"AE531-IF(AND($B531<AF$14,AF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AF$14-$B531-1),0)","v":0},{"$f":"AF531-IF(AND($B531<AG$14,AG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AG$14-$B531-1),0)","v":0},{"$f":"AG531-IF(AND($B531<AH$14,AH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AH$14-$B531-1),0)","v":0},{"$f":"AH531-IF(AND($B531<AI$14,AI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AI$14-$B531-1),0)","v":0},{"$f":"AI531-IF(AND($B531<AJ$14,AJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AJ$14-$B531-1),0)","v":0},{"$f":"AJ531-IF(AND($B531<AK$14,AK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AK$14-$B531-1),0)","v":0},{"$f":"AK531-IF(AND($B531<AL$14,AL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AL$14-$B531-1),0)","v":0},{"$f":"AL531-IF(AND($B531<AM$14,AM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AM$14-$B531-1),0)","v":0},{"$f":"AM531-IF(AND($B531<AN$14,AN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AN$14-$B531-1),0)","v":0},{"$f":"AN531-IF(AND($B531<AO$14,AO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AO$14-$B531-1),0)","v":0},{"$f":"AO531-IF(AND($B531<AP$14,AP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AP$14-$B531-1),0)","v":0},{"$f":"AP531-IF(AND($B531<AQ$14,AQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AQ$14-$B531-1),0)","v":0},{"$f":"AQ531-IF(AND($B531<AR$14,AR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AR$14-$B531-1),0)","v":0},{"$f":"AR531-IF(AND($B531<AS$14,AS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AS$14-$B531-1),0)","v":0},{"$f":"AS531-IF(AND($B531<AT$14,AT$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AT$14-$B531-1),0)","v":0},{"$f":"AT531-IF(AND($B531<AU$14,AU$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AU$14-$B531-1),0)","v":0},{"$f":"AU531-IF(AND($B531<AV$14,AV$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AV$14-$B531-1),0)","v":0},{"$f":"AV531-IF(AND($B531<AW$14,AW$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AW$14-$B531-1),0)","v":0},{"$f":"AW531-IF(AND($B531<AX$14,AX$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AX$14-$B531-1),0)","v":0},{"$f":"AX531-IF(AND($B531<AY$14,AY$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AY$14-$B531-1),0)","v":0},{"$f":"AY531-IF(AND($B531<AZ$14,AZ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AZ$14-$B531-1),0)","v":0},{"$f":"AZ531-IF(AND($B531<BA$14,BA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BA$14-$B531-1),0)","v":0},{"$f":"BA531-IF(AND($B531<BB$14,BB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BB$14-$B531-1),0)","v":0},{"$f":"BB531-IF(AND($B531<BC$14,BC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BC$14-$B531-1),0)","v":0},{"$f":"BC531-IF(AND($B531<BD$14,BD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BD$14-$B531-1),0)","v":0},{"$f":"BD531-IF(AND($B531<BE$14,BE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BE$14-$B531-1),0)","v":0},{"$f":"BE531-IF(AND($B531<BF$14,BF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BF$14-$B531-1),0)","v":0},{"$f":"BF531-IF(AND($B531<BG$14,BG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BG$14-$B531-1),0)","v":0},{"$f":"BG531-IF(AND($B531<BH$14,BH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BH$14-$B531-1),0)","v":0},{"$f":"BH531-IF(AND($B531<BI$14,BI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BI$14-$B531-1),0)","v":0},{"$f":"BI531-IF(AND($B531<BJ$14,BJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BJ$14-$B531-1),0)","v":0},{"$f":"BJ531-IF(AND($B531<BK$14,BK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BK$14-$B531-1),0)","v":0},{"$f":"BK531-IF(AND($B531<BL$14,BL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BL$14-$B531-1),0)","v":0},{"$f":"BL531-IF(AND($B531<BM$14,BM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BM$14-$B531-1),0)","v":0},{"$f":"BM531-IF(AND($B531<BN$14,BN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BN$14-$B531-1),0)","v":0},{"$f":"BN531-IF(AND($B531<BO$14,BO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BO$14-$B531-1),0)","v":0},{"$f":"BO531-IF(AND($B531<BP$14,BP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BP$14-$B531-1),0)","v":0},{"$f":"BP531-IF(AND($B531<BQ$14,BQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BQ$14-$B531-1),0)","v":0},{"$f":"BQ531-IF(AND($B531<BR$14,BR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BR$14-$B531-1),0)","v":0},{"$f":"BR531-IF(AND($B531<BS$14,BS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BS$14-$B531-1),0)","v":0},{"$f":"BS531-IF(AND($B531<BT$14,BT$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BT$14-$B531-1),0)","v":0},{"$f":"BT531-IF(AND($B531<BU$14,BU$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BU$14-$B531-1),0)","v":0},{"$f":"BU531-IF(AND($B531<BV$14,BV$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BV$14-$B531-1),0)","v":0},{"$f":"BV531-IF(AND($B531<BW$14,BW$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BW$14-$B531-1),0)","v":0},{"$f":"BW531-IF(AND($B531<BX$14,BX$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BX$14-$B531-1),0)","v":0},{"$f":"BX531-IF(AND($B531<BY$14,BY$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BY$14-$B531-1),0)","v":0},{"$f":"BY531-IF(AND($B531<BZ$14,BZ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BZ$14-$B531-1),0)","v":0},{"$f":"BZ531-IF(AND($B531<CA$14,CA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CA$14-$B531-1),0)","v":0},{"$f":"CA531-IF(AND($B531<CB$14,CB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CB$14-$B531-1),0)","v":0},{"$f":"CB531-IF(AND($B531<CC$14,CC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CC$14-$B531-1),0)","v":0},{"$f":"CC531-IF(AND($B531<CD$14,CD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CD$14-$B531-1),0)","v":0},{"$f":"CD531-IF(AND($B531<CE$14,CE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CE$14-$B531-1),0)","v":0},{"$f":"CE531-IF(AND($B531<CF$14,CF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CF$14-$B531-1),0)","v":0},{"$f":"CF531-IF(AND($B531<CG$14,CG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CG$14-$B531-1),0)","v":0},{"$f":"CG531-IF(AND($B531<CH$14,CH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CH$14-$B531-1),0)","v":0},{"$f":"CH531-IF(AND($B531<CI$14,CI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CI$14-$B531-1),0)","v":0},{"$f":"CI531-IF(AND($B531<CJ$14,CJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CJ$14-$B531-1),0)","v":0},{"$f":"CJ531-IF(AND($B531<CK$14,CK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CK$14-$B531-1),0)","v":0},{"$f":"CK531-IF(AND($B531<CL$14,CL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CL$14-$B531-1),0)","v":0},{"$f":"CL531-IF(AND($B531<CM$14,CM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CM$14-$B531-1),0)","v":0},{"$f":"CM531-IF(AND($B531<CN$14,CN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CN$14-$B531-1),0)","v":0},{"$f":"CN531-IF(AND($B531<CO$14,CO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CO$14-$B531-1),0)","v":0},{"$f":"CO531-IF(AND($B531<CP$14,CP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CP$14-$B531-1),0)","v":0},{"$f":"CP531-IF(AND($B531<CQ$14,CQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CQ$14-$B531-1),0)","v":0},{"$f":"CQ531-IF(AND($B531<CR$14,CR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CR$14-$B531-1),0)","v":0},{"$f":"CR531-IF(AND($B531<CS$14,CS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CS$14-$B531-1),0)","v":0},{"$f":"CS531-IF(AND($B531<CT$14,CT$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CT$14-$B531-1),0)","v":0},{"$f":"CT531-IF(AND($B531<CU$14,CU$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CU$14-$B531-1),0)","v":0},{"$f":"CU531-IF(AND($B531<CV$14,CV$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CV$14-$B531-1),0)","v":0},{"$f":"CV531-IF(AND($B531<CW$14,CW$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CW$14-$B531-1),0)","v":0},{"$f":"CW531-IF(AND($B531<CX$14,CX$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CX$14-$B531-1),0)","v":0},{"$f":"CX531-IF(AND($B531<CY$14,CY$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CY$14-$B531-1),0)","v":0},{"$f":"CY531-IF(AND($B531<CZ$14,CZ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CZ$14-$B531-1),0)","v":0},{"$f":"CZ531-IF(AND($B531<DA$14,DA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DA$14-$B531-1),0)","v":0},{"$f":"DA531-IF(AND($B531<DB$14,DB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DB$14-$B531-1),0)","v":0},{"$f":"DB531-IF(AND($B531<DC$14,DC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DC$14-$B531-1),0)","v":0},{"$f":"DC531-IF(AND($B531<DD$14,DD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DD$14-$B531-1),0)","v":0},{"$f":"DD531-IF(AND($B531<DE$14,DE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DE$14-$B531-1),0)","v":0},{"$f":"DE531-IF(AND($B531<DF$14,DF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DF$14-$B531-1),0)","v":0},{"$f":"DF531-IF(AND($B531<DG$14,DG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DG$14-$B531-1),0)","v":0},{"$f":"DG531-IF(AND($B531<DH$14,DH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DH$14-$B531-1),0)","v":0},{"$f":"DH531-IF(AND($B531<DI$14,DI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DI$14-$B531-1),0)","v":0},{"$f":"DI531-IF(AND($B531<DJ$14,DJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DJ$14-$B531-1),0)","v":0},{"$f":"DJ531-IF(AND($B531<DK$14,DK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DK$14-$B531-1),0)","v":0},{"$f":"DK531-IF(AND($B531<DL$14,DL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DL$14-$B531-1),0)","v":0},{"$f":"DL531-IF(AND($B531<DM$14,DM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DM$14-$B531-1),0)","v":0},{"$f":"DM531-IF(AND($B531<DN$14,DN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DN$14-$B531-1),0)","v":0},{"$f":"DN531-IF(AND($B531<DO$14,DO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DO$14-$B531-1),0)","v":0},{"$f":"DO531-IF(AND($B531<DP$14,DP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DP$14-$B531-1),0)","v":0},{"$f":"DP531-IF(AND($B531<DQ$14,DQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DQ$14-$B531-1),0)","v":0},{"$f":"DQ531-IF(AND($B531<DR$14,DR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DR$14-$B531-1),0)","v":0},{"$f":"DR531-IF(AND($B531<DS$14,DS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DS$14-$B531-1),0)","v":0}]
[{"$f":"Calcs!A558","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E558),1,Calcs!E558)*Periods,0)","v":4},{"$f":"ROUND(MAX(B558,Input!Z558*Periods),0)","v":4},null,null,0,{"$f":"F558-IF(AND($B558<G$14,G$14-$B558<$C$5),OFFSET(Input!$BJ558,0,G$14-$B558-1),0)","v":0},{"$f":"G558-IF(AND($B558<H$14,H$14-$B558<$C$5),OFFSET(Input!$BJ558,0,H$14-$B558-1),0)","v":0},{"$f":"H558-IF(AND($B558<I$14,I$14-$B558<$C$5),OFFSET(Input!$BJ558,0,I$14-$B558-1),0)","v":0},{"$f":"I558-IF(AND($B558<J$14,J$14-$B558<$C$5),OFFSET(Input!$BJ558,0,J$14-$B558-1),0)","v":0},{"$f":"J558-IF(AND($B558<K$14,K$14-$B558<$C$5),OFFSET(Input!$BJ558,0,K$14-$B558-1),0)","v":0},{"$f":"K558-IF(AND($B558<L$14,L$14-$B558<$C$5),OFFSET(Input!$BJ558,0,L$14-$B558-1),0)","v":0},{"$f":"L558-IF(AND($B558<M$14,M$14-$B558<$C$5),OFFSET(Input!$BJ558,0,M$14-$B558-1),0)","v":0},{"$f":"M558-IF(AND($B558<N$14,N$14-$B558<$C$5),OFFSET(Input!$BJ558,0,N$14-$B558-1),0)","v":0},{"$f":"N558-IF(AND($B558<O$14,O$14-$B558<$C$5),OFFSET(Input!$BJ558,0,O$14-$B558-1),0)","v":0},{"$f":"O558-IF(AND($B558<P$14,P$14-$B558<$C$5),OFFSET(Input!$BJ558,0,P$14-$B558-1),0)","v":0},{"$f":"P558-IF(AND($B558<Q$14,Q$14-$B558<$C$5),OFFSET(Input!$BJ558,0,Q$14-$B558-1),0)","v":0},{"$f":"Q558-IF(AND($B558<R$14,R$14-$B558<$C$5),OFFSET(Input!$BJ558,0,R$14-$B558-1),0)","v":0},{"$f":"R558-IF(AND($B558<S$14,S$14-$B558<$C$5),OFFSET(Input!$BJ558,0,S$14-$B558-1),0)","v":0},{"$f":"S558-IF(AND($B558<T$14,T$14-$B558<$C$5),OFFSET(Input!$BJ558,0,T$14-$B558-1),0)","v":0},{"$f":"T558-IF(AND($B558<U$14,U$14-$B558<$C$5),OFFSET(Input!$BJ558,0,U$14-$B558-1),0)","v":0},{"$f":"U558-IF(AND($B558<V$14,V$14-$B558<$C$5),OFFSET(Input!$BJ558,0,V$14-$B558-1),0)","v":0},{"$f":"V558-IF(AND($B558<W$14,W$14-$B558<$C$5),OFFSET(Input!$BJ558,0,W$14-$B558-1),0)","v":0},{"$f":"W558-IF(AND($B558<X$14,X$14-$B558<$C$5),OFFSET(Input!$BJ558,0,X$14-$B558-1),0)","v":0},{"$f":"X558-IF(AND($B558<Y$14,Y$14-$B558<$C$5),OFFSET(Input!$BJ558,0,Y$14-$B558-1),0)","v":0},{"$f":"Y558-IF(AND($B558<Z$14,Z$14-$B558<$C$5),OFFSET(Input!$BJ558,0,Z$14-$B558-1),0)","v":0},{"$f":"Z558-IF(AND($B558<AA$14,AA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AA$14-$B558-1),0)","v":0},{"$f":"AA558-IF(AND($B558<AB$14,AB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AB$14-$B558-1),0)","v":0},{"$f":"AB558-IF(AND($B558<AC$14,AC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AC$14-$B558-1),0)","v":0},{"$f":"AC558-IF(AND($B558<AD$14,AD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AD$14-$B558-1),0)","v":0},{"$f":"AD558-IF(AND($B558<AE$14,AE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AE$14-$B558-1),0)","v":0},{"$f":"AE558-IF(AND($B558<AF$14,AF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AF$14-$B558-1),0)","v":0},{"$f":"AF558-IF(AND($B558<AG$14,AG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AG$14-$B558-1),0)","v":0},{"$f":"AG558-IF(AND($B558<AH$14,AH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AH$14-$B558-1),0)","v":0},{"$f":"AH558-IF(AND($B558<AI$14,AI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AI$14-$B558-1),0)","v":0},{"$f":"AI558-IF(AND($B558<AJ$14,AJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AJ$14-$B558-1),0)","v":0},{"$f":"AJ558-IF(AND($B558<AK$14,AK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AK$14-$B558-1),0)","v":0},{"$f":"AK558-IF(AND($B558<AL$14,AL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AL$14-$B558-1),0)","v":0},{"$f":"AL558-IF(AND($B558<AM$14,AM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AM$14-$B558-1),0)","v":0},{"$f":"AM558-IF(AND($B558<AN$14,AN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AN$14-$B558-1),0)","v":0},{"$f":"AN558-IF(AND($B558<AO$14,AO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AO$14-$B558-1),0)","v":0},{"$f":"AO558-IF(AND($B558<AP$14,AP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AP$14-$B558-1),0)","v":0},{"$f":"AP558-IF(AND($B558<AQ$14,AQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AQ$14-$B558-1),0)","v":0},{"$f":"AQ558-IF(AND($B558<AR$14,AR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AR$14-$B558-1),0)","v":0},{"$f":"AR558-IF(AND($B558<AS$14,AS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AS$14-$B558-1),0)","v":0},{"$f":"AS558-IF(AND($B558<AT$14,AT$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AT$14-$B558-1),0)","v":0},{"$f":"AT558-IF(AND($B558<AU$14,AU$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AU$14-$B558-1),0)","v":0},{"$f":"AU558-IF(AND($B558<AV$14,AV$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AV$14-$B558-1),0)","v":0},{"$f":"AV558-IF(AND($B558<AW$14,AW$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AW$14-$B558-1),0)","v":0},{"$f":"AW558-IF(AND($B558<AX$14,AX$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AX$14-$B558-1),0)","v":0},{"$f":"AX558-IF(AND($B558<AY$14,AY$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AY$14-$B558-1),0)","v":0},{"$f":"AY558-IF(AND($B558<AZ$14,AZ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AZ$14-$B558-1),0)","v":0},{"$f":"AZ558-IF(AND($B558<BA$14,BA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BA$14-$B558-1),0)","v":0},{"$f":"BA558-IF(AND($B558<BB$14,BB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BB$14-$B558-1),0)","v":0},{"$f":"BB558-IF(AND($B558<BC$14,BC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BC$14-$B558-1),0)","v":0},{"$f":"BC558-IF(AND($B558<BD$14,BD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BD$14-$B558-1),0)","v":0},{"$f":"BD558-IF(AND($B558<BE$14,BE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BE$14-$B558-1),0)","v":0},{"$f":"BE558-IF(AND($B558<BF$14,BF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BF$14-$B558-1),0)","v":0},{"$f":"BF558-IF(AND($B558<BG$14,BG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BG$14-$B558-1),0)","v":0},{"$f":"BG558-IF(AND($B558<BH$14,BH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BH$14-$B558-1),0)","v":0},{"$f":"BH558-IF(AND($B558<BI$14,BI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BI$14-$B558-1),0)","v":0},{"$f":"BI558-IF(AND($B558<BJ$14,BJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BJ$14-$B558-1),0)","v":0},{"$f":"BJ558-IF(AND($B558<BK$14,BK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BK$14-$B558-1),0)","v":0},{"$f":"BK558-IF(AND($B558<BL$14,BL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BL$14-$B558-1),0)","v":0},{"$f":"BL558-IF(AND($B558<BM$14,BM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BM$14-$B558-1),0)","v":0},{"$f":"BM558-IF(AND($B558<BN$14,BN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BN$14-$B558-1),0)","v":0},{"$f":"BN558-IF(AND($B558<BO$14,BO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BO$14-$B558-1),0)","v":0},{"$f":"BO558-IF(AND($B558<BP$14,BP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BP$14-$B558-1),0)","v":0},{"$f":"BP558-IF(AND($B558<BQ$14,BQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BQ$14-$B558-1),0)","v":0},{"$f":"BQ558-IF(AND($B558<BR$14,BR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BR$14-$B558-1),0)","v":0},{"$f":"BR558-IF(AND($B558<BS$14,BS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BS$14-$B558-1),0)","v":0},{"$f":"BS558-IF(AND($B558<BT$14,BT$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BT$14-$B558-1),0)","v":0},{"$f":"BT558-IF(AND($B558<BU$14,BU$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BU$14-$B558-1),0)","v":0},{"$f":"BU558-IF(AND($B558<BV$14,BV$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BV$14-$B558-1),0)","v":0},{"$f":"BV558-IF(AND($B558<BW$14,BW$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BW$14-$B558-1),0)","v":0},{"$f":"BW558-IF(AND($B558<BX$14,BX$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BX$14-$B558-1),0)","v":0},{"$f":"BX558-IF(AND($B558<BY$14,BY$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BY$14-$B558-1),0)","v":0},{"$f":"BY558-IF(AND($B558<BZ$14,BZ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BZ$14-$B558-1),0)","v":0},{"$f":"BZ558-IF(AND($B558<CA$14,CA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CA$14-$B558-1),0)","v":0},{"$f":"CA558-IF(AND($B558<CB$14,CB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CB$14-$B558-1),0)","v":0},{"$f":"CB558-IF(AND($B558<CC$14,CC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CC$14-$B558-1),0)","v":0},{"$f":"CC558-IF(AND($B558<CD$14,CD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CD$14-$B558-1),0)","v":0},{"$f":"CD558-IF(AND($B558<CE$14,CE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CE$14-$B558-1),0)","v":0},{"$f":"CE558-IF(AND($B558<CF$14,CF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CF$14-$B558-1),0)","v":0},{"$f":"CF558-IF(AND($B558<CG$14,CG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CG$14-$B558-1),0)","v":0},{"$f":"CG558-IF(AND($B558<CH$14,CH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CH$14-$B558-1),0)","v":0},{"$f":"CH558-IF(AND($B558<CI$14,CI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CI$14-$B558-1),0)","v":0},{"$f":"CI558-IF(AND($B558<CJ$14,CJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CJ$14-$B558-1),0)","v":0},{"$f":"CJ558-IF(AND($B558<CK$14,CK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CK$14-$B558-1),0)","v":0},{"$f":"CK558-IF(AND($B558<CL$14,CL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CL$14-$B558-1),0)","v":0},{"$f":"CL558-IF(AND($B558<CM$14,CM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CM$14-$B558-1),0)","v":0},{"$f":"CM558-IF(AND($B558<CN$14,CN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CN$14-$B558-1),0)","v":0},{"$f":"CN558-IF(AND($B558<CO$14,CO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CO$14-$B558-1),0)","v":0},{"$f":"CO558-IF(AND($B558<CP$14,CP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CP$14-$B558-1),0)","v":0},{"$f":"CP558-IF(AND($B558<CQ$14,CQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CQ$14-$B558-1),0)","v":0},{"$f":"CQ558-IF(AND($B558<CR$14,CR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CR$14-$B558-1),0)","v":0},{"$f":"CR558-IF(AND($B558<CS$14,CS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CS$14-$B558-1),0)","v":0},{"$f":"CS558-IF(AND($B558<CT$14,CT$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CT$14-$B558-1),0)","v":0},{"$f":"CT558-IF(AND($B558<CU$14,CU$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CU$14-$B558-1),0)","v":0},{"$f":"CU558-IF(AND($B558<CV$14,CV$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CV$14-$B558-1),0)","v":0},{"$f":"CV558-IF(AND($B558<CW$14,CW$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CW$14-$B558-1),0)","v":0},{"$f":"CW558-IF(AND($B558<CX$14,CX$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CX$14-$B558-1),0)","v":0},{"$f":"CX558-IF(AND($B558<CY$14,CY$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CY$14-$B558-1),0)","v":0},{"$f":"CY558-IF(AND($B558<CZ$14,CZ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CZ$14-$B558-1),0)","v":0},{"$f":"CZ558-IF(AND($B558<DA$14,DA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DA$14-$B558-1),0)","v":0},{"$f":"DA558-IF(AND($B558<DB$14,DB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DB$14-$B558-1),0)","v":0},{"$f":"DB558-IF(AND($B558<DC$14,DC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DC$14-$B558-1),0)","v":0},{"$f":"DC558-IF(AND($B558<DD$14,DD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DD$14-$B558-1),0)","v":0},{"$f":"DD558-IF(AND($B558<DE$14,DE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DE$14-$B558-1),0)","v":0},{"$f":"DE558-IF(AND($B558<DF$14,DF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DF$14-$B558-1),0)","v":0},{"$f":"DF558-IF(AND($B558<DG$14,DG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DG$14-$B558-1),0)","v":0},{"$f":"DG558-IF(AND($B558<DH$14,DH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DH$14-$B558-1),0)","v":0},{"$f":"DH558-IF(AND($B558<DI$14,DI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DI$14-$B558-1),0)","v":0},{"$f":"DI558-IF(AND($B558<DJ$14,DJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DJ$14-$B558-1),0)","v":0},{"$f":"DJ558-IF(AND($B558<DK$14,DK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DK$14-$B558-1),0)","v":0},{"$f":"DK558-IF(AND($B558<DL$14,DL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DL$14-$B558-1),0)","v":0},{"$f":"DL558-IF(AND($B558<DM$14,DM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DM$14-$B558-1),0)","v":0},{"$f":"DM558-IF(AND($B558<DN$14,DN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DN$14-$B558-1),0)","v":0},{"$f":"DN558-IF(AND($B558<DO$14,DO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DO$14-$B558-1),0)","v":0},{"$f":"DO558-IF(AND($B558<DP$14,DP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DP$14-$B558-1),0)","v":0},{"$f":"DP558-IF(AND($B558<DQ$14,DQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DQ$14-$B558-1),0)","v":0},{"$f":"DQ558-IF(AND($B558<DR$14,DR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DR$14-$B558-1),0)","v":0},{"$f":"DR558-IF(AND($B558<DS$14,DS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DS$14-$B558-1),0)","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":4},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":4},null,null,0,{"$f":"F583-IF(AND($B583<G$14,G$14-$B583<$C$5),OFFSET(Input!$BJ583,0,G$14-$B583-1),0)","v":0},{"$f":"G583-IF(AND($B583<H$14,H$14-$B583<$C$5),OFFSET(Input!$BJ583,0,H$14-$B583-1),0)","v":0},{"$f":"H583-IF(AND($B583<I$14,I$14-$B583<$C$5),OFFSET(Input!$BJ583,0,I$14-$B583-1),0)","v":0},{"$f":"I583-IF(AND($B583<J$14,J$14-$B583<$C$5),OFFSET(Input!$BJ583,0,J$14-$B583-1),0)","v":0},{"$f":"J583-IF(AND($B583<K$14,K$14-$B583<$C$5),OFFSET(Input!$BJ583,0,K$14-$B583-1),0)","v":0},{"$f":"K583-IF(AND($B583<L$14,L$14-$B583<$C$5),OFFSET(Input!$BJ583,0,L$14-$B583-1),0)","v":0},{"$f":"L583-IF(AND($B583<M$14,M$14-$B583<$C$5),OFFSET(Input!$BJ583,0,M$14-$B583-1),0)","v":0},{"$f":"M583-IF(AND($B583<N$14,N$14-$B583<$C$5),OFFSET(Input!$BJ583,0,N$14-$B583-1),0)","v":0},{"$f":"N583-IF(AND($B583<O$14,O$14-$B583<$C$5),OFFSET(Input!$BJ583,0,O$14-$B583-1),0)","v":0},{"$f":"O583-IF(AND($B583<P$14,P$14-$B583<$C$5),OFFSET(Input!$BJ583,0,P$14-$B583-1),0)","v":0},{"$f":"P583-IF(AND($B583<Q$14,Q$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Q$14-$B583-1),0)","v":0},{"$f":"Q583-IF(AND($B583<R$14,R$14-$B583<$C$5),OFFSET(Input!$BJ583,0,R$14-$B583-1),0)","v":0},{"$f":"R583-IF(AND($B583<S$14,S$14-$B583<$C$5),OFFSET(Input!$BJ583,0,S$14-$B583-1),0)","v":0},{"$f":"S583-IF(AND($B583<T$14,T$14-$B583<$C$5),OFFSET(Input!$BJ583,0,T$14-$B583-1),0)","v":0},{"$f":"T583-IF(AND($B583<U$14,U$14-$B583<$C$5),OFFSET(Input!$BJ583,0,U$14-$B583-1),0)","v":0},{"$f":"U583-IF(AND($B583<V$14,V$14-$B583<$C$5),OFFSET(Input!$BJ583,0,V$14-$B583-1),0)","v":0},{"$f":"V583-IF(AND($B583<W$14,W$14-$B583<$C$5),OFFSET(Input!$BJ583,0,W$14-$B583-1),0)","v":0},{"$f":"W583-IF(AND($B583<X$14,X$14-$B583<$C$5),OFFSET(Input!$BJ583,0,X$14-$B583-1),0)","v":0},{"$f":"X583-IF(AND($B583<Y$14,Y$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Y$14-$B583-1),0)","v":0},{"$f":"Y583-IF(AND($B583<Z$14,Z$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Z$14-$B583-1),0)","v":0},{"$f":"Z583-IF(AND($B583<AA$14,AA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AA$14-$B583-1),0)","v":0},{"$f":"AA583-IF(AND($B583<AB$14,AB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AB$14-$B583-1),0)","v":0},{"$f":"AB583-IF(AND($B583<AC$14,AC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AC$14-$B583-1),0)","v":0},{"$f":"AC583-IF(AND($B583<AD$14,AD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AD$14-$B583-1),0)","v":0},{"$f":"AD583-IF(AND($B583<AE$14,AE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AE$14-$B583-1),0)","v":0},{"$f":"AE583-IF(AND($B583<AF$14,AF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AF$14-$B583-1),0)","v":0},{"$f":"AF583-IF(AND($B583<AG$14,AG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AG$14-$B583-1),0)","v":0},{"$f":"AG583-IF(AND($B583<AH$14,AH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AH$14-$B583-1),0)","v":0},{"$f":"AH583-IF(AND($B583<AI$14,AI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AI$14-$B583-1),0)","v":0},{"$f":"AI583-IF(AND($B583<AJ$14,AJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AJ$14-$B583-1),0)","v":0},{"$f":"AJ583-IF(AND($B583<AK$14,AK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AK$14-$B583-1),0)","v":0},{"$f":"AK583-IF(AND($B583<AL$14,AL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AL$14-$B583-1),0)","v":0},{"$f":"AL583-IF(AND($B583<AM$14,AM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AM$14-$B583-1),0)","v":0},{"$f":"AM583-IF(AND($B583<AN$14,AN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AN$14-$B583-1),0)","v":0},{"$f":"AN583-IF(AND($B583<AO$14,AO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AO$14-$B583-1),0)","v":0},{"$f":"AO583-IF(AND($B583<AP$14,AP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AP$14-$B583-1),0)","v":0},{"$f":"AP583-IF(AND($B583<AQ$14,AQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AQ$14-$B583-1),0)","v":0},{"$f":"AQ583-IF(AND($B583<AR$14,AR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AR$14-$B583-1),0)","v":0},{"$f":"AR583-IF(AND($B583<AS$14,AS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AS$14-$B583-1),0)","v":0},{"$f":"AS583-IF(AND($B583<AT$14,AT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AT$14-$B583-1),0)","v":0},{"$f":"AT583-IF(AND($B583<AU$14,AU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AU$14-$B583-1),0)","v":0},{"$f":"AU583-IF(AND($B583<AV$14,AV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AV$14-$B583-1),0)","v":0},{"$f":"AV583-IF(AND($B583<AW$14,AW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AW$14-$B583-1),0)","v":0},{"$f":"AW583-IF(AND($B583<AX$14,AX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AX$14-$B583-1),0)","v":0},{"$f":"AX583-IF(AND($B583<AY$14,AY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AY$14-$B583-1),0)","v":0},{"$f":"AY583-IF(AND($B583<AZ$14,AZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AZ$14-$B583-1),0)","v":0},{"$f":"AZ583-IF(AND($B583<BA$14,BA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BA$14-$B583-1),0)","v":0},{"$f":"BA583-IF(AND($B583<BB$14,BB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BB$14-$B583-1),0)","v":0},{"$f":"BB583-IF(AND($B583<BC$14,BC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BC$14-$B583-1),0)","v":0},{"$f":"BC583-IF(AND($B583<BD$14,BD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BD$14-$B583-1),0)","v":0},{"$f":"BD583-IF(AND($B583<BE$14,BE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BE$14-$B583-1),0)","v":0},{"$f":"BE583-IF(AND($B583<BF$14,BF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BF$14-$B583-1),0)","v":0},{"$f":"BF583-IF(AND($B583<BG$14,BG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BG$14-$B583-1),0)","v":0},{"$f":"BG583-IF(AND($B583<BH$14,BH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BH$14-$B583-1),0)","v":0},{"$f":"BH583-IF(AND($B583<BI$14,BI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BI$14-$B583-1),0)","v":0},{"$f":"BI583-IF(AND($B583<BJ$14,BJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BJ$14-$B583-1),0)","v":0},{"$f":"BJ583-IF(AND($B583<BK$14,BK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BK$14-$B583-1),0)","v":0},{"$f":"BK583-IF(AND($B583<BL$14,BL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BL$14-$B583-1),0)","v":0},{"$f":"BL583-IF(AND($B583<BM$14,BM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BM$14-$B583-1),0)","v":0},{"$f":"BM583-IF(AND($B583<BN$14,BN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BN$14-$B583-1),0)","v":0},{"$f":"BN583-IF(AND($B583<BO$14,BO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BO$14-$B583-1),0)","v":0},{"$f":"BO583-IF(AND($B583<BP$14,BP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BP$14-$B583-1),0)","v":0},{"$f":"BP583-IF(AND($B583<BQ$14,BQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BQ$14-$B583-1),0)","v":0},{"$f":"BQ583-IF(AND($B583<BR$14,BR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BR$14-$B583-1),0)","v":0},{"$f":"BR583-IF(AND($B583<BS$14,BS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BS$14-$B583-1),0)","v":0},{"$f":"BS583-IF(AND($B583<BT$14,BT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BT$14-$B583-1),0)","v":0},{"$f":"BT583-IF(AND($B583<BU$14,BU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BU$14-$B583-1),0)","v":0},{"$f":"BU583-IF(AND($B583<BV$14,BV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BV$14-$B583-1),0)","v":0},{"$f":"BV583-IF(AND($B583<BW$14,BW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BW$14-$B583-1),0)","v":0},{"$f":"BW583-IF(AND($B583<BX$14,BX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BX$14-$B583-1),0)","v":0},{"$f":"BX583-IF(AND($B583<BY$14,BY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BY$14-$B583-1),0)","v":0},{"$f":"BY583-IF(AND($B583<BZ$14,BZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BZ$14-$B583-1),0)","v":0},{"$f":"BZ583-IF(AND($B583<CA$14,CA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CA$14-$B583-1),0)","v":0},{"$f":"CA583-IF(AND($B583<CB$14,CB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CB$14-$B583-1),0)","v":0},{"$f":"CB583-IF(AND($B583<CC$14,CC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CC$14-$B583-1),0)","v":0},{"$f":"CC583-IF(AND($B583<CD$14,CD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CD$14-$B583-1),0)","v":0},{"$f":"CD583-IF(AND($B583<CE$14,CE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CE$14-$B583-1),0)","v":0},{"$f":"CE583-IF(AND($B583<CF$14,CF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CF$14-$B583-1),0)","v":0},{"$f":"CF583-IF(AND($B583<CG$14,CG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CG$14-$B583-1),0)","v":0},{"$f":"CG583-IF(AND($B583<CH$14,CH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CH$14-$B583-1),0)","v":0},{"$f":"CH583-IF(AND($B583<CI$14,CI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CI$14-$B583-1),0)","v":0},{"$f":"CI583-IF(AND($B583<CJ$14,CJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CJ$14-$B583-1),0)","v":0},{"$f":"CJ583-IF(AND($B583<CK$14,CK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CK$14-$B583-1),0)","v":0},{"$f":"CK583-IF(AND($B583<CL$14,CL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CL$14-$B583-1),0)","v":0},{"$f":"CL583-IF(AND($B583<CM$14,CM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CM$14-$B583-1),0)","v":0},{"$f":"CM583-IF(AND($B583<CN$14,CN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CN$14-$B583-1),0)","v":0},{"$f":"CN583-IF(AND($B583<CO$14,CO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CO$14-$B583-1),0)","v":0},{"$f":"CO583-IF(AND($B583<CP$14,CP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CP$14-$B583-1),0)","v":0},{"$f":"CP583-IF(AND($B583<CQ$14,CQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CQ$14-$B583-1),0)","v":0},{"$f":"CQ583-IF(AND($B583<CR$14,CR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CR$14-$B583-1),0)","v":0},{"$f":"CR583-IF(AND($B583<CS$14,CS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CS$14-$B583-1),0)","v":0},{"$f":"CS583-IF(AND($B583<CT$14,CT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CT$14-$B583-1),0)","v":0},{"$f":"CT583-IF(AND($B583<CU$14,CU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CU$14-$B583-1),0)","v":0},{"$f":"CU583-IF(AND($B583<CV$14,CV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CV$14-$B583-1),0)","v":0},{"$f":"CV583-IF(AND($B583<CW$14,CW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CW$14-$B583-1),0)","v":0},{"$f":"CW583-IF(AND($B583<CX$14,CX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CX$14-$B583-1),0)","v":0},{"$f":"CX583-IF(AND($B583<CY$14,CY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CY$14-$B583-1),0)","v":0},{"$f":"CY583-IF(AND($B583<CZ$14,CZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CZ$14-$B583-1),0)","v":0},{"$f":"CZ583-IF(AND($B583<DA$14,DA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DA$14-$B583-1),0)","v":0},{"$f":"DA583-IF(AND($B583<DB$14,DB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DB$14-$B583-1),0)","v":0},{"$f":"DB583-IF(AND($B583<DC$14,DC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DC$14-$B583-1),0)","v":0},{"$f":"DC583-IF(AND($B583<DD$14,DD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DD$14-$B583-1),0)","v":0},{"$f":"DD583-IF(AND($B583<DE$14,DE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DE$14-$B583-1),0)","v":0},{"$f":"DE583-IF(AND($B583<DF$14,DF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DF$14-$B583-1),0)","v":0},{"$f":"DF583-IF(AND($B583<DG$14,DG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DG$14-$B583-1),0)","v":0},{"$f":"DG583-IF(AND($B583<DH$14,DH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DH$14-$B583-1),0)","v":0},{"$f":"DH583-IF(AND($B583<DI$14,DI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DI$14-$B583-1),0)","v":0},{"$f":"DI583-IF(AND($B583<DJ$14,DJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DJ$14-$B583-1),0)","v":0},{"$f":"DJ583-IF(AND($B583<DK$14,DK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DK$14-$B583-1),0)","v":0},{"$f":"DK583-IF(AND($B583<DL$14,DL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DL$14-$B583-1),0)","v":0},{"$f":"DL583-IF(AND($B583<DM$14,DM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DM$14-$B583-1),0)","v":0},{"$f":"DM583-IF(AND($B583<DN$14,DN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DN$14-$B583-1),0)","v":0},{"$f":"DN583-IF(AND($B583<DO$14,DO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DO$14-$B583-1),0)","v":0},{"$f":"DO583-IF(AND($B583<DP$14,DP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DP$14-$B583-1),0)","v":0},{"$f":"DP583-IF(AND($B583<DQ$14,DQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DQ$14-$B583-1),0)","v":0},{"$f":"DQ583-IF(AND($B583<DR$14,DR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DR$14-$B583-1),0)","v":0},{"$f":"DR583-IF(AND($B583<DS$14,DS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DS$14-$B583-1),0)","v":0}]
[{"$f":"Calcs!A598","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E598),1,Calcs!E598)*Periods,0)","v":4},{"$f":"ROUND(MAX(B598,Input!Z598*Periods),0)","v":4},null,null,0,{"$f":"F598-IF(AND($B598<G$14,G$14-$B598<$C$5),OFFSET(Input!$BJ598,0,G$14-$B598-1),0)","v":0},{"$f":"G598-IF(AND($B598<H$14,H$14-$B598<$C$5),OFFSET(Input!$BJ598,0,H$14-$B598-1),0)","v":0},{"$f":"H598-IF(AND($B598<I$14,I$14-$B598<$C$5),OFFSET(Input!$BJ598,0,I$14-$B598-1),0)","v":0},{"$f":"I598-IF(AND($B598<J$14,J$14-$B598<$C$5),OFFSET(Input!$BJ598,0,J$14-$B598-1),0)","v":0},{"$f":"J598-IF(AND($B598<K$14,K$14-$B598<$C$5),OFFSET(Input!$BJ598,0,K$14-$B598-1),0)","v":0},{"$f":"K598-IF(AND($B598<L$14,L$14-$B598<$C$5),OFFSET(Input!$BJ598,0,L$14-$B598-1),0)","v":0},{"$f":"L598-IF(AND($B598<M$14,M$14-$B598<$C$5),OFFSET(Input!$BJ598,0,M$14-$B598-1),0)","v":0},{"$f":"M598-IF(AND($B598<N$14,N$14-$B598<$C$5),OFFSET(Input!$BJ598,0,N$14-$B598-1),0)","v":0},{"$f":"N598-IF(AND($B598<O$14,O$14-$B598<$C$5),OFFSET(Input!$BJ598,0,O$14-$B598-1),0)","v":0},{"$f":"O598-IF(AND($B598<P$14,P$14-$B598<$C$5),OFFSET(Input!$BJ598,0,P$14-$B598-1),0)","v":0},{"$f":"P598-IF(AND($B598<Q$14,Q$14-$B598<$C$5),OFFSET(Input!$BJ598,0,Q$14-$B598-1),0)","v":0},{"$f":"Q598-IF(AND($B598<R$14,R$14-$B598<$C$5),OFFSET(Input!$BJ598,0,R$14-$B598-1),0)","v":0},{"$f":"R598-IF(AND($B598<S$14,S$14-$B598<$C$5),OFFSET(Input!$BJ598,0,S$14-$B598-1),0)","v":0},{"$f":"S598-IF(AND($B598<T$14,T$14-$B598<$C$5),OFFSET(Input!$BJ598,0,T$14-$B598-1),0)","v":0},{"$f":"T598-IF(AND($B598<U$14,U$14-$B598<$C$5),OFFSET(Input!$BJ598,0,U$14-$B598-1),0)","v":0},{"$f":"U598-IF(AND($B598<V$14,V$14-$B598<$C$5),OFFSET(Input!$BJ598,0,V$14-$B598-1),0)","v":0},{"$f":"V598-IF(AND($B598<W$14,W$14-$B598<$C$5),OFFSET(Input!$BJ598,0,W$14-$B598-1),0)","v":0},{"$f":"W598-IF(AND($B598<X$14,X$14-$B598<$C$5),OFFSET(Input!$BJ598,0,X$14-$B598-1),0)","v":0},{"$f":"X598-IF(AND($B598<Y$14,Y$14-$B598<$C$5),OFFSET(Input!$BJ598,0,Y$14-$B598-1),0)","v":0},{"$f":"Y598-IF(AND($B598<Z$14,Z$14-$B598<$C$5),OFFSET(Input!$BJ598,0,Z$14-$B598-1),0)","v":0},{"$f":"Z598-IF(AND($B598<AA$14,AA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AA$14-$B598-1),0)","v":0},{"$f":"AA598-IF(AND($B598<AB$14,AB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AB$14-$B598-1),0)","v":0},{"$f":"AB598-IF(AND($B598<AC$14,AC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AC$14-$B598-1),0)","v":0},{"$f":"AC598-IF(AND($B598<AD$14,AD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AD$14-$B598-1),0)","v":0},{"$f":"AD598-IF(AND($B598<AE$14,AE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AE$14-$B598-1),0)","v":0},{"$f":"AE598-IF(AND($B598<AF$14,AF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AF$14-$B598-1),0)","v":0},{"$f":"AF598-IF(AND($B598<AG$14,AG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AG$14-$B598-1),0)","v":0},{"$f":"AG598-IF(AND($B598<AH$14,AH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AH$14-$B598-1),0)","v":0},{"$f":"AH598-IF(AND($B598<AI$14,AI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AI$14-$B598-1),0)","v":0},{"$f":"AI598-IF(AND($B598<AJ$14,AJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AJ$14-$B598-1),0)","v":0},{"$f":"AJ598-IF(AND($B598<AK$14,AK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AK$14-$B598-1),0)","v":0},{"$f":"AK598-IF(AND($B598<AL$14,AL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AL$14-$B598-1),0)","v":0},{"$f":"AL598-IF(AND($B598<AM$14,AM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AM$14-$B598-1),0)","v":0},{"$f":"AM598-IF(AND($B598<AN$14,AN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AN$14-$B598-1),0)","v":0},{"$f":"AN598-IF(AND($B598<AO$14,AO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AO$14-$B598-1),0)","v":0},{"$f":"AO598-IF(AND($B598<AP$14,AP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AP$14-$B598-1),0)","v":0},{"$f":"AP598-IF(AND($B598<AQ$14,AQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AQ$14-$B598-1),0)","v":0},{"$f":"AQ598-IF(AND($B598<AR$14,AR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AR$14-$B598-1),0)","v":0},{"$f":"AR598-IF(AND($B598<AS$14,AS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AS$14-$B598-1),0)","v":0},{"$f":"AS598-IF(AND($B598<AT$14,AT$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AT$14-$B598-1),0)","v":0},{"$f":"AT598-IF(AND($B598<AU$14,AU$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AU$14-$B598-1),0)","v":0},{"$f":"AU598-IF(AND($B598<AV$14,AV$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AV$14-$B598-1),0)","v":0},{"$f":"AV598-IF(AND($B598<AW$14,AW$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AW$14-$B598-1),0)","v":0},{"$f":"AW598-IF(AND($B598<AX$14,AX$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AX$14-$B598-1),0)","v":0},{"$f":"AX598-IF(AND($B598<AY$14,AY$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AY$14-$B598-1),0)","v":0},{"$f":"AY598-IF(AND($B598<AZ$14,AZ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AZ$14-$B598-1),0)","v":0},{"$f":"AZ598-IF(AND($B598<BA$14,BA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BA$14-$B598-1),0)","v":0},{"$f":"BA598-IF(AND($B598<BB$14,BB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BB$14-$B598-1),0)","v":0},{"$f":"BB598-IF(AND($B598<BC$14,BC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BC$14-$B598-1),0)","v":0},{"$f":"BC598-IF(AND($B598<BD$14,BD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BD$14-$B598-1),0)","v":0},{"$f":"BD598-IF(AND($B598<BE$14,BE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BE$14-$B598-1),0)","v":0},{"$f":"BE598-IF(AND($B598<BF$14,BF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BF$14-$B598-1),0)","v":0},{"$f":"BF598-IF(AND($B598<BG$14,BG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BG$14-$B598-1),0)","v":0},{"$f":"BG598-IF(AND($B598<BH$14,BH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BH$14-$B598-1),0)","v":0},{"$f":"BH598-IF(AND($B598<BI$14,BI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BI$14-$B598-1),0)","v":0},{"$f":"BI598-IF(AND($B598<BJ$14,BJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BJ$14-$B598-1),0)","v":0},{"$f":"BJ598-IF(AND($B598<BK$14,BK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BK$14-$B598-1),0)","v":0},{"$f":"BK598-IF(AND($B598<BL$14,BL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BL$14-$B598-1),0)","v":0},{"$f":"BL598-IF(AND($B598<BM$14,BM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BM$14-$B598-1),0)","v":0},{"$f":"BM598-IF(AND($B598<BN$14,BN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BN$14-$B598-1),0)","v":0},{"$f":"BN598-IF(AND($B598<BO$14,BO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BO$14-$B598-1),0)","v":0},{"$f":"BO598-IF(AND($B598<BP$14,BP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BP$14-$B598-1),0)","v":0},{"$f":"BP598-IF(AND($B598<BQ$14,BQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BQ$14-$B598-1),0)","v":0},{"$f":"BQ598-IF(AND($B598<BR$14,BR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BR$14-$B598-1),0)","v":0},{"$f":"BR598-IF(AND($B598<BS$14,BS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BS$14-$B598-1),0)","v":0},{"$f":"BS598-IF(AND($B598<BT$14,BT$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BT$14-$B598-1),0)","v":0},{"$f":"BT598-IF(AND($B598<BU$14,BU$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BU$14-$B598-1),0)","v":0},{"$f":"BU598-IF(AND($B598<BV$14,BV$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BV$14-$B598-1),0)","v":0},{"$f":"BV598-IF(AND($B598<BW$14,BW$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BW$14-$B598-1),0)","v":0},{"$f":"BW598-IF(AND($B598<BX$14,BX$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BX$14-$B598-1),0)","v":0},{"$f":"BX598-IF(AND($B598<BY$14,BY$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BY$14-$B598-1),0)","v":0},{"$f":"BY598-IF(AND($B598<BZ$14,BZ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BZ$14-$B598-1),0)","v":0},{"$f":"BZ598-IF(AND($B598<CA$14,CA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CA$14-$B598-1),0)","v":0},{"$f":"CA598-IF(AND($B598<CB$14,CB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CB$14-$B598-1),0)","v":0},{"$f":"CB598-IF(AND($B598<CC$14,CC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CC$14-$B598-1),0)","v":0},{"$f":"CC598-IF(AND($B598<CD$14,CD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CD$14-$B598-1),0)","v":0},{"$f":"CD598-IF(AND($B598<CE$14,CE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CE$14-$B598-1),0)","v":0},{"$f":"CE598-IF(AND($B598<CF$14,CF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CF$14-$B598-1),0)","v":0},{"$f":"CF598-IF(AND($B598<CG$14,CG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CG$14-$B598-1),0)","v":0},{"$f":"CG598-IF(AND($B598<CH$14,CH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CH$14-$B598-1),0)","v":0},{"$f":"CH598-IF(AND($B598<CI$14,CI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CI$14-$B598-1),0)","v":0},{"$f":"CI598-IF(AND($B598<CJ$14,CJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CJ$14-$B598-1),0)","v":0},{"$f":"CJ598-IF(AND($B598<CK$14,CK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CK$14-$B598-1),0)","v":0},{"$f":"CK598-IF(AND($B598<CL$14,CL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CL$14-$B598-1),0)","v":0},{"$f":"CL598-IF(AND($B598<CM$14,CM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CM$14-$B598-1),0)","v":0},{"$f":"CM598-IF(AND($B598<CN$14,CN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CN$14-$B598-1),0)","v":0},{"$f":"CN598-IF(AND($B598<CO$14,CO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CO$14-$B598-1),0)","v":0},{"$f":"CO598-IF(AND($B598<CP$14,CP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CP$14-$B598-1),0)","v":0},{"$f":"CP598-IF(AND($B598<CQ$14,CQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CQ$14-$B598-1),0)","v":0},{"$f":"CQ598-IF(AND($B598<CR$14,CR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CR$14-$B598-1),0)","v":0},{"$f":"CR598-IF(AND($B598<CS$14,CS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CS$14-$B598-1),0)","v":0},{"$f":"CS598-IF(AND($B598<CT$14,CT$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CT$14-$B598-1),0)","v":0},{"$f":"CT598-IF(AND($B598<CU$14,CU$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CU$14-$B598-1),0)","v":0},{"$f":"CU598-IF(AND($B598<CV$14,CV$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CV$14-$B598-1),0)","v":0},{"$f":"CV598-IF(AND($B598<CW$14,CW$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CW$14-$B598-1),0)","v":0},{"$f":"CW598-IF(AND($B598<CX$14,CX$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CX$14-$B598-1),0)","v":0},{"$f":"CX598-IF(AND($B598<CY$14,CY$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CY$14-$B598-1),0)","v":0},{"$f":"CY598-IF(AND($B598<CZ$14,CZ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CZ$14-$B598-1),0)","v":0},{"$f":"CZ598-IF(AND($B598<DA$14,DA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DA$14-$B598-1),0)","v":0},{"$f":"DA598-IF(AND($B598<DB$14,DB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DB$14-$B598-1),0)","v":0},{"$f":"DB598-IF(AND($B598<DC$14,DC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DC$14-$B598-1),0)","v":0},{"$f":"DC598-IF(AND($B598<DD$14,DD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DD$14-$B598-1),0)","v":0},{"$f":"DD598-IF(AND($B598<DE$14,DE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DE$14-$B598-1),0)","v":0},{"$f":"DE598-IF(AND($B598<DF$14,DF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DF$14-$B598-1),0)","v":0},{"$f":"DF598-IF(AND($B598<DG$14,DG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DG$14-$B598-1),0)","v":0},{"$f":"DG598-IF(AND($B598<DH$14,DH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DH$14-$B598-1),0)","v":0},{"$f":"DH598-IF(AND($B598<DI$14,DI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DI$14-$B598-1),0)","v":0},{"$f":"DI598-IF(AND($B598<DJ$14,DJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DJ$14-$B598-1),0)","v":0},{"$f":"DJ598-IF(AND($B598<DK$14,DK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DK$14-$B598-1),0)","v":0},{"$f":"DK598-IF(AND($B598<DL$14,DL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DL$14-$B598-1),0)","v":0},{"$f":"DL598-IF(AND($B598<DM$14,DM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DM$14-$B598-1),0)","v":0},{"$f":"DM598-IF(AND($B598<DN$14,DN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DN$14-$B598-1),0)","v":0},{"$f":"DN598-IF(AND($B598<DO$14,DO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DO$14-$B598-1),0)","v":0},{"$f":"DO598-IF(AND($B598<DP$14,DP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DP$14-$B598-1),0)","v":0},{"$f":"DP598-IF(AND($B598<DQ$14,DQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DQ$14-$B598-1),0)","v":0},{"$f":"DQ598-IF(AND($B598<DR$14,DR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DR$14-$B598-1),0)","v":0},{"$f":"DR598-IF(AND($B598<DS$14,DS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DS$14-$B598-1),0)","v":0}]
[{"$f":"Calcs!A613","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E613),1,Calcs!E613)*Periods,0)","v":4},{"$f":"ROUND(MAX(B613,Input!Z613*Periods),0)","v":4},null,null,0,{"$f":"F613-IF(AND($B613<G$14,G$14-$B613<$C$5),OFFSET(Input!$BJ613,0,G$14-$B613-1),0)","v":0},{"$f":"G613-IF(AND($B613<H$14,H$14-$B613<$C$5),OFFSET(Input!$BJ613,0,H$14-$B613-1),0)","v":0},{"$f":"H613-IF(AND($B613<I$14,I$14-$B613<$C$5),OFFSET(Input!$BJ613,0,I$14-$B613-1),0)","v":0},{"$f":"I613-IF(AND($B613<J$14,J$14-$B613<$C$5),OFFSET(Input!$BJ613,0,J$14-$B613-1),0)","v":0},{"$f":"J613-IF(AND($B613<K$14,K$14-$B613<$C$5),OFFSET(Input!$BJ613,0,K$14-$B613-1),0)","v":0},{"$f":"K613-IF(AND($B613<L$14,L$14-$B613<$C$5),OFFSET(Input!$BJ613,0,L$14-$B613-1),0)","v":0},{"$f":"L613-IF(AND($B613<M$14,M$14-$B613<$C$5),OFFSET(Input!$BJ613,0,M$14-$B613-1),0)","v":0},{"$f":"M613-IF(AND($B613<N$14,N$14-$B613<$C$5),OFFSET(Input!$BJ613,0,N$14-$B613-1),0)","v":0},{"$f":"N613-IF(AND($B613<O$14,O$14-$B613<$C$5),OFFSET(Input!$BJ613,0,O$14-$B613-1),0)","v":0},{"$f":"O613-IF(AND($B613<P$14,P$14-$B613<$C$5),OFFSET(Input!$BJ613,0,P$14-$B613-1),0)","v":0},{"$f":"P613-IF(AND($B613<Q$14,Q$14-$B613<$C$5),OFFSET(Input!$BJ613,0,Q$14-$B613-1),0)","v":0},{"$f":"Q613-IF(AND($B613<R$14,R$14-$B613<$C$5),OFFSET(Input!$BJ613,0,R$14-$B613-1),0)","v":0},{"$f":"R613-IF(AND($B613<S$14,S$14-$B613<$C$5),OFFSET(Input!$BJ613,0,S$14-$B613-1),0)","v":0},{"$f":"S613-IF(AND($B613<T$14,T$14-$B613<$C$5),OFFSET(Input!$BJ613,0,T$14-$B613-1),0)","v":0},{"$f":"T613-IF(AND($B613<U$14,U$14-$B613<$C$5),OFFSET(Input!$BJ613,0,U$14-$B613-1),0)","v":0},{"$f":"U613-IF(AND($B613<V$14,V$14-$B613<$C$5),OFFSET(Input!$BJ613,0,V$14-$B613-1),0)","v":0},{"$f":"V613-IF(AND($B613<W$14,W$14-$B613<$C$5),OFFSET(Input!$BJ613,0,W$14-$B613-1),0)","v":0},{"$f":"W613-IF(AND($B613<X$14,X$14-$B613<$C$5),OFFSET(Input!$BJ613,0,X$14-$B613-1),0)","v":0},{"$f":"X613-IF(AND($B613<Y$14,Y$14-$B613<$C$5),OFFSET(Input!$BJ613,0,Y$14-$B613-1),0)","v":0},{"$f":"Y613-IF(AND($B613<Z$14,Z$14-$B613<$C$5),OFFSET(Input!$BJ613,0,Z$14-$B613-1),0)","v":0},{"$f":"Z613-IF(AND($B613<AA$14,AA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AA$14-$B613-1),0)","v":0},{"$f":"AA613-IF(AND($B613<AB$14,AB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AB$14-$B613-1),0)","v":0},{"$f":"AB613-IF(AND($B613<AC$14,AC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AC$14-$B613-1),0)","v":0},{"$f":"AC613-IF(AND($B613<AD$14,AD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AD$14-$B613-1),0)","v":0},{"$f":"AD613-IF(AND($B613<AE$14,AE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AE$14-$B613-1),0)","v":0},{"$f":"AE613-IF(AND($B613<AF$14,AF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AF$14-$B613-1),0)","v":0},{"$f":"AF613-IF(AND($B613<AG$14,AG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AG$14-$B613-1),0)","v":0},{"$f":"AG613-IF(AND($B613<AH$14,AH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AH$14-$B613-1),0)","v":0},{"$f":"AH613-IF(AND($B613<AI$14,AI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AI$14-$B613-1),0)","v":0},{"$f":"AI613-IF(AND($B613<AJ$14,AJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AJ$14-$B613-1),0)","v":0},{"$f":"AJ613-IF(AND($B613<AK$14,AK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AK$14-$B613-1),0)","v":0},{"$f":"AK613-IF(AND($B613<AL$14,AL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AL$14-$B613-1),0)","v":0},{"$f":"AL613-IF(AND($B613<AM$14,AM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AM$14-$B613-1),0)","v":0},{"$f":"AM613-IF(AND($B613<AN$14,AN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AN$14-$B613-1),0)","v":0},{"$f":"AN613-IF(AND($B613<AO$14,AO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AO$14-$B613-1),0)","v":0},{"$f":"AO613-IF(AND($B613<AP$14,AP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AP$14-$B613-1),0)","v":0},{"$f":"AP613-IF(AND($B613<AQ$14,AQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AQ$14-$B613-1),0)","v":0},{"$f":"AQ613-IF(AND($B613<AR$14,AR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AR$14-$B613-1),0)","v":0},{"$f":"AR613-IF(AND($B613<AS$14,AS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AS$14-$B613-1),0)","v":0},{"$f":"AS613-IF(AND($B613<AT$14,AT$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AT$14-$B613-1),0)","v":0},{"$f":"AT613-IF(AND($B613<AU$14,AU$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AU$14-$B613-1),0)","v":0},{"$f":"AU613-IF(AND($B613<AV$14,AV$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AV$14-$B613-1),0)","v":0},{"$f":"AV613-IF(AND($B613<AW$14,AW$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AW$14-$B613-1),0)","v":0},{"$f":"AW613-IF(AND($B613<AX$14,AX$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AX$14-$B613-1),0)","v":0},{"$f":"AX613-IF(AND($B613<AY$14,AY$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AY$14-$B613-1),0)","v":0},{"$f":"AY613-IF(AND($B613<AZ$14,AZ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AZ$14-$B613-1),0)","v":0},{"$f":"AZ613-IF(AND($B613<BA$14,BA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BA$14-$B613-1),0)","v":0},{"$f":"BA613-IF(AND($B613<BB$14,BB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BB$14-$B613-1),0)","v":0},{"$f":"BB613-IF(AND($B613<BC$14,BC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BC$14-$B613-1),0)","v":0},{"$f":"BC613-IF(AND($B613<BD$14,BD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BD$14-$B613-1),0)","v":0},{"$f":"BD613-IF(AND($B613<BE$14,BE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BE$14-$B613-1),0)","v":0},{"$f":"BE613-IF(AND($B613<BF$14,BF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BF$14-$B613-1),0)","v":0},{"$f":"BF613-IF(AND($B613<BG$14,BG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BG$14-$B613-1),0)","v":0},{"$f":"BG613-IF(AND($B613<BH$14,BH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BH$14-$B613-1),0)","v":0},{"$f":"BH613-IF(AND($B613<BI$14,BI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BI$14-$B613-1),0)","v":0},{"$f":"BI613-IF(AND($B613<BJ$14,BJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BJ$14-$B613-1),0)","v":0},{"$f":"BJ613-IF(AND($B613<BK$14,BK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BK$14-$B613-1),0)","v":0},{"$f":"BK613-IF(AND($B613<BL$14,BL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BL$14-$B613-1),0)","v":0},{"$f":"BL613-IF(AND($B613<BM$14,BM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BM$14-$B613-1),0)","v":0},{"$f":"BM613-IF(AND($B613<BN$14,BN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BN$14-$B613-1),0)","v":0},{"$f":"BN613-IF(AND($B613<BO$14,BO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BO$14-$B613-1),0)","v":0},{"$f":"BO613-IF(AND($B613<BP$14,BP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BP$14-$B613-1),0)","v":0},{"$f":"BP613-IF(AND($B613<BQ$14,BQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BQ$14-$B613-1),0)","v":0},{"$f":"BQ613-IF(AND($B613<BR$14,BR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BR$14-$B613-1),0)","v":0},{"$f":"BR613-IF(AND($B613<BS$14,BS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BS$14-$B613-1),0)","v":0},{"$f":"BS613-IF(AND($B613<BT$14,BT$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BT$14-$B613-1),0)","v":0},{"$f":"BT613-IF(AND($B613<BU$14,BU$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BU$14-$B613-1),0)","v":0},{"$f":"BU613-IF(AND($B613<BV$14,BV$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BV$14-$B613-1),0)","v":0},{"$f":"BV613-IF(AND($B613<BW$14,BW$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BW$14-$B613-1),0)","v":0},{"$f":"BW613-IF(AND($B613<BX$14,BX$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BX$14-$B613-1),0)","v":0},{"$f":"BX613-IF(AND($B613<BY$14,BY$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BY$14-$B613-1),0)","v":0},{"$f":"BY613-IF(AND($B613<BZ$14,BZ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BZ$14-$B613-1),0)","v":0},{"$f":"BZ613-IF(AND($B613<CA$14,CA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CA$14-$B613-1),0)","v":0},{"$f":"CA613-IF(AND($B613<CB$14,CB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CB$14-$B613-1),0)","v":0},{"$f":"CB613-IF(AND($B613<CC$14,CC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CC$14-$B613-1),0)","v":0},{"$f":"CC613-IF(AND($B613<CD$14,CD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CD$14-$B613-1),0)","v":0},{"$f":"CD613-IF(AND($B613<CE$14,CE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CE$14-$B613-1),0)","v":0},{"$f":"CE613-IF(AND($B613<CF$14,CF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CF$14-$B613-1),0)","v":0},{"$f":"CF613-IF(AND($B613<CG$14,CG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CG$14-$B613-1),0)","v":0},{"$f":"CG613-IF(AND($B613<CH$14,CH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CH$14-$B613-1),0)","v":0},{"$f":"CH613-IF(AND($B613<CI$14,CI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CI$14-$B613-1),0)","v":0},{"$f":"CI613-IF(AND($B613<CJ$14,CJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CJ$14-$B613-1),0)","v":0},{"$f":"CJ613-IF(AND($B613<CK$14,CK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CK$14-$B613-1),0)","v":0},{"$f":"CK613-IF(AND($B613<CL$14,CL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CL$14-$B613-1),0)","v":0},{"$f":"CL613-IF(AND($B613<CM$14,CM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CM$14-$B613-1),0)","v":0},{"$f":"CM613-IF(AND($B613<CN$14,CN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CN$14-$B613-1),0)","v":0},{"$f":"CN613-IF(AND($B613<CO$14,CO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CO$14-$B613-1),0)","v":0},{"$f":"CO613-IF(AND($B613<CP$14,CP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CP$14-$B613-1),0)","v":0},{"$f":"CP613-IF(AND($B613<CQ$14,CQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CQ$14-$B613-1),0)","v":0},{"$f":"CQ613-IF(AND($B613<CR$14,CR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CR$14-$B613-1),0)","v":0},{"$f":"CR613-IF(AND($B613<CS$14,CS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CS$14-$B613-1),0)","v":0},{"$f":"CS613-IF(AND($B613<CT$14,CT$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CT$14-$B613-1),0)","v":0},{"$f":"CT613-IF(AND($B613<CU$14,CU$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CU$14-$B613-1),0)","v":0},{"$f":"CU613-IF(AND($B613<CV$14,CV$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CV$14-$B613-1),0)","v":0},{"$f":"CV613-IF(AND($B613<CW$14,CW$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CW$14-$B613-1),0)","v":0},{"$f":"CW613-IF(AND($B613<CX$14,CX$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CX$14-$B613-1),0)","v":0},{"$f":"CX613-IF(AND($B613<CY$14,CY$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CY$14-$B613-1),0)","v":0},{"$f":"CY613-IF(AND($B613<CZ$14,CZ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CZ$14-$B613-1),0)","v":0},{"$f":"CZ613-IF(AND($B613<DA$14,DA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DA$14-$B613-1),0)","v":0},{"$f":"DA613-IF(AND($B613<DB$14,DB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DB$14-$B613-1),0)","v":0},{"$f":"DB613-IF(AND($B613<DC$14,DC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DC$14-$B613-1),0)","v":0},{"$f":"DC613-IF(AND($B613<DD$14,DD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DD$14-$B613-1),0)","v":0},{"$f":"DD613-IF(AND($B613<DE$14,DE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DE$14-$B613-1),0)","v":0},{"$f":"DE613-IF(AND($B613<DF$14,DF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DF$14-$B613-1),0)","v":0},{"$f":"DF613-IF(AND($B613<DG$14,DG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DG$14-$B613-1),0)","v":0},{"$f":"DG613-IF(AND($B613<DH$14,DH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DH$14-$B613-1),0)","v":0},{"$f":"DH613-IF(AND($B613<DI$14,DI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DI$14-$B613-1),0)","v":0},{"$f":"DI613-IF(AND($B613<DJ$14,DJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DJ$14-$B613-1),0)","v":0},{"$f":"DJ613-IF(AND($B613<DK$14,DK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DK$14-$B613-1),0)","v":0},{"$f":"DK613-IF(AND($B613<DL$14,DL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DL$14-$B613-1),0)","v":0},{"$f":"DL613-IF(AND($B613<DM$14,DM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DM$14-$B613-1),0)","v":0},{"$f":"DM613-IF(AND($B613<DN$14,DN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DN$14-$B613-1),0)","v":0},{"$f":"DN613-IF(AND($B613<DO$14,DO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DO$14-$B613-1),0)","v":0},{"$f":"DO613-IF(AND($B613<DP$14,DP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DP$14-$B613-1),0)","v":0},{"$f":"DP613-IF(AND($B613<DQ$14,DQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DQ$14-$B613-1),0)","v":0},{"$f":"DQ613-IF(AND($B613<DR$14,DR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DR$14-$B613-1),0)","v":0},{"$f":"DR613-IF(AND($B613<DS$14,DS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DS$14-$B613-1),0)","v":0}]
[{"$f":"Calcs!A649","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E649),1,Calcs!E649)*Periods,0)","v":4},{"$f":"ROUND(MAX(B649,Input!Z649*Periods),0)","v":4},null,null,0,{"$f":"F649-IF(AND($B649<G$14,G$14-$B649<$C$5),OFFSET(Input!$BJ649,0,G$14-$B649-1),0)","v":0},{"$f":"G649-IF(AND($B649<H$14,H$14-$B649<$C$5),OFFSET(Input!$BJ649,0,H$14-$B649-1),0)","v":0},{"$f":"H649-IF(AND($B649<I$14,I$14-$B649<$C$5),OFFSET(Input!$BJ649,0,I$14-$B649-1),0)","v":0},{"$f":"I649-IF(AND($B649<J$14,J$14-$B649<$C$5),OFFSET(Input!$BJ649,0,J$14-$B649-1),0)","v":0},{"$f":"J649-IF(AND($B649<K$14,K$14-$B649<$C$5),OFFSET(Input!$BJ649,0,K$14-$B649-1),0)","v":0},{"$f":"K649-IF(AND($B649<L$14,L$14-$B649<$C$5),OFFSET(Input!$BJ649,0,L$14-$B649-1),0)","v":0},{"$f":"L649-IF(AND($B649<M$14,M$14-$B649<$C$5),OFFSET(Input!$BJ649,0,M$14-$B649-1),0)","v":0},{"$f":"M649-IF(AND($B649<N$14,N$14-$B649<$C$5),OFFSET(Input!$BJ649,0,N$14-$B649-1),0)","v":0},{"$f":"N649-IF(AND($B649<O$14,O$14-$B649<$C$5),OFFSET(Input!$BJ649,0,O$14-$B649-1),0)","v":0},{"$f":"O649-IF(AND($B649<P$14,P$14-$B649<$C$5),OFFSET(Input!$BJ649,0,P$14-$B649-1),0)","v":0},{"$f":"P649-IF(AND($B649<Q$14,Q$14-$B649<$C$5),OFFSET(Input!$BJ649,0,Q$14-$B649-1),0)","v":0},{"$f":"Q649-IF(AND($B649<R$14,R$14-$B649<$C$5),OFFSET(Input!$BJ649,0,R$14-$B649-1),0)","v":0},{"$f":"R649-IF(AND($B649<S$14,S$14-$B649<$C$5),OFFSET(Input!$BJ649,0,S$14-$B649-1),0)","v":0},{"$f":"S649-IF(AND($B649<T$14,T$14-$B649<$C$5),OFFSET(Input!$BJ649,0,T$14-$B649-1),0)","v":0},{"$f":"T649-IF(AND($B649<U$14,U$14-$B649<$C$5),OFFSET(Input!$BJ649,0,U$14-$B649-1),0)","v":0},{"$f":"U649-IF(AND($B649<V$14,V$14-$B649<$C$5),OFFSET(Input!$BJ649,0,V$14-$B649-1),0)","v":0},{"$f":"V649-IF(AND($B649<W$14,W$14-$B649<$C$5),OFFSET(Input!$BJ649,0,W$14-$B649-1),0)","v":0},{"$f":"W649-IF(AND($B649<X$14,X$14-$B649<$C$5),OFFSET(Input!$BJ649,0,X$14-$B649-1),0)","v":0},{"$f":"X649-IF(AND($B649<Y$14,Y$14-$B649<$C$5),OFFSET(Input!$BJ649,0,Y$14-$B649-1),0)","v":0},{"$f":"Y649-IF(AND($B649<Z$14,Z$14-$B649<$C$5),OFFSET(Input!$BJ649,0,Z$14-$B649-1),0)","v":0},{"$f":"Z649-IF(AND($B649<AA$14,AA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AA$14-$B649-1),0)","v":0},{"$f":"AA649-IF(AND($B649<AB$14,AB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AB$14-$B649-1),0)","v":0},{"$f":"AB649-IF(AND($B649<AC$14,AC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AC$14-$B649-1),0)","v":0},{"$f":"AC649-IF(AND($B649<AD$14,AD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AD$14-$B649-1),0)","v":0},{"$f":"AD649-IF(AND($B649<AE$14,AE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AE$14-$B649-1),0)","v":0},{"$f":"AE649-IF(AND($B649<AF$14,AF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AF$14-$B649-1),0)","v":0},{"$f":"AF649-IF(AND($B649<AG$14,AG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AG$14-$B649-1),0)","v":0},{"$f":"AG649-IF(AND($B649<AH$14,AH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AH$14-$B649-1),0)","v":0},{"$f":"AH649-IF(AND($B649<AI$14,AI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AI$14-$B649-1),0)","v":0},{"$f":"AI649-IF(AND($B649<AJ$14,AJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AJ$14-$B649-1),0)","v":0},{"$f":"AJ649-IF(AND($B649<AK$14,AK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AK$14-$B649-1),0)","v":0},{"$f":"AK649-IF(AND($B649<AL$14,AL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AL$14-$B649-1),0)","v":0},{"$f":"AL649-IF(AND($B649<AM$14,AM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AM$14-$B649-1),0)","v":0},{"$f":"AM649-IF(AND($B649<AN$14,AN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AN$14-$B649-1),0)","v":0},{"$f":"AN649-IF(AND($B649<AO$14,AO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AO$14-$B649-1),0)","v":0},{"$f":"AO649-IF(AND($B649<AP$14,AP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AP$14-$B649-1),0)","v":0},{"$f":"AP649-IF(AND($B649<AQ$14,AQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AQ$14-$B649-1),0)","v":0},{"$f":"AQ649-IF(AND($B649<AR$14,AR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AR$14-$B649-1),0)","v":0},{"$f":"AR649-IF(AND($B649<AS$14,AS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AS$14-$B649-1),0)","v":0},{"$f":"AS649-IF(AND($B649<AT$14,AT$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AT$14-$B649-1),0)","v":0},{"$f":"AT649-IF(AND($B649<AU$14,AU$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AU$14-$B649-1),0)","v":0},{"$f":"AU649-IF(AND($B649<AV$14,AV$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AV$14-$B649-1),0)","v":0},{"$f":"AV649-IF(AND($B649<AW$14,AW$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AW$14-$B649-1),0)","v":0},{"$f":"AW649-IF(AND($B649<AX$14,AX$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AX$14-$B649-1),0)","v":0},{"$f":"AX649-IF(AND($B649<AY$14,AY$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AY$14-$B649-1),0)","v":0},{"$f":"AY649-IF(AND($B649<AZ$14,AZ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AZ$14-$B649-1),0)","v":0},{"$f":"AZ649-IF(AND($B649<BA$14,BA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BA$14-$B649-1),0)","v":0},{"$f":"BA649-IF(AND($B649<BB$14,BB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BB$14-$B649-1),0)","v":0},{"$f":"BB649-IF(AND($B649<BC$14,BC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BC$14-$B649-1),0)","v":0},{"$f":"BC649-IF(AND($B649<BD$14,BD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BD$14-$B649-1),0)","v":0},{"$f":"BD649-IF(AND($B649<BE$14,BE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BE$14-$B649-1),0)","v":0},{"$f":"BE649-IF(AND($B649<BF$14,BF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BF$14-$B649-1),0)","v":0},{"$f":"BF649-IF(AND($B649<BG$14,BG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BG$14-$B649-1),0)","v":0},{"$f":"BG649-IF(AND($B649<BH$14,BH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BH$14-$B649-1),0)","v":0},{"$f":"BH649-IF(AND($B649<BI$14,BI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BI$14-$B649-1),0)","v":0},{"$f":"BI649-IF(AND($B649<BJ$14,BJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BJ$14-$B649-1),0)","v":0},{"$f":"BJ649-IF(AND($B649<BK$14,BK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BK$14-$B649-1),0)","v":0},{"$f":"BK649-IF(AND($B649<BL$14,BL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BL$14-$B649-1),0)","v":0},{"$f":"BL649-IF(AND($B649<BM$14,BM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BM$14-$B649-1),0)","v":0},{"$f":"BM649-IF(AND($B649<BN$14,BN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BN$14-$B649-1),0)","v":0},{"$f":"BN649-IF(AND($B649<BO$14,BO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BO$14-$B649-1),0)","v":0},{"$f":"BO649-IF(AND($B649<BP$14,BP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BP$14-$B649-1),0)","v":0},{"$f":"BP649-IF(AND($B649<BQ$14,BQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BQ$14-$B649-1),0)","v":0},{"$f":"BQ649-IF(AND($B649<BR$14,BR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BR$14-$B649-1),0)","v":0},{"$f":"BR649-IF(AND($B649<BS$14,BS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BS$14-$B649-1),0)","v":0},{"$f":"BS649-IF(AND($B649<BT$14,BT$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BT$14-$B649-1),0)","v":0},{"$f":"BT649-IF(AND($B649<BU$14,BU$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BU$14-$B649-1),0)","v":0},{"$f":"BU649-IF(AND($B649<BV$14,BV$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BV$14-$B649-1),0)","v":0},{"$f":"BV649-IF(AND($B649<BW$14,BW$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BW$14-$B649-1),0)","v":0},{"$f":"BW649-IF(AND($B649<BX$14,BX$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BX$14-$B649-1),0)","v":0},{"$f":"BX649-IF(AND($B649<BY$14,BY$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BY$14-$B649-1),0)","v":0},{"$f":"BY649-IF(AND($B649<BZ$14,BZ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BZ$14-$B649-1),0)","v":0},{"$f":"BZ649-IF(AND($B649<CA$14,CA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CA$14-$B649-1),0)","v":0},{"$f":"CA649-IF(AND($B649<CB$14,CB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CB$14-$B649-1),0)","v":0},{"$f":"CB649-IF(AND($B649<CC$14,CC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CC$14-$B649-1),0)","v":0},{"$f":"CC649-IF(AND($B649<CD$14,CD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CD$14-$B649-1),0)","v":0},{"$f":"CD649-IF(AND($B649<CE$14,CE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CE$14-$B649-1),0)","v":0},{"$f":"CE649-IF(AND($B649<CF$14,CF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CF$14-$B649-1),0)","v":0},{"$f":"CF649-IF(AND($B649<CG$14,CG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CG$14-$B649-1),0)","v":0},{"$f":"CG649-IF(AND($B649<CH$14,CH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CH$14-$B649-1),0)","v":0},{"$f":"CH649-IF(AND($B649<CI$14,CI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CI$14-$B649-1),0)","v":0},{"$f":"CI649-IF(AND($B649<CJ$14,CJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CJ$14-$B649-1),0)","v":0},{"$f":"CJ649-IF(AND($B649<CK$14,CK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CK$14-$B649-1),0)","v":0},{"$f":"CK649-IF(AND($B649<CL$14,CL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CL$14-$B649-1),0)","v":0},{"$f":"CL649-IF(AND($B649<CM$14,CM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CM$14-$B649-1),0)","v":0},{"$f":"CM649-IF(AND($B649<CN$14,CN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CN$14-$B649-1),0)","v":0},{"$f":"CN649-IF(AND($B649<CO$14,CO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CO$14-$B649-1),0)","v":0},{"$f":"CO649-IF(AND($B649<CP$14,CP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CP$14-$B649-1),0)","v":0},{"$f":"CP649-IF(AND($B649<CQ$14,CQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CQ$14-$B649-1),0)","v":0},{"$f":"CQ649-IF(AND($B649<CR$14,CR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CR$14-$B649-1),0)","v":0},{"$f":"CR649-IF(AND($B649<CS$14,CS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CS$14-$B649-1),0)","v":0},{"$f":"CS649-IF(AND($B649<CT$14,CT$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CT$14-$B649-1),0)","v":0},{"$f":"CT649-IF(AND($B649<CU$14,CU$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CU$14-$B649-1),0)","v":0},{"$f":"CU649-IF(AND($B649<CV$14,CV$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CV$14-$B649-1),0)","v":0},{"$f":"CV649-IF(AND($B649<CW$14,CW$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CW$14-$B649-1),0)","v":0},{"$f":"CW649-IF(AND($B649<CX$14,CX$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CX$14-$B649-1),0)","v":0},{"$f":"CX649-IF(AND($B649<CY$14,CY$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CY$14-$B649-1),0)","v":0},{"$f":"CY649-IF(AND($B649<CZ$14,CZ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CZ$14-$B649-1),0)","v":0},{"$f":"CZ649-IF(AND($B649<DA$14,DA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DA$14-$B649-1),0)","v":0},{"$f":"DA649-IF(AND($B649<DB$14,DB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DB$14-$B649-1),0)","v":0},{"$f":"DB649-IF(AND($B649<DC$14,DC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DC$14-$B649-1),0)","v":0},{"$f":"DC649-IF(AND($B649<DD$14,DD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DD$14-$B649-1),0)","v":0},{"$f":"DD649-IF(AND($B649<DE$14,DE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DE$14-$B649-1),0)","v":0},{"$f":"DE649-IF(AND($B649<DF$14,DF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DF$14-$B649-1),0)","v":0},{"$f":"DF649-IF(AND($B649<DG$14,DG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DG$14-$B649-1),0)","v":0},{"$f":"DG649-IF(AND($B649<DH$14,DH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DH$14-$B649-1),0)","v":0},{"$f":"DH649-IF(AND($B649<DI$14,DI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DI$14-$B649-1),0)","v":0},{"$f":"DI649-IF(AND($B649<DJ$14,DJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DJ$14-$B649-1),0)","v":0},{"$f":"DJ649-IF(AND($B649<DK$14,DK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DK$14-$B649-1),0)","v":0},{"$f":"DK649-IF(AND($B649<DL$14,DL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DL$14-$B649-1),0)","v":0},{"$f":"DL649-IF(AND($B649<DM$14,DM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DM$14-$B649-1),0)","v":0},{"$f":"DM649-IF(AND($B649<DN$14,DN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DN$14-$B649-1),0)","v":0},{"$f":"DN649-IF(AND($B649<DO$14,DO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DO$14-$B649-1),0)","v":0},{"$f":"DO649-IF(AND($B649<DP$14,DP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DP$14-$B649-1),0)","v":0},{"$f":"DP649-IF(AND($B649<DQ$14,DQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DQ$14-$B649-1),0)","v":0},{"$f":"DQ649-IF(AND($B649<DR$14,DR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DR$14-$B649-1),0)","v":0},{"$f":"DR649-IF(AND($B649<DS$14,DS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DS$14-$B649-1),0)","v":0}]
[{"$f":"Calcs!A664","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E664),1,Calcs!E664)*Periods,0)","v":4},{"$f":"ROUND(MAX(B664,Input!Z664*Periods),0)","v":4},null,null,0,{"$f":"F664-IF(AND($B664<G$14,G$14-$B664<$C$5),OFFSET(Input!$BJ664,0,G$14-$B664-1),0)","v":0},{"$f":"G664-IF(AND($B664<H$14,H$14-$B664<$C$5),OFFSET(Input!$BJ664,0,H$14-$B664-1),0)","v":0},{"$f":"H664-IF(AND($B664<I$14,I$14-$B664<$C$5),OFFSET(Input!$BJ664,0,I$14-$B664-1),0)","v":0},{"$f":"I664-IF(AND($B664<J$14,J$14-$B664<$C$5),OFFSET(Input!$BJ664,0,J$14-$B664-1),0)","v":0},{"$f":"J664-IF(AND($B664<K$14,K$14-$B664<$C$5),OFFSET(Input!$BJ664,0,K$14-$B664-1),0)","v":0},{"$f":"K664-IF(AND($B664<L$14,L$14-$B664<$C$5),OFFSET(Input!$BJ664,0,L$14-$B664-1),0)","v":0},{"$f":"L664-IF(AND($B664<M$14,M$14-$B664<$C$5),OFFSET(Input!$BJ664,0,M$14-$B664-1),0)","v":0},{"$f":"M664-IF(AND($B664<N$14,N$14-$B664<$C$5),OFFSET(Input!$BJ664,0,N$14-$B664-1),0)","v":0},{"$f":"N664-IF(AND($B664<O$14,O$14-$B664<$C$5),OFFSET(Input!$BJ664,0,O$14-$B664-1),0)","v":0},{"$f":"O664-IF(AND($B664<P$14,P$14-$B664<$C$5),OFFSET(Input!$BJ664,0,P$14-$B664-1),0)","v":0},{"$f":"P664-IF(AND($B664<Q$14,Q$14-$B664<$C$5),OFFSET(Input!$BJ664,0,Q$14-$B664-1),0)","v":0},{"$f":"Q664-IF(AND($B664<R$14,R$14-$B664<$C$5),OFFSET(Input!$BJ664,0,R$14-$B664-1),0)","v":0},{"$f":"R664-IF(AND($B664<S$14,S$14-$B664<$C$5),OFFSET(Input!$BJ664,0,S$14-$B664-1),0)","v":0},{"$f":"S664-IF(AND($B664<T$14,T$14-$B664<$C$5),OFFSET(Input!$BJ664,0,T$14-$B664-1),0)","v":0},{"$f":"T664-IF(AND($B664<U$14,U$14-$B664<$C$5),OFFSET(Input!$BJ664,0,U$14-$B664-1),0)","v":0},{"$f":"U664-IF(AND($B664<V$14,V$14-$B664<$C$5),OFFSET(Input!$BJ664,0,V$14-$B664-1),0)","v":0},{"$f":"V664-IF(AND($B664<W$14,W$14-$B664<$C$5),OFFSET(Input!$BJ664,0,W$14-$B664-1),0)","v":0},{"$f":"W664-IF(AND($B664<X$14,X$14-$B664<$C$5),OFFSET(Input!$BJ664,0,X$14-$B664-1),0)","v":0},{"$f":"X664-IF(AND($B664<Y$14,Y$14-$B664<$C$5),OFFSET(Input!$BJ664,0,Y$14-$B664-1),0)","v":0},{"$f":"Y664-IF(AND($B664<Z$14,Z$14-$B664<$C$5),OFFSET(Input!$BJ664,0,Z$14-$B664-1),0)","v":0},{"$f":"Z664-IF(AND($B664<AA$14,AA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AA$14-$B664-1),0)","v":0},{"$f":"AA664-IF(AND($B664<AB$14,AB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AB$14-$B664-1),0)","v":0},{"$f":"AB664-IF(AND($B664<AC$14,AC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AC$14-$B664-1),0)","v":0},{"$f":"AC664-IF(AND($B664<AD$14,AD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AD$14-$B664-1),0)","v":0},{"$f":"AD664-IF(AND($B664<AE$14,AE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AE$14-$B664-1),0)","v":0},{"$f":"AE664-IF(AND($B664<AF$14,AF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AF$14-$B664-1),0)","v":0},{"$f":"AF664-IF(AND($B664<AG$14,AG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AG$14-$B664-1),0)","v":0},{"$f":"AG664-IF(AND($B664<AH$14,AH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AH$14-$B664-1),0)","v":0},{"$f":"AH664-IF(AND($B664<AI$14,AI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AI$14-$B664-1),0)","v":0},{"$f":"AI664-IF(AND($B664<AJ$14,AJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AJ$14-$B664-1),0)","v":0},{"$f":"AJ664-IF(AND($B664<AK$14,AK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AK$14-$B664-1),0)","v":0},{"$f":"AK664-IF(AND($B664<AL$14,AL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AL$14-$B664-1),0)","v":0},{"$f":"AL664-IF(AND($B664<AM$14,AM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AM$14-$B664-1),0)","v":0},{"$f":"AM664-IF(AND($B664<AN$14,AN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AN$14-$B664-1),0)","v":0},{"$f":"AN664-IF(AND($B664<AO$14,AO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AO$14-$B664-1),0)","v":0},{"$f":"AO664-IF(AND($B664<AP$14,AP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AP$14-$B664-1),0)","v":0},{"$f":"AP664-IF(AND($B664<AQ$14,AQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AQ$14-$B664-1),0)","v":0},{"$f":"AQ664-IF(AND($B664<AR$14,AR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AR$14-$B664-1),0)","v":0},{"$f":"AR664-IF(AND($B664<AS$14,AS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AS$14-$B664-1),0)","v":0},{"$f":"AS664-IF(AND($B664<AT$14,AT$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AT$14-$B664-1),0)","v":0},{"$f":"AT664-IF(AND($B664<AU$14,AU$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AU$14-$B664-1),0)","v":0},{"$f":"AU664-IF(AND($B664<AV$14,AV$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AV$14-$B664-1),0)","v":0},{"$f":"AV664-IF(AND($B664<AW$14,AW$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AW$14-$B664-1),0)","v":0},{"$f":"AW664-IF(AND($B664<AX$14,AX$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AX$14-$B664-1),0)","v":0},{"$f":"AX664-IF(AND($B664<AY$14,AY$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AY$14-$B664-1),0)","v":0},{"$f":"AY664-IF(AND($B664<AZ$14,AZ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AZ$14-$B664-1),0)","v":0},{"$f":"AZ664-IF(AND($B664<BA$14,BA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BA$14-$B664-1),0)","v":0},{"$f":"BA664-IF(AND($B664<BB$14,BB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BB$14-$B664-1),0)","v":0},{"$f":"BB664-IF(AND($B664<BC$14,BC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BC$14-$B664-1),0)","v":0},{"$f":"BC664-IF(AND($B664<BD$14,BD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BD$14-$B664-1),0)","v":0},{"$f":"BD664-IF(AND($B664<BE$14,BE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BE$14-$B664-1),0)","v":0},{"$f":"BE664-IF(AND($B664<BF$14,BF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BF$14-$B664-1),0)","v":0},{"$f":"BF664-IF(AND($B664<BG$14,BG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BG$14-$B664-1),0)","v":0},{"$f":"BG664-IF(AND($B664<BH$14,BH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BH$14-$B664-1),0)","v":0},{"$f":"BH664-IF(AND($B664<BI$14,BI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BI$14-$B664-1),0)","v":0},{"$f":"BI664-IF(AND($B664<BJ$14,BJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BJ$14-$B664-1),0)","v":0},{"$f":"BJ664-IF(AND($B664<BK$14,BK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BK$14-$B664-1),0)","v":0},{"$f":"BK664-IF(AND($B664<BL$14,BL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BL$14-$B664-1),0)","v":0},{"$f":"BL664-IF(AND($B664<BM$14,BM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BM$14-$B664-1),0)","v":0},{"$f":"BM664-IF(AND($B664<BN$14,BN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BN$14-$B664-1),0)","v":0},{"$f":"BN664-IF(AND($B664<BO$14,BO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BO$14-$B664-1),0)","v":0},{"$f":"BO664-IF(AND($B664<BP$14,BP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BP$14-$B664-1),0)","v":0},{"$f":"BP664-IF(AND($B664<BQ$14,BQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BQ$14-$B664-1),0)","v":0},{"$f":"BQ664-IF(AND($B664<BR$14,BR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BR$14-$B664-1),0)","v":0},{"$f":"BR664-IF(AND($B664<BS$14,BS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BS$14-$B664-1),0)","v":0},{"$f":"BS664-IF(AND($B664<BT$14,BT$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BT$14-$B664-1),0)","v":0},{"$f":"BT664-IF(AND($B664<BU$14,BU$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BU$14-$B664-1),0)","v":0},{"$f":"BU664-IF(AND($B664<BV$14,BV$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BV$14-$B664-1),0)","v":0},{"$f":"BV664-IF(AND($B664<BW$14,BW$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BW$14-$B664-1),0)","v":0},{"$f":"BW664-IF(AND($B664<BX$14,BX$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BX$14-$B664-1),0)","v":0},{"$f":"BX664-IF(AND($B664<BY$14,BY$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BY$14-$B664-1),0)","v":0},{"$f":"BY664-IF(AND($B664<BZ$14,BZ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BZ$14-$B664-1),0)","v":0},{"$f":"BZ664-IF(AND($B664<CA$14,CA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CA$14-$B664-1),0)","v":0},{"$f":"CA664-IF(AND($B664<CB$14,CB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CB$14-$B664-1),0)","v":0},{"$f":"CB664-IF(AND($B664<CC$14,CC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CC$14-$B664-1),0)","v":0},{"$f":"CC664-IF(AND($B664<CD$14,CD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CD$14-$B664-1),0)","v":0},{"$f":"CD664-IF(AND($B664<CE$14,CE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CE$14-$B664-1),0)","v":0},{"$f":"CE664-IF(AND($B664<CF$14,CF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CF$14-$B664-1),0)","v":0},{"$f":"CF664-IF(AND($B664<CG$14,CG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CG$14-$B664-1),0)","v":0},{"$f":"CG664-IF(AND($B664<CH$14,CH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CH$14-$B664-1),0)","v":0},{"$f":"CH664-IF(AND($B664<CI$14,CI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CI$14-$B664-1),0)","v":0},{"$f":"CI664-IF(AND($B664<CJ$14,CJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CJ$14-$B664-1),0)","v":0},{"$f":"CJ664-IF(AND($B664<CK$14,CK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CK$14-$B664-1),0)","v":0},{"$f":"CK664-IF(AND($B664<CL$14,CL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CL$14-$B664-1),0)","v":0},{"$f":"CL664-IF(AND($B664<CM$14,CM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CM$14-$B664-1),0)","v":0},{"$f":"CM664-IF(AND($B664<CN$14,CN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CN$14-$B664-1),0)","v":0},{"$f":"CN664-IF(AND($B664<CO$14,CO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CO$14-$B664-1),0)","v":0},{"$f":"CO664-IF(AND($B664<CP$14,CP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CP$14-$B664-1),0)","v":0},{"$f":"CP664-IF(AND($B664<CQ$14,CQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CQ$14-$B664-1),0)","v":0},{"$f":"CQ664-IF(AND($B664<CR$14,CR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CR$14-$B664-1),0)","v":0},{"$f":"CR664-IF(AND($B664<CS$14,CS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CS$14-$B664-1),0)","v":0},{"$f":"CS664-IF(AND($B664<CT$14,CT$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CT$14-$B664-1),0)","v":0},{"$f":"CT664-IF(AND($B664<CU$14,CU$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CU$14-$B664-1),0)","v":0},{"$f":"CU664-IF(AND($B664<CV$14,CV$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CV$14-$B664-1),0)","v":0},{"$f":"CV664-IF(AND($B664<CW$14,CW$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CW$14-$B664-1),0)","v":0},{"$f":"CW664-IF(AND($B664<CX$14,CX$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CX$14-$B664-1),0)","v":0},{"$f":"CX664-IF(AND($B664<CY$14,CY$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CY$14-$B664-1),0)","v":0},{"$f":"CY664-IF(AND($B664<CZ$14,CZ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CZ$14-$B664-1),0)","v":0},{"$f":"CZ664-IF(AND($B664<DA$14,DA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DA$14-$B664-1),0)","v":0},{"$f":"DA664-IF(AND($B664<DB$14,DB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DB$14-$B664-1),0)","v":0},{"$f":"DB664-IF(AND($B664<DC$14,DC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DC$14-$B664-1),0)","v":0},{"$f":"DC664-IF(AND($B664<DD$14,DD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DD$14-$B664-1),0)","v":0},{"$f":"DD664-IF(AND($B664<DE$14,DE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DE$14-$B664-1),0)","v":0},{"$f":"DE664-IF(AND($B664<DF$14,DF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DF$14-$B664-1),0)","v":0},{"$f":"DF664-IF(AND($B664<DG$14,DG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DG$14-$B664-1),0)","v":0},{"$f":"DG664-IF(AND($B664<DH$14,DH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DH$14-$B664-1),0)","v":0},{"$f":"DH664-IF(AND($B664<DI$14,DI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DI$14-$B664-1),0)","v":0},{"$f":"DI664-IF(AND($B664<DJ$14,DJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DJ$14-$B664-1),0)","v":0},{"$f":"DJ664-IF(AND($B664<DK$14,DK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DK$14-$B664-1),0)","v":0},{"$f":"DK664-IF(AND($B664<DL$14,DL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DL$14-$B664-1),0)","v":0},{"$f":"DL664-IF(AND($B664<DM$14,DM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DM$14-$B664-1),0)","v":0},{"$f":"DM664-IF(AND($B664<DN$14,DN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DN$14-$B664-1),0)","v":0},{"$f":"DN664-IF(AND($B664<DO$14,DO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DO$14-$B664-1),0)","v":0},{"$f":"DO664-IF(AND($B664<DP$14,DP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DP$14-$B664-1),0)","v":0},{"$f":"DP664-IF(AND($B664<DQ$14,DQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DQ$14-$B664-1),0)","v":0},{"$f":"DQ664-IF(AND($B664<DR$14,DR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DR$14-$B664-1),0)","v":0},{"$f":"DR664-IF(AND($B664<DS$14,DS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DS$14-$B664-1),0)","v":0}]
[{"$f":"Calcs!A704","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E704),1,Calcs!E704)*Periods,0)","v":4},{"$f":"ROUND(MAX(B704,Input!Z704*Periods),0)","v":4},null,null,0,{"$f":"F704-IF(AND($B704<G$14,G$14-$B704<$C$5),OFFSET(Input!$BJ704,0,G$14-$B704-1),0)","v":0},{"$f":"G704-IF(AND($B704<H$14,H$14-$B704<$C$5),OFFSET(Input!$BJ704,0,H$14-$B704-1),0)","v":0},{"$f":"H704-IF(AND($B704<I$14,I$14-$B704<$C$5),OFFSET(Input!$BJ704,0,I$14-$B704-1),0)","v":0},{"$f":"I704-IF(AND($B704<J$14,J$14-$B704<$C$5),OFFSET(Input!$BJ704,0,J$14-$B704-1),0)","v":0},{"$f":"J704-IF(AND($B704<K$14,K$14-$B704<$C$5),OFFSET(Input!$BJ704,0,K$14-$B704-1),0)","v":0},{"$f":"K704-IF(AND($B704<L$14,L$14-$B704<$C$5),OFFSET(Input!$BJ704,0,L$14-$B704-1),0)","v":0},{"$f":"L704-IF(AND($B704<M$14,M$14-$B704<$C$5),OFFSET(Input!$BJ704,0,M$14-$B704-1),0)","v":0},{"$f":"M704-IF(AND($B704<N$14,N$14-$B704<$C$5),OFFSET(Input!$BJ704,0,N$14-$B704-1),0)","v":0},{"$f":"N704-IF(AND($B704<O$14,O$14-$B704<$C$5),OFFSET(Input!$BJ704,0,O$14-$B704-1),0)","v":0},{"$f":"O704-IF(AND($B704<P$14,P$14-$B704<$C$5),OFFSET(Input!$BJ704,0,P$14-$B704-1),0)","v":0},{"$f":"P704-IF(AND($B704<Q$14,Q$14-$B704<$C$5),OFFSET(Input!$BJ704,0,Q$14-$B704-1),0)","v":0},{"$f":"Q704-IF(AND($B704<R$14,R$14-$B704<$C$5),OFFSET(Input!$BJ704,0,R$14-$B704-1),0)","v":0},{"$f":"R704-IF(AND($B704<S$14,S$14-$B704<$C$5),OFFSET(Input!$BJ704,0,S$14-$B704-1),0)","v":0},{"$f":"S704-IF(AND($B704<T$14,T$14-$B704<$C$5),OFFSET(Input!$BJ704,0,T$14-$B704-1),0)","v":0},{"$f":"T704-IF(AND($B704<U$14,U$14-$B704<$C$5),OFFSET(Input!$BJ704,0,U$14-$B704-1),0)","v":0},{"$f":"U704-IF(AND($B704<V$14,V$14-$B704<$C$5),OFFSET(Input!$BJ704,0,V$14-$B704-1),0)","v":0},{"$f":"V704-IF(AND($B704<W$14,W$14-$B704<$C$5),OFFSET(Input!$BJ704,0,W$14-$B704-1),0)","v":0},{"$f":"W704-IF(AND($B704<X$14,X$14-$B704<$C$5),OFFSET(Input!$BJ704,0,X$14-$B704-1),0)","v":0},{"$f":"X704-IF(AND($B704<Y$14,Y$14-$B704<$C$5),OFFSET(Input!$BJ704,0,Y$14-$B704-1),0)","v":0},{"$f":"Y704-IF(AND($B704<Z$14,Z$14-$B704<$C$5),OFFSET(Input!$BJ704,0,Z$14-$B704-1),0)","v":0},{"$f":"Z704-IF(AND($B704<AA$14,AA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AA$14-$B704-1),0)","v":0},{"$f":"AA704-IF(AND($B704<AB$14,AB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AB$14-$B704-1),0)","v":0},{"$f":"AB704-IF(AND($B704<AC$14,AC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AC$14-$B704-1),0)","v":0},{"$f":"AC704-IF(AND($B704<AD$14,AD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AD$14-$B704-1),0)","v":0},{"$f":"AD704-IF(AND($B704<AE$14,AE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AE$14-$B704-1),0)","v":0},{"$f":"AE704-IF(AND($B704<AF$14,AF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AF$14-$B704-1),0)","v":0},{"$f":"AF704-IF(AND($B704<AG$14,AG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AG$14-$B704-1),0)","v":0},{"$f":"AG704-IF(AND($B704<AH$14,AH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AH$14-$B704-1),0)","v":0},{"$f":"AH704-IF(AND($B704<AI$14,AI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AI$14-$B704-1),0)","v":0},{"$f":"AI704-IF(AND($B704<AJ$14,AJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AJ$14-$B704-1),0)","v":0},{"$f":"AJ704-IF(AND($B704<AK$14,AK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AK$14-$B704-1),0)","v":0},{"$f":"AK704-IF(AND($B704<AL$14,AL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AL$14-$B704-1),0)","v":0},{"$f":"AL704-IF(AND($B704<AM$14,AM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AM$14-$B704-1),0)","v":0},{"$f":"AM704-IF(AND($B704<AN$14,AN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AN$14-$B704-1),0)","v":0},{"$f":"AN704-IF(AND($B704<AO$14,AO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AO$14-$B704-1),0)","v":0},{"$f":"AO704-IF(AND($B704<AP$14,AP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AP$14-$B704-1),0)","v":0},{"$f":"AP704-IF(AND($B704<AQ$14,AQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AQ$14-$B704-1),0)","v":0},{"$f":"AQ704-IF(AND($B704<AR$14,AR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AR$14-$B704-1),0)","v":0},{"$f":"AR704-IF(AND($B704<AS$14,AS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AS$14-$B704-1),0)","v":0},{"$f":"AS704-IF(AND($B704<AT$14,AT$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AT$14-$B704-1),0)","v":0},{"$f":"AT704-IF(AND($B704<AU$14,AU$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AU$14-$B704-1),0)","v":0},{"$f":"AU704-IF(AND($B704<AV$14,AV$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AV$14-$B704-1),0)","v":0},{"$f":"AV704-IF(AND($B704<AW$14,AW$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AW$14-$B704-1),0)","v":0},{"$f":"AW704-IF(AND($B704<AX$14,AX$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AX$14-$B704-1),0)","v":0},{"$f":"AX704-IF(AND($B704<AY$14,AY$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AY$14-$B704-1),0)","v":0},{"$f":"AY704-IF(AND($B704<AZ$14,AZ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AZ$14-$B704-1),0)","v":0},{"$f":"AZ704-IF(AND($B704<BA$14,BA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BA$14-$B704-1),0)","v":0},{"$f":"BA704-IF(AND($B704<BB$14,BB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BB$14-$B704-1),0)","v":0},{"$f":"BB704-IF(AND($B704<BC$14,BC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BC$14-$B704-1),0)","v":0},{"$f":"BC704-IF(AND($B704<BD$14,BD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BD$14-$B704-1),0)","v":0},{"$f":"BD704-IF(AND($B704<BE$14,BE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BE$14-$B704-1),0)","v":0},{"$f":"BE704-IF(AND($B704<BF$14,BF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BF$14-$B704-1),0)","v":0},{"$f":"BF704-IF(AND($B704<BG$14,BG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BG$14-$B704-1),0)","v":0},{"$f":"BG704-IF(AND($B704<BH$14,BH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BH$14-$B704-1),0)","v":0},{"$f":"BH704-IF(AND($B704<BI$14,BI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BI$14-$B704-1),0)","v":0},{"$f":"BI704-IF(AND($B704<BJ$14,BJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BJ$14-$B704-1),0)","v":0},{"$f":"BJ704-IF(AND($B704<BK$14,BK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BK$14-$B704-1),0)","v":0},{"$f":"BK704-IF(AND($B704<BL$14,BL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BL$14-$B704-1),0)","v":0},{"$f":"BL704-IF(AND($B704<BM$14,BM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BM$14-$B704-1),0)","v":0},{"$f":"BM704-IF(AND($B704<BN$14,BN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BN$14-$B704-1),0)","v":0},{"$f":"BN704-IF(AND($B704<BO$14,BO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BO$14-$B704-1),0)","v":0},{"$f":"BO704-IF(AND($B704<BP$14,BP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BP$14-$B704-1),0)","v":0},{"$f":"BP704-IF(AND($B704<BQ$14,BQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BQ$14-$B704-1),0)","v":0},{"$f":"BQ704-IF(AND($B704<BR$14,BR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BR$14-$B704-1),0)","v":0},{"$f":"BR704-IF(AND($B704<BS$14,BS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BS$14-$B704-1),0)","v":0},{"$f":"BS704-IF(AND($B704<BT$14,BT$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BT$14-$B704-1),0)","v":0},{"$f":"BT704-IF(AND($B704<BU$14,BU$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BU$14-$B704-1),0)","v":0},{"$f":"BU704-IF(AND($B704<BV$14,BV$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BV$14-$B704-1),0)","v":0},{"$f":"BV704-IF(AND($B704<BW$14,BW$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BW$14-$B704-1),0)","v":0},{"$f":"BW704-IF(AND($B704<BX$14,BX$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BX$14-$B704-1),0)","v":0},{"$f":"BX704-IF(AND($B704<BY$14,BY$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BY$14-$B704-1),0)","v":0},{"$f":"BY704-IF(AND($B704<BZ$14,BZ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BZ$14-$B704-1),0)","v":0},{"$f":"BZ704-IF(AND($B704<CA$14,CA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CA$14-$B704-1),0)","v":0},{"$f":"CA704-IF(AND($B704<CB$14,CB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CB$14-$B704-1),0)","v":0},{"$f":"CB704-IF(AND($B704<CC$14,CC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CC$14-$B704-1),0)","v":0},{"$f":"CC704-IF(AND($B704<CD$14,CD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CD$14-$B704-1),0)","v":0},{"$f":"CD704-IF(AND($B704<CE$14,CE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CE$14-$B704-1),0)","v":0},{"$f":"CE704-IF(AND($B704<CF$14,CF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CF$14-$B704-1),0)","v":0},{"$f":"CF704-IF(AND($B704<CG$14,CG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CG$14-$B704-1),0)","v":0},{"$f":"CG704-IF(AND($B704<CH$14,CH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CH$14-$B704-1),0)","v":0},{"$f":"CH704-IF(AND($B704<CI$14,CI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CI$14-$B704-1),0)","v":0},{"$f":"CI704-IF(AND($B704<CJ$14,CJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CJ$14-$B704-1),0)","v":0},{"$f":"CJ704-IF(AND($B704<CK$14,CK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CK$14-$B704-1),0)","v":0},{"$f":"CK704-IF(AND($B704<CL$14,CL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CL$14-$B704-1),0)","v":0},{"$f":"CL704-IF(AND($B704<CM$14,CM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CM$14-$B704-1),0)","v":0},{"$f":"CM704-IF(AND($B704<CN$14,CN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CN$14-$B704-1),0)","v":0},{"$f":"CN704-IF(AND($B704<CO$14,CO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CO$14-$B704-1),0)","v":0},{"$f":"CO704-IF(AND($B704<CP$14,CP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CP$14-$B704-1),0)","v":0},{"$f":"CP704-IF(AND($B704<CQ$14,CQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CQ$14-$B704-1),0)","v":0},{"$f":"CQ704-IF(AND($B704<CR$14,CR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CR$14-$B704-1),0)","v":0},{"$f":"CR704-IF(AND($B704<CS$14,CS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CS$14-$B704-1),0)","v":0},{"$f":"CS704-IF(AND($B704<CT$14,CT$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CT$14-$B704-1),0)","v":0},{"$f":"CT704-IF(AND($B704<CU$14,CU$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CU$14-$B704-1),0)","v":0},{"$f":"CU704-IF(AND($B704<CV$14,CV$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CV$14-$B704-1),0)","v":0},{"$f":"CV704-IF(AND($B704<CW$14,CW$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CW$14-$B704-1),0)","v":0},{"$f":"CW704-IF(AND($B704<CX$14,CX$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CX$14-$B704-1),0)","v":0},{"$f":"CX704-IF(AND($B704<CY$14,CY$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CY$14-$B704-1),0)","v":0},{"$f":"CY704-IF(AND($B704<CZ$14,CZ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CZ$14-$B704-1),0)","v":0},{"$f":"CZ704-IF(AND($B704<DA$14,DA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DA$14-$B704-1),0)","v":0},{"$f":"DA704-IF(AND($B704<DB$14,DB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DB$14-$B704-1),0)","v":0},{"$f":"DB704-IF(AND($B704<DC$14,DC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DC$14-$B704-1),0)","v":0},{"$f":"DC704-IF(AND($B704<DD$14,DD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DD$14-$B704-1),0)","v":0},{"$f":"DD704-IF(AND($B704<DE$14,DE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DE$14-$B704-1),0)","v":0},{"$f":"DE704-IF(AND($B704<DF$14,DF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DF$14-$B704-1),0)","v":0},{"$f":"DF704-IF(AND($B704<DG$14,DG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DG$14-$B704-1),0)","v":0},{"$f":"DG704-IF(AND($B704<DH$14,DH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DH$14-$B704-1),0)","v":0},{"$f":"DH704-IF(AND($B704<DI$14,DI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DI$14-$B704-1),0)","v":0},{"$f":"DI704-IF(AND($B704<DJ$14,DJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DJ$14-$B704-1),0)","v":0},{"$f":"DJ704-IF(AND($B704<DK$14,DK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DK$14-$B704-1),0)","v":0},{"$f":"DK704-IF(AND($B704<DL$14,DL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DL$14-$B704-1),0)","v":0},{"$f":"DL704-IF(AND($B704<DM$14,DM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DM$14-$B704-1),0)","v":0},{"$f":"DM704-IF(AND($B704<DN$14,DN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DN$14-$B704-1),0)","v":0},{"$f":"DN704-IF(AND($B704<DO$14,DO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DO$14-$B704-1),0)","v":0},{"$f":"DO704-IF(AND($B704<DP$14,DP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DP$14-$B704-1),0)","v":0},{"$f":"DP704-IF(AND($B704<DQ$14,DQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DQ$14-$B704-1),0)","v":0},{"$f":"DQ704-IF(AND($B704<DR$14,DR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DR$14-$B704-1),0)","v":0},{"$f":"DR704-IF(AND($B704<DS$14,DS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DS$14-$B704-1),0)","v":0}]
[{"$f":"Calcs!A715","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E715),1,Calcs!E715)*Periods,0)","v":4},{"$f":"ROUND(MAX(B715,Input!Z715*Periods),0)","v":4},null,null,0,{"$f":"F715-IF(AND($B715<G$14,G$14-$B715<$C$5),OFFSET(Input!$BJ715,0,G$14-$B715-1),0)","v":0},{"$f":"G715-IF(AND($B715<H$14,H$14-$B715<$C$5),OFFSET(Input!$BJ715,0,H$14-$B715-1),0)","v":0},{"$f":"H715-IF(AND($B715<I$14,I$14-$B715<$C$5),OFFSET(Input!$BJ715,0,I$14-$B715-1),0)","v":0},{"$f":"I715-IF(AND($B715<J$14,J$14-$B715<$C$5),OFFSET(Input!$BJ715,0,J$14-$B715-1),0)","v":0},{"$f":"J715-IF(AND($B715<K$14,K$14-$B715<$C$5),OFFSET(Input!$BJ715,0,K$14-$B715-1),0)","v":0},{"$f":"K715-IF(AND($B715<L$14,L$14-$B715<$C$5),OFFSET(Input!$BJ715,0,L$14-$B715-1),0)","v":0},{"$f":"L715-IF(AND($B715<M$14,M$14-$B715<$C$5),OFFSET(Input!$BJ715,0,M$14-$B715-1),0)","v":0},{"$f":"M715-IF(AND($B715<N$14,N$14-$B715<$C$5),OFFSET(Input!$BJ715,0,N$14-$B715-1),0)","v":0},{"$f":"N715-IF(AND($B715<O$14,O$14-$B715<$C$5),OFFSET(Input!$BJ715,0,O$14-$B715-1),0)","v":0},{"$f":"O715-IF(AND($B715<P$14,P$14-$B715<$C$5),OFFSET(Input!$BJ715,0,P$14-$B715-1),0)","v":0},{"$f":"P715-IF(AND($B715<Q$14,Q$14-$B715<$C$5),OFFSET(Input!$BJ715,0,Q$14-$B715-1),0)","v":0},{"$f":"Q715-IF(AND($B715<R$14,R$14-$B715<$C$5),OFFSET(Input!$BJ715,0,R$14-$B715-1),0)","v":0},{"$f":"R715-IF(AND($B715<S$14,S$14-$B715<$C$5),OFFSET(Input!$BJ715,0,S$14-$B715-1),0)","v":0},{"$f":"S715-IF(AND($B715<T$14,T$14-$B715<$C$5),OFFSET(Input!$BJ715,0,T$14-$B715-1),0)","v":0},{"$f":"T715-IF(AND($B715<U$14,U$14-$B715<$C$5),OFFSET(Input!$BJ715,0,U$14-$B715-1),0)","v":0},{"$f":"U715-IF(AND($B715<V$14,V$14-$B715<$C$5),OFFSET(Input!$BJ715,0,V$14-$B715-1),0)","v":0},{"$f":"V715-IF(AND($B715<W$14,W$14-$B715<$C$5),OFFSET(Input!$BJ715,0,W$14-$B715-1),0)","v":0},{"$f":"W715-IF(AND($B715<X$14,X$14-$B715<$C$5),OFFSET(Input!$BJ715,0,X$14-$B715-1),0)","v":0},{"$f":"X715-IF(AND($B715<Y$14,Y$14-$B715<$C$5),OFFSET(Input!$BJ715,0,Y$14-$B715-1),0)","v":0},{"$f":"Y715-IF(AND($B715<Z$14,Z$14-$B715<$C$5),OFFSET(Input!$BJ715,0,Z$14-$B715-1),0)","v":0},{"$f":"Z715-IF(AND($B715<AA$14,AA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AA$14-$B715-1),0)","v":0},{"$f":"AA715-IF(AND($B715<AB$14,AB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AB$14-$B715-1),0)","v":0},{"$f":"AB715-IF(AND($B715<AC$14,AC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AC$14-$B715-1),0)","v":0},{"$f":"AC715-IF(AND($B715<AD$14,AD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AD$14-$B715-1),0)","v":0},{"$f":"AD715-IF(AND($B715<AE$14,AE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AE$14-$B715-1),0)","v":0},{"$f":"AE715-IF(AND($B715<AF$14,AF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AF$14-$B715-1),0)","v":0},{"$f":"AF715-IF(AND($B715<AG$14,AG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AG$14-$B715-1),0)","v":0},{"$f":"AG715-IF(AND($B715<AH$14,AH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AH$14-$B715-1),0)","v":0},{"$f":"AH715-IF(AND($B715<AI$14,AI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AI$14-$B715-1),0)","v":0},{"$f":"AI715-IF(AND($B715<AJ$14,AJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AJ$14-$B715-1),0)","v":0},{"$f":"AJ715-IF(AND($B715<AK$14,AK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AK$14-$B715-1),0)","v":0},{"$f":"AK715-IF(AND($B715<AL$14,AL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AL$14-$B715-1),0)","v":0},{"$f":"AL715-IF(AND($B715<AM$14,AM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AM$14-$B715-1),0)","v":0},{"$f":"AM715-IF(AND($B715<AN$14,AN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AN$14-$B715-1),0)","v":0},{"$f":"AN715-IF(AND($B715<AO$14,AO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AO$14-$B715-1),0)","v":0},{"$f":"AO715-IF(AND($B715<AP$14,AP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AP$14-$B715-1),0)","v":0},{"$f":"AP715-IF(AND($B715<AQ$14,AQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AQ$14-$B715-1),0)","v":0},{"$f":"AQ715-IF(AND($B715<AR$14,AR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AR$14-$B715-1),0)","v":0},{"$f":"AR715-IF(AND($B715<AS$14,AS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AS$14-$B715-1),0)","v":0},{"$f":"AS715-IF(AND($B715<AT$14,AT$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AT$14-$B715-1),0)","v":0},{"$f":"AT715-IF(AND($B715<AU$14,AU$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AU$14-$B715-1),0)","v":0},{"$f":"AU715-IF(AND($B715<AV$14,AV$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AV$14-$B715-1),0)","v":0},{"$f":"AV715-IF(AND($B715<AW$14,AW$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AW$14-$B715-1),0)","v":0},{"$f":"AW715-IF(AND($B715<AX$14,AX$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AX$14-$B715-1),0)","v":0},{"$f":"AX715-IF(AND($B715<AY$14,AY$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AY$14-$B715-1),0)","v":0},{"$f":"AY715-IF(AND($B715<AZ$14,AZ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AZ$14-$B715-1),0)","v":0},{"$f":"AZ715-IF(AND($B715<BA$14,BA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BA$14-$B715-1),0)","v":0},{"$f":"BA715-IF(AND($B715<BB$14,BB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BB$14-$B715-1),0)","v":0},{"$f":"BB715-IF(AND($B715<BC$14,BC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BC$14-$B715-1),0)","v":0},{"$f":"BC715-IF(AND($B715<BD$14,BD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BD$14-$B715-1),0)","v":0},{"$f":"BD715-IF(AND($B715<BE$14,BE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BE$14-$B715-1),0)","v":0},{"$f":"BE715-IF(AND($B715<BF$14,BF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BF$14-$B715-1),0)","v":0},{"$f":"BF715-IF(AND($B715<BG$14,BG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BG$14-$B715-1),0)","v":0},{"$f":"BG715-IF(AND($B715<BH$14,BH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BH$14-$B715-1),0)","v":0},{"$f":"BH715-IF(AND($B715<BI$14,BI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BI$14-$B715-1),0)","v":0},{"$f":"BI715-IF(AND($B715<BJ$14,BJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BJ$14-$B715-1),0)","v":0},{"$f":"BJ715-IF(AND($B715<BK$14,BK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BK$14-$B715-1),0)","v":0},{"$f":"BK715-IF(AND($B715<BL$14,BL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BL$14-$B715-1),0)","v":0},{"$f":"BL715-IF(AND($B715<BM$14,BM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BM$14-$B715-1),0)","v":0},{"$f":"BM715-IF(AND($B715<BN$14,BN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BN$14-$B715-1),0)","v":0},{"$f":"BN715-IF(AND($B715<BO$14,BO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BO$14-$B715-1),0)","v":0},{"$f":"BO715-IF(AND($B715<BP$14,BP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BP$14-$B715-1),0)","v":0},{"$f":"BP715-IF(AND($B715<BQ$14,BQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BQ$14-$B715-1),0)","v":0},{"$f":"BQ715-IF(AND($B715<BR$14,BR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BR$14-$B715-1),0)","v":0},{"$f":"BR715-IF(AND($B715<BS$14,BS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BS$14-$B715-1),0)","v":0},{"$f":"BS715-IF(AND($B715<BT$14,BT$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BT$14-$B715-1),0)","v":0},{"$f":"BT715-IF(AND($B715<BU$14,BU$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BU$14-$B715-1),0)","v":0},{"$f":"BU715-IF(AND($B715<BV$14,BV$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BV$14-$B715-1),0)","v":0},{"$f":"BV715-IF(AND($B715<BW$14,BW$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BW$14-$B715-1),0)","v":0},{"$f":"BW715-IF(AND($B715<BX$14,BX$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BX$14-$B715-1),0)","v":0},{"$f":"BX715-IF(AND($B715<BY$14,BY$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BY$14-$B715-1),0)","v":0},{"$f":"BY715-IF(AND($B715<BZ$14,BZ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BZ$14-$B715-1),0)","v":0},{"$f":"BZ715-IF(AND($B715<CA$14,CA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CA$14-$B715-1),0)","v":0},{"$f":"CA715-IF(AND($B715<CB$14,CB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CB$14-$B715-1),0)","v":0},{"$f":"CB715-IF(AND($B715<CC$14,CC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CC$14-$B715-1),0)","v":0},{"$f":"CC715-IF(AND($B715<CD$14,CD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CD$14-$B715-1),0)","v":0},{"$f":"CD715-IF(AND($B715<CE$14,CE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CE$14-$B715-1),0)","v":0},{"$f":"CE715-IF(AND($B715<CF$14,CF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CF$14-$B715-1),0)","v":0},{"$f":"CF715-IF(AND($B715<CG$14,CG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CG$14-$B715-1),0)","v":0},{"$f":"CG715-IF(AND($B715<CH$14,CH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CH$14-$B715-1),0)","v":0},{"$f":"CH715-IF(AND($B715<CI$14,CI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CI$14-$B715-1),0)","v":0},{"$f":"CI715-IF(AND($B715<CJ$14,CJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CJ$14-$B715-1),0)","v":0},{"$f":"CJ715-IF(AND($B715<CK$14,CK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CK$14-$B715-1),0)","v":0},{"$f":"CK715-IF(AND($B715<CL$14,CL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CL$14-$B715-1),0)","v":0},{"$f":"CL715-IF(AND($B715<CM$14,CM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CM$14-$B715-1),0)","v":0},{"$f":"CM715-IF(AND($B715<CN$14,CN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CN$14-$B715-1),0)","v":0},{"$f":"CN715-IF(AND($B715<CO$14,CO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CO$14-$B715-1),0)","v":0},{"$f":"CO715-IF(AND($B715<CP$14,CP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CP$14-$B715-1),0)","v":0},{"$f":"CP715-IF(AND($B715<CQ$14,CQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CQ$14-$B715-1),0)","v":0},{"$f":"CQ715-IF(AND($B715<CR$14,CR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CR$14-$B715-1),0)","v":0},{"$f":"CR715-IF(AND($B715<CS$14,CS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CS$14-$B715-1),0)","v":0},{"$f":"CS715-IF(AND($B715<CT$14,CT$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CT$14-$B715-1),0)","v":0},{"$f":"CT715-IF(AND($B715<CU$14,CU$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CU$14-$B715-1),0)","v":0},{"$f":"CU715-IF(AND($B715<CV$14,CV$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CV$14-$B715-1),0)","v":0},{"$f":"CV715-IF(AND($B715<CW$14,CW$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CW$14-$B715-1),0)","v":0},{"$f":"CW715-IF(AND($B715<CX$14,CX$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CX$14-$B715-1),0)","v":0},{"$f":"CX715-IF(AND($B715<CY$14,CY$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CY$14-$B715-1),0)","v":0},{"$f":"CY715-IF(AND($B715<CZ$14,CZ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CZ$14-$B715-1),0)","v":0},{"$f":"CZ715-IF(AND($B715<DA$14,DA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DA$14-$B715-1),0)","v":0},{"$f":"DA715-IF(AND($B715<DB$14,DB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DB$14-$B715-1),0)","v":0},{"$f":"DB715-IF(AND($B715<DC$14,DC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DC$14-$B715-1),0)","v":0},{"$f":"DC715-IF(AND($B715<DD$14,DD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DD$14-$B715-1),0)","v":0},{"$f":"DD715-IF(AND($B715<DE$14,DE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DE$14-$B715-1),0)","v":0},{"$f":"DE715-IF(AND($B715<DF$14,DF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DF$14-$B715-1),0)","v":0},{"$f":"DF715-IF(AND($B715<DG$14,DG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DG$14-$B715-1),0)","v":0},{"$f":"DG715-IF(AND($B715<DH$14,DH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DH$14-$B715-1),0)","v":0},{"$f":"DH715-IF(AND($B715<DI$14,DI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DI$14-$B715-1),0)","v":0},{"$f":"DI715-IF(AND($B715<DJ$14,DJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DJ$14-$B715-1),0)","v":0},{"$f":"DJ715-IF(AND($B715<DK$14,DK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DK$14-$B715-1),0)","v":0},{"$f":"DK715-IF(AND($B715<DL$14,DL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DL$14-$B715-1),0)","v":0},{"$f":"DL715-IF(AND($B715<DM$14,DM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DM$14-$B715-1),0)","v":0},{"$f":"DM715-IF(AND($B715<DN$14,DN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DN$14-$B715-1),0)","v":0},{"$f":"DN715-IF(AND($B715<DO$14,DO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DO$14-$B715-1),0)","v":0},{"$f":"DO715-IF(AND($B715<DP$14,DP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DP$14-$B715-1),0)","v":0},{"$f":"DP715-IF(AND($B715<DQ$14,DQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DQ$14-$B715-1),0)","v":0},{"$f":"DQ715-IF(AND($B715<DR$14,DR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DR$14-$B715-1),0)","v":0},{"$f":"DR715-IF(AND($B715<DS$14,DS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DS$14-$B715-1),0)","v":0}]
[{"$f":"Calcs!A755","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E755),1,Calcs!E755)*Periods,0)","v":4},{"$f":"ROUND(MAX(B755,Input!Z755*Periods),0)","v":4},null,null,0,{"$f":"F755-IF(AND($B755<G$14,G$14-$B755<$C$5),OFFSET(Input!$BJ755,0,G$14-$B755-1),0)","v":0},{"$f":"G755-IF(AND($B755<H$14,H$14-$B755<$C$5),OFFSET(Input!$BJ755,0,H$14-$B755-1),0)","v":0},{"$f":"H755-IF(AND($B755<I$14,I$14-$B755<$C$5),OFFSET(Input!$BJ755,0,I$14-$B755-1),0)","v":0},{"$f":"I755-IF(AND($B755<J$14,J$14-$B755<$C$5),OFFSET(Input!$BJ755,0,J$14-$B755-1),0)","v":0},{"$f":"J755-IF(AND($B755<K$14,K$14-$B755<$C$5),OFFSET(Input!$BJ755,0,K$14-$B755-1),0)","v":0},{"$f":"K755-IF(AND($B755<L$14,L$14-$B755<$C$5),OFFSET(Input!$BJ755,0,L$14-$B755-1),0)","v":0},{"$f":"L755-IF(AND($B755<M$14,M$14-$B755<$C$5),OFFSET(Input!$BJ755,0,M$14-$B755-1),0)","v":0},{"$f":"M755-IF(AND($B755<N$14,N$14-$B755<$C$5),OFFSET(Input!$BJ755,0,N$14-$B755-1),0)","v":0},{"$f":"N755-IF(AND($B755<O$14,O$14-$B755<$C$5),OFFSET(Input!$BJ755,0,O$14-$B755-1),0)","v":0},{"$f":"O755-IF(AND($B755<P$14,P$14-$B755<$C$5),OFFSET(Input!$BJ755,0,P$14-$B755-1),0)","v":0},{"$f":"P755-IF(AND($B755<Q$14,Q$14-$B755<$C$5),OFFSET(Input!$BJ755,0,Q$14-$B755-1),0)","v":0},{"$f":"Q755-IF(AND($B755<R$14,R$14-$B755<$C$5),OFFSET(Input!$BJ755,0,R$14-$B755-1),0)","v":0},{"$f":"R755-IF(AND($B755<S$14,S$14-$B755<$C$5),OFFSET(Input!$BJ755,0,S$14-$B755-1),0)","v":0},{"$f":"S755-IF(AND($B755<T$14,T$14-$B755<$C$5),OFFSET(Input!$BJ755,0,T$14-$B755-1),0)","v":0},{"$f":"T755-IF(AND($B755<U$14,U$14-$B755<$C$5),OFFSET(Input!$BJ755,0,U$14-$B755-1),0)","v":0},{"$f":"U755-IF(AND($B755<V$14,V$14-$B755<$C$5),OFFSET(Input!$BJ755,0,V$14-$B755-1),0)","v":0},{"$f":"V755-IF(AND($B755<W$14,W$14-$B755<$C$5),OFFSET(Input!$BJ755,0,W$14-$B755-1),0)","v":0},{"$f":"W755-IF(AND($B755<X$14,X$14-$B755<$C$5),OFFSET(Input!$BJ755,0,X$14-$B755-1),0)","v":0},{"$f":"X755-IF(AND($B755<Y$14,Y$14-$B755<$C$5),OFFSET(Input!$BJ755,0,Y$14-$B755-1),0)","v":0},{"$f":"Y755-IF(AND($B755<Z$14,Z$14-$B755<$C$5),OFFSET(Input!$BJ755,0,Z$14-$B755-1),0)","v":0},{"$f":"Z755-IF(AND($B755<AA$14,AA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AA$14-$B755-1),0)","v":0},{"$f":"AA755-IF(AND($B755<AB$14,AB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AB$14-$B755-1),0)","v":0},{"$f":"AB755-IF(AND($B755<AC$14,AC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AC$14-$B755-1),0)","v":0},{"$f":"AC755-IF(AND($B755<AD$14,AD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AD$14-$B755-1),0)","v":0},{"$f":"AD755-IF(AND($B755<AE$14,AE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AE$14-$B755-1),0)","v":0},{"$f":"AE755-IF(AND($B755<AF$14,AF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AF$14-$B755-1),0)","v":0},{"$f":"AF755-IF(AND($B755<AG$14,AG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AG$14-$B755-1),0)","v":0},{"$f":"AG755-IF(AND($B755<AH$14,AH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AH$14-$B755-1),0)","v":0},{"$f":"AH755-IF(AND($B755<AI$14,AI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AI$14-$B755-1),0)","v":0},{"$f":"AI755-IF(AND($B755<AJ$14,AJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AJ$14-$B755-1),0)","v":0},{"$f":"AJ755-IF(AND($B755<AK$14,AK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AK$14-$B755-1),0)","v":0},{"$f":"AK755-IF(AND($B755<AL$14,AL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AL$14-$B755-1),0)","v":0},{"$f":"AL755-IF(AND($B755<AM$14,AM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AM$14-$B755-1),0)","v":0},{"$f":"AM755-IF(AND($B755<AN$14,AN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AN$14-$B755-1),0)","v":0},{"$f":"AN755-IF(AND($B755<AO$14,AO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AO$14-$B755-1),0)","v":0},{"$f":"AO755-IF(AND($B755<AP$14,AP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AP$14-$B755-1),0)","v":0},{"$f":"AP755-IF(AND($B755<AQ$14,AQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AQ$14-$B755-1),0)","v":0},{"$f":"AQ755-IF(AND($B755<AR$14,AR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AR$14-$B755-1),0)","v":0},{"$f":"AR755-IF(AND($B755<AS$14,AS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AS$14-$B755-1),0)","v":0},{"$f":"AS755-IF(AND($B755<AT$14,AT$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AT$14-$B755-1),0)","v":0},{"$f":"AT755-IF(AND($B755<AU$14,AU$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AU$14-$B755-1),0)","v":0},{"$f":"AU755-IF(AND($B755<AV$14,AV$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AV$14-$B755-1),0)","v":0},{"$f":"AV755-IF(AND($B755<AW$14,AW$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AW$14-$B755-1),0)","v":0},{"$f":"AW755-IF(AND($B755<AX$14,AX$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AX$14-$B755-1),0)","v":0},{"$f":"AX755-IF(AND($B755<AY$14,AY$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AY$14-$B755-1),0)","v":0},{"$f":"AY755-IF(AND($B755<AZ$14,AZ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AZ$14-$B755-1),0)","v":0},{"$f":"AZ755-IF(AND($B755<BA$14,BA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BA$14-$B755-1),0)","v":0},{"$f":"BA755-IF(AND($B755<BB$14,BB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BB$14-$B755-1),0)","v":0},{"$f":"BB755-IF(AND($B755<BC$14,BC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BC$14-$B755-1),0)","v":0},{"$f":"BC755-IF(AND($B755<BD$14,BD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BD$14-$B755-1),0)","v":0},{"$f":"BD755-IF(AND($B755<BE$14,BE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BE$14-$B755-1),0)","v":0},{"$f":"BE755-IF(AND($B755<BF$14,BF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BF$14-$B755-1),0)","v":0},{"$f":"BF755-IF(AND($B755<BG$14,BG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BG$14-$B755-1),0)","v":0},{"$f":"BG755-IF(AND($B755<BH$14,BH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BH$14-$B755-1),0)","v":0},{"$f":"BH755-IF(AND($B755<BI$14,BI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BI$14-$B755-1),0)","v":0},{"$f":"BI755-IF(AND($B755<BJ$14,BJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BJ$14-$B755-1),0)","v":0},{"$f":"BJ755-IF(AND($B755<BK$14,BK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BK$14-$B755-1),0)","v":0},{"$f":"BK755-IF(AND($B755<BL$14,BL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BL$14-$B755-1),0)","v":0},{"$f":"BL755-IF(AND($B755<BM$14,BM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BM$14-$B755-1),0)","v":0},{"$f":"BM755-IF(AND($B755<BN$14,BN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BN$14-$B755-1),0)","v":0},{"$f":"BN755-IF(AND($B755<BO$14,BO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BO$14-$B755-1),0)","v":0},{"$f":"BO755-IF(AND($B755<BP$14,BP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BP$14-$B755-1),0)","v":0},{"$f":"BP755-IF(AND($B755<BQ$14,BQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BQ$14-$B755-1),0)","v":0},{"$f":"BQ755-IF(AND($B755<BR$14,BR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BR$14-$B755-1),0)","v":0},{"$f":"BR755-IF(AND($B755<BS$14,BS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BS$14-$B755-1),0)","v":0},{"$f":"BS755-IF(AND($B755<BT$14,BT$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BT$14-$B755-1),0)","v":0},{"$f":"BT755-IF(AND($B755<BU$14,BU$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BU$14-$B755-1),0)","v":0},{"$f":"BU755-IF(AND($B755<BV$14,BV$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BV$14-$B755-1),0)","v":0},{"$f":"BV755-IF(AND($B755<BW$14,BW$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BW$14-$B755-1),0)","v":0},{"$f":"BW755-IF(AND($B755<BX$14,BX$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BX$14-$B755-1),0)","v":0},{"$f":"BX755-IF(AND($B755<BY$14,BY$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BY$14-$B755-1),0)","v":0},{"$f":"BY755-IF(AND($B755<BZ$14,BZ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BZ$14-$B755-1),0)","v":0},{"$f":"BZ755-IF(AND($B755<CA$14,CA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CA$14-$B755-1),0)","v":0},{"$f":"CA755-IF(AND($B755<CB$14,CB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CB$14-$B755-1),0)","v":0},{"$f":"CB755-IF(AND($B755<CC$14,CC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CC$14-$B755-1),0)","v":0},{"$f":"CC755-IF(AND($B755<CD$14,CD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CD$14-$B755-1),0)","v":0},{"$f":"CD755-IF(AND($B755<CE$14,CE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CE$14-$B755-1),0)","v":0},{"$f":"CE755-IF(AND($B755<CF$14,CF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CF$14-$B755-1),0)","v":0},{"$f":"CF755-IF(AND($B755<CG$14,CG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CG$14-$B755-1),0)","v":0},{"$f":"CG755-IF(AND($B755<CH$14,CH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CH$14-$B755-1),0)","v":0},{"$f":"CH755-IF(AND($B755<CI$14,CI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CI$14-$B755-1),0)","v":0},{"$f":"CI755-IF(AND($B755<CJ$14,CJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CJ$14-$B755-1),0)","v":0},{"$f":"CJ755-IF(AND($B755<CK$14,CK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CK$14-$B755-1),0)","v":0},{"$f":"CK755-IF(AND($B755<CL$14,CL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CL$14-$B755-1),0)","v":0},{"$f":"CL755-IF(AND($B755<CM$14,CM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CM$14-$B755-1),0)","v":0},{"$f":"CM755-IF(AND($B755<CN$14,CN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CN$14-$B755-1),0)","v":0},{"$f":"CN755-IF(AND($B755<CO$14,CO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CO$14-$B755-1),0)","v":0},{"$f":"CO755-IF(AND($B755<CP$14,CP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CP$14-$B755-1),0)","v":0},{"$f":"CP755-IF(AND($B755<CQ$14,CQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CQ$14-$B755-1),0)","v":0},{"$f":"CQ755-IF(AND($B755<CR$14,CR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CR$14-$B755-1),0)","v":0},{"$f":"CR755-IF(AND($B755<CS$14,CS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CS$14-$B755-1),0)","v":0},{"$f":"CS755-IF(AND($B755<CT$14,CT$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CT$14-$B755-1),0)","v":0},{"$f":"CT755-IF(AND($B755<CU$14,CU$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CU$14-$B755-1),0)","v":0},{"$f":"CU755-IF(AND($B755<CV$14,CV$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CV$14-$B755-1),0)","v":0},{"$f":"CV755-IF(AND($B755<CW$14,CW$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CW$14-$B755-1),0)","v":0},{"$f":"CW755-IF(AND($B755<CX$14,CX$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CX$14-$B755-1),0)","v":0},{"$f":"CX755-IF(AND($B755<CY$14,CY$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CY$14-$B755-1),0)","v":0},{"$f":"CY755-IF(AND($B755<CZ$14,CZ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CZ$14-$B755-1),0)","v":0},{"$f":"CZ755-IF(AND($B755<DA$14,DA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DA$14-$B755-1),0)","v":0},{"$f":"DA755-IF(AND($B755<DB$14,DB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DB$14-$B755-1),0)","v":0},{"$f":"DB755-IF(AND($B755<DC$14,DC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DC$14-$B755-1),0)","v":0},{"$f":"DC755-IF(AND($B755<DD$14,DD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DD$14-$B755-1),0)","v":0},{"$f":"DD755-IF(AND($B755<DE$14,DE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DE$14-$B755-1),0)","v":0},{"$f":"DE755-IF(AND($B755<DF$14,DF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DF$14-$B755-1),0)","v":0},{"$f":"DF755-IF(AND($B755<DG$14,DG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DG$14-$B755-1),0)","v":0},{"$f":"DG755-IF(AND($B755<DH$14,DH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DH$14-$B755-1),0)","v":0},{"$f":"DH755-IF(AND($B755<DI$14,DI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DI$14-$B755-1),0)","v":0},{"$f":"DI755-IF(AND($B755<DJ$14,DJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DJ$14-$B755-1),0)","v":0},{"$f":"DJ755-IF(AND($B755<DK$14,DK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DK$14-$B755-1),0)","v":0},{"$f":"DK755-IF(AND($B755<DL$14,DL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DL$14-$B755-1),0)","v":0},{"$f":"DL755-IF(AND($B755<DM$14,DM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DM$14-$B755-1),0)","v":0},{"$f":"DM755-IF(AND($B755<DN$14,DN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DN$14-$B755-1),0)","v":0},{"$f":"DN755-IF(AND($B755<DO$14,DO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DO$14-$B755-1),0)","v":0},{"$f":"DO755-IF(AND($B755<DP$14,DP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DP$14-$B755-1),0)","v":0},{"$f":"DP755-IF(AND($B755<DQ$14,DQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DQ$14-$B755-1),0)","v":0},{"$f":"DQ755-IF(AND($B755<DR$14,DR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DR$14-$B755-1),0)","v":0},{"$f":"DR755-IF(AND($B755<DS$14,DS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DS$14-$B755-1),0)","v":0}]
[{"$f":"Calcs!A766","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E766),1,Calcs!E766)*Periods,0)","v":4},{"$f":"ROUND(MAX(B766,Input!Z766*Periods),0)","v":4},null,null,0,{"$f":"F766-IF(AND($B766<G$14,G$14-$B766<$C$5),OFFSET(Input!$BJ766,0,G$14-$B766-1),0)","v":0},{"$f":"G766-IF(AND($B766<H$14,H$14-$B766<$C$5),OFFSET(Input!$BJ766,0,H$14-$B766-1),0)","v":0},{"$f":"H766-IF(AND($B766<I$14,I$14-$B766<$C$5),OFFSET(Input!$BJ766,0,I$14-$B766-1),0)","v":0},{"$f":"I766-IF(AND($B766<J$14,J$14-$B766<$C$5),OFFSET(Input!$BJ766,0,J$14-$B766-1),0)","v":0},{"$f":"J766-IF(AND($B766<K$14,K$14-$B766<$C$5),OFFSET(Input!$BJ766,0,K$14-$B766-1),0)","v":0},{"$f":"K766-IF(AND($B766<L$14,L$14-$B766<$C$5),OFFSET(Input!$BJ766,0,L$14-$B766-1),0)","v":0},{"$f":"L766-IF(AND($B766<M$14,M$14-$B766<$C$5),OFFSET(Input!$BJ766,0,M$14-$B766-1),0)","v":0},{"$f":"M766-IF(AND($B766<N$14,N$14-$B766<$C$5),OFFSET(Input!$BJ766,0,N$14-$B766-1),0)","v":0},{"$f":"N766-IF(AND($B766<O$14,O$14-$B766<$C$5),OFFSET(Input!$BJ766,0,O$14-$B766-1),0)","v":0},{"$f":"O766-IF(AND($B766<P$14,P$14-$B766<$C$5),OFFSET(Input!$BJ766,0,P$14-$B766-1),0)","v":0},{"$f":"P766-IF(AND($B766<Q$14,Q$14-$B766<$C$5),OFFSET(Input!$BJ766,0,Q$14-$B766-1),0)","v":0},{"$f":"Q766-IF(AND($B766<R$14,R$14-$B766<$C$5),OFFSET(Input!$BJ766,0,R$14-$B766-1),0)","v":0},{"$f":"R766-IF(AND($B766<S$14,S$14-$B766<$C$5),OFFSET(Input!$BJ766,0,S$14-$B766-1),0)","v":0},{"$f":"S766-IF(AND($B766<T$14,T$14-$B766<$C$5),OFFSET(Input!$BJ766,0,T$14-$B766-1),0)","v":0},{"$f":"T766-IF(AND($B766<U$14,U$14-$B766<$C$5),OFFSET(Input!$BJ766,0,U$14-$B766-1),0)","v":0},{"$f":"U766-IF(AND($B766<V$14,V$14-$B766<$C$5),OFFSET(Input!$BJ766,0,V$14-$B766-1),0)","v":0},{"$f":"V766-IF(AND($B766<W$14,W$14-$B766<$C$5),OFFSET(Input!$BJ766,0,W$14-$B766-1),0)","v":0},{"$f":"W766-IF(AND($B766<X$14,X$14-$B766<$C$5),OFFSET(Input!$BJ766,0,X$14-$B766-1),0)","v":0},{"$f":"X766-IF(AND($B766<Y$14,Y$14-$B766<$C$5),OFFSET(Input!$BJ766,0,Y$14-$B766-1),0)","v":0},{"$f":"Y766-IF(AND($B766<Z$14,Z$14-$B766<$C$5),OFFSET(Input!$BJ766,0,Z$14-$B766-1),0)","v":0},{"$f":"Z766-IF(AND($B766<AA$14,AA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AA$14-$B766-1),0)","v":0},{"$f":"AA766-IF(AND($B766<AB$14,AB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AB$14-$B766-1),0)","v":0},{"$f":"AB766-IF(AND($B766<AC$14,AC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AC$14-$B766-1),0)","v":0},{"$f":"AC766-IF(AND($B766<AD$14,AD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AD$14-$B766-1),0)","v":0},{"$f":"AD766-IF(AND($B766<AE$14,AE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AE$14-$B766-1),0)","v":0},{"$f":"AE766-IF(AND($B766<AF$14,AF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AF$14-$B766-1),0)","v":0},{"$f":"AF766-IF(AND($B766<AG$14,AG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AG$14-$B766-1),0)","v":0},{"$f":"AG766-IF(AND($B766<AH$14,AH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AH$14-$B766-1),0)","v":0},{"$f":"AH766-IF(AND($B766<AI$14,AI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AI$14-$B766-1),0)","v":0},{"$f":"AI766-IF(AND($B766<AJ$14,AJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AJ$14-$B766-1),0)","v":0},{"$f":"AJ766-IF(AND($B766<AK$14,AK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AK$14-$B766-1),0)","v":0},{"$f":"AK766-IF(AND($B766<AL$14,AL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AL$14-$B766-1),0)","v":0},{"$f":"AL766-IF(AND($B766<AM$14,AM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AM$14-$B766-1),0)","v":0},{"$f":"AM766-IF(AND($B766<AN$14,AN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AN$14-$B766-1),0)","v":0},{"$f":"AN766-IF(AND($B766<AO$14,AO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AO$14-$B766-1),0)","v":0},{"$f":"AO766-IF(AND($B766<AP$14,AP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AP$14-$B766-1),0)","v":0},{"$f":"AP766-IF(AND($B766<AQ$14,AQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AQ$14-$B766-1),0)","v":0},{"$f":"AQ766-IF(AND($B766<AR$14,AR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AR$14-$B766-1),0)","v":0},{"$f":"AR766-IF(AND($B766<AS$14,AS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AS$14-$B766-1),0)","v":0},{"$f":"AS766-IF(AND($B766<AT$14,AT$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AT$14-$B766-1),0)","v":0},{"$f":"AT766-IF(AND($B766<AU$14,AU$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AU$14-$B766-1),0)","v":0},{"$f":"AU766-IF(AND($B766<AV$14,AV$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AV$14-$B766-1),0)","v":0},{"$f":"AV766-IF(AND($B766<AW$14,AW$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AW$14-$B766-1),0)","v":0},{"$f":"AW766-IF(AND($B766<AX$14,AX$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AX$14-$B766-1),0)","v":0},{"$f":"AX766-IF(AND($B766<AY$14,AY$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AY$14-$B766-1),0)","v":0},{"$f":"AY766-IF(AND($B766<AZ$14,AZ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AZ$14-$B766-1),0)","v":0},{"$f":"AZ766-IF(AND($B766<BA$14,BA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BA$14-$B766-1),0)","v":0},{"$f":"BA766-IF(AND($B766<BB$14,BB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BB$14-$B766-1),0)","v":0},{"$f":"BB766-IF(AND($B766<BC$14,BC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BC$14-$B766-1),0)","v":0},{"$f":"BC766-IF(AND($B766<BD$14,BD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BD$14-$B766-1),0)","v":0},{"$f":"BD766-IF(AND($B766<BE$14,BE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BE$14-$B766-1),0)","v":0},{"$f":"BE766-IF(AND($B766<BF$14,BF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BF$14-$B766-1),0)","v":0},{"$f":"BF766-IF(AND($B766<BG$14,BG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BG$14-$B766-1),0)","v":0},{"$f":"BG766-IF(AND($B766<BH$14,BH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BH$14-$B766-1),0)","v":0},{"$f":"BH766-IF(AND($B766<BI$14,BI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BI$14-$B766-1),0)","v":0},{"$f":"BI766-IF(AND($B766<BJ$14,BJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BJ$14-$B766-1),0)","v":0},{"$f":"BJ766-IF(AND($B766<BK$14,BK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BK$14-$B766-1),0)","v":0},{"$f":"BK766-IF(AND($B766<BL$14,BL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BL$14-$B766-1),0)","v":0},{"$f":"BL766-IF(AND($B766<BM$14,BM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BM$14-$B766-1),0)","v":0},{"$f":"BM766-IF(AND($B766<BN$14,BN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BN$14-$B766-1),0)","v":0},{"$f":"BN766-IF(AND($B766<BO$14,BO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BO$14-$B766-1),0)","v":0},{"$f":"BO766-IF(AND($B766<BP$14,BP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BP$14-$B766-1),0)","v":0},{"$f":"BP766-IF(AND($B766<BQ$14,BQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BQ$14-$B766-1),0)","v":0},{"$f":"BQ766-IF(AND($B766<BR$14,BR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BR$14-$B766-1),0)","v":0},{"$f":"BR766-IF(AND($B766<BS$14,BS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BS$14-$B766-1),0)","v":0},{"$f":"BS766-IF(AND($B766<BT$14,BT$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BT$14-$B766-1),0)","v":0},{"$f":"BT766-IF(AND($B766<BU$14,BU$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BU$14-$B766-1),0)","v":0},{"$f":"BU766-IF(AND($B766<BV$14,BV$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BV$14-$B766-1),0)","v":0},{"$f":"BV766-IF(AND($B766<BW$14,BW$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BW$14-$B766-1),0)","v":0},{"$f":"BW766-IF(AND($B766<BX$14,BX$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BX$14-$B766-1),0)","v":0},{"$f":"BX766-IF(AND($B766<BY$14,BY$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BY$14-$B766-1),0)","v":0},{"$f":"BY766-IF(AND($B766<BZ$14,BZ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BZ$14-$B766-1),0)","v":0},{"$f":"BZ766-IF(AND($B766<CA$14,CA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CA$14-$B766-1),0)","v":0},{"$f":"CA766-IF(AND($B766<CB$14,CB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CB$14-$B766-1),0)","v":0},{"$f":"CB766-IF(AND($B766<CC$14,CC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CC$14-$B766-1),0)","v":0},{"$f":"CC766-IF(AND($B766<CD$14,CD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CD$14-$B766-1),0)","v":0},{"$f":"CD766-IF(AND($B766<CE$14,CE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CE$14-$B766-1),0)","v":0},{"$f":"CE766-IF(AND($B766<CF$14,CF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CF$14-$B766-1),0)","v":0},{"$f":"CF766-IF(AND($B766<CG$14,CG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CG$14-$B766-1),0)","v":0},{"$f":"CG766-IF(AND($B766<CH$14,CH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CH$14-$B766-1),0)","v":0},{"$f":"CH766-IF(AND($B766<CI$14,CI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CI$14-$B766-1),0)","v":0},{"$f":"CI766-IF(AND($B766<CJ$14,CJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CJ$14-$B766-1),0)","v":0},{"$f":"CJ766-IF(AND($B766<CK$14,CK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CK$14-$B766-1),0)","v":0},{"$f":"CK766-IF(AND($B766<CL$14,CL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CL$14-$B766-1),0)","v":0},{"$f":"CL766-IF(AND($B766<CM$14,CM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CM$14-$B766-1),0)","v":0},{"$f":"CM766-IF(AND($B766<CN$14,CN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CN$14-$B766-1),0)","v":0},{"$f":"CN766-IF(AND($B766<CO$14,CO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CO$14-$B766-1),0)","v":0},{"$f":"CO766-IF(AND($B766<CP$14,CP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CP$14-$B766-1),0)","v":0},{"$f":"CP766-IF(AND($B766<CQ$14,CQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CQ$14-$B766-1),0)","v":0},{"$f":"CQ766-IF(AND($B766<CR$14,CR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CR$14-$B766-1),0)","v":0},{"$f":"CR766-IF(AND($B766<CS$14,CS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CS$14-$B766-1),0)","v":0},{"$f":"CS766-IF(AND($B766<CT$14,CT$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CT$14-$B766-1),0)","v":0},{"$f":"CT766-IF(AND($B766<CU$14,CU$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CU$14-$B766-1),0)","v":0},{"$f":"CU766-IF(AND($B766<CV$14,CV$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CV$14-$B766-1),0)","v":0},{"$f":"CV766-IF(AND($B766<CW$14,CW$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CW$14-$B766-1),0)","v":0},{"$f":"CW766-IF(AND($B766<CX$14,CX$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CX$14-$B766-1),0)","v":0},{"$f":"CX766-IF(AND($B766<CY$14,CY$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CY$14-$B766-1),0)","v":0},{"$f":"CY766-IF(AND($B766<CZ$14,CZ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CZ$14-$B766-1),0)","v":0},{"$f":"CZ766-IF(AND($B766<DA$14,DA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DA$14-$B766-1),0)","v":0},{"$f":"DA766-IF(AND($B766<DB$14,DB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DB$14-$B766-1),0)","v":0},{"$f":"DB766-IF(AND($B766<DC$14,DC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DC$14-$B766-1),0)","v":0},{"$f":"DC766-IF(AND($B766<DD$14,DD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DD$14-$B766-1),0)","v":0},{"$f":"DD766-IF(AND($B766<DE$14,DE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DE$14-$B766-1),0)","v":0},{"$f":"DE766-IF(AND($B766<DF$14,DF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DF$14-$B766-1),0)","v":0},{"$f":"DF766-IF(AND($B766<DG$14,DG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DG$14-$B766-1),0)","v":0},{"$f":"DG766-IF(AND($B766<DH$14,DH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DH$14-$B766-1),0)","v":0},{"$f":"DH766-IF(AND($B766<DI$14,DI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DI$14-$B766-1),0)","v":0},{"$f":"DI766-IF(AND($B766<DJ$14,DJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DJ$14-$B766-1),0)","v":0},{"$f":"DJ766-IF(AND($B766<DK$14,DK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DK$14-$B766-1),0)","v":0},{"$f":"DK766-IF(AND($B766<DL$14,DL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DL$14-$B766-1),0)","v":0},{"$f":"DL766-IF(AND($B766<DM$14,DM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DM$14-$B766-1),0)","v":0},{"$f":"DM766-IF(AND($B766<DN$14,DN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DN$14-$B766-1),0)","v":0},{"$f":"DN766-IF(AND($B766<DO$14,DO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DO$14-$B766-1),0)","v":0},{"$f":"DO766-IF(AND($B766<DP$14,DP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DP$14-$B766-1),0)","v":0},{"$f":"DP766-IF(AND($B766<DQ$14,DQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DQ$14-$B766-1),0)","v":0},{"$f":"DQ766-IF(AND($B766<DR$14,DR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DR$14-$B766-1),0)","v":0},{"$f":"DR766-IF(AND($B766<DS$14,DS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DS$14-$B766-1),0)","v":0}]
[{"$f":"Calcs!A785","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E785),1,Calcs!E785)*Periods,0)","v":4},{"$f":"ROUND(MAX(B785,Input!Z785*Periods),0)","v":4},null,null,0,{"$f":"F785-IF(AND($B785<G$14,G$14-$B785<$C$5),OFFSET(Input!$BJ785,0,G$14-$B785-1),0)","v":0},{"$f":"G785-IF(AND($B785<H$14,H$14-$B785<$C$5),OFFSET(Input!$BJ785,0,H$14-$B785-1),0)","v":0},{"$f":"H785-IF(AND($B785<I$14,I$14-$B785<$C$5),OFFSET(Input!$BJ785,0,I$14-$B785-1),0)","v":0},{"$f":"I785-IF(AND($B785<J$14,J$14-$B785<$C$5),OFFSET(Input!$BJ785,0,J$14-$B785-1),0)","v":0},{"$f":"J785-IF(AND($B785<K$14,K$14-$B785<$C$5),OFFSET(Input!$BJ785,0,K$14-$B785-1),0)","v":0},{"$f":"K785-IF(AND($B785<L$14,L$14-$B785<$C$5),OFFSET(Input!$BJ785,0,L$14-$B785-1),0)","v":0},{"$f":"L785-IF(AND($B785<M$14,M$14-$B785<$C$5),OFFSET(Input!$BJ785,0,M$14-$B785-1),0)","v":0},{"$f":"M785-IF(AND($B785<N$14,N$14-$B785<$C$5),OFFSET(Input!$BJ785,0,N$14-$B785-1),0)","v":0},{"$f":"N785-IF(AND($B785<O$14,O$14-$B785<$C$5),OFFSET(Input!$BJ785,0,O$14-$B785-1),0)","v":0},{"$f":"O785-IF(AND($B785<P$14,P$14-$B785<$C$5),OFFSET(Input!$BJ785,0,P$14-$B785-1),0)","v":0},{"$f":"P785-IF(AND($B785<Q$14,Q$14-$B785<$C$5),OFFSET(Input!$BJ785,0,Q$14-$B785-1),0)","v":0},{"$f":"Q785-IF(AND($B785<R$14,R$14-$B785<$C$5),OFFSET(Input!$BJ785,0,R$14-$B785-1),0)","v":0},{"$f":"R785-IF(AND($B785<S$14,S$14-$B785<$C$5),OFFSET(Input!$BJ785,0,S$14-$B785-1),0)","v":0},{"$f":"S785-IF(AND($B785<T$14,T$14-$B785<$C$5),OFFSET(Input!$BJ785,0,T$14-$B785-1),0)","v":0},{"$f":"T785-IF(AND($B785<U$14,U$14-$B785<$C$5),OFFSET(Input!$BJ785,0,U$14-$B785-1),0)","v":0},{"$f":"U785-IF(AND($B785<V$14,V$14-$B785<$C$5),OFFSET(Input!$BJ785,0,V$14-$B785-1),0)","v":0},{"$f":"V785-IF(AND($B785<W$14,W$14-$B785<$C$5),OFFSET(Input!$BJ785,0,W$14-$B785-1),0)","v":0},{"$f":"W785-IF(AND($B785<X$14,X$14-$B785<$C$5),OFFSET(Input!$BJ785,0,X$14-$B785-1),0)","v":0},{"$f":"X785-IF(AND($B785<Y$14,Y$14-$B785<$C$5),OFFSET(Input!$BJ785,0,Y$14-$B785-1),0)","v":0},{"$f":"Y785-IF(AND($B785<Z$14,Z$14-$B785<$C$5),OFFSET(Input!$BJ785,0,Z$14-$B785-1),0)","v":0},{"$f":"Z785-IF(AND($B785<AA$14,AA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AA$14-$B785-1),0)","v":0},{"$f":"AA785-IF(AND($B785<AB$14,AB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AB$14-$B785-1),0)","v":0},{"$f":"AB785-IF(AND($B785<AC$14,AC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AC$14-$B785-1),0)","v":0},{"$f":"AC785-IF(AND($B785<AD$14,AD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AD$14-$B785-1),0)","v":0},{"$f":"AD785-IF(AND($B785<AE$14,AE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AE$14-$B785-1),0)","v":0},{"$f":"AE785-IF(AND($B785<AF$14,AF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AF$14-$B785-1),0)","v":0},{"$f":"AF785-IF(AND($B785<AG$14,AG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AG$14-$B785-1),0)","v":0},{"$f":"AG785-IF(AND($B785<AH$14,AH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AH$14-$B785-1),0)","v":0},{"$f":"AH785-IF(AND($B785<AI$14,AI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AI$14-$B785-1),0)","v":0},{"$f":"AI785-IF(AND($B785<AJ$14,AJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AJ$14-$B785-1),0)","v":0},{"$f":"AJ785-IF(AND($B785<AK$14,AK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AK$14-$B785-1),0)","v":0},{"$f":"AK785-IF(AND($B785<AL$14,AL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AL$14-$B785-1),0)","v":0},{"$f":"AL785-IF(AND($B785<AM$14,AM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AM$14-$B785-1),0)","v":0},{"$f":"AM785-IF(AND($B785<AN$14,AN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AN$14-$B785-1),0)","v":0},{"$f":"AN785-IF(AND($B785<AO$14,AO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AO$14-$B785-1),0)","v":0},{"$f":"AO785-IF(AND($B785<AP$14,AP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AP$14-$B785-1),0)","v":0},{"$f":"AP785-IF(AND($B785<AQ$14,AQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AQ$14-$B785-1),0)","v":0},{"$f":"AQ785-IF(AND($B785<AR$14,AR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AR$14-$B785-1),0)","v":0},{"$f":"AR785-IF(AND($B785<AS$14,AS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AS$14-$B785-1),0)","v":0},{"$f":"AS785-IF(AND($B785<AT$14,AT$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AT$14-$B785-1),0)","v":0},{"$f":"AT785-IF(AND($B785<AU$14,AU$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AU$14-$B785-1),0)","v":0},{"$f":"AU785-IF(AND($B785<AV$14,AV$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AV$14-$B785-1),0)","v":0},{"$f":"AV785-IF(AND($B785<AW$14,AW$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AW$14-$B785-1),0)","v":0},{"$f":"AW785-IF(AND($B785<AX$14,AX$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AX$14-$B785-1),0)","v":0},{"$f":"AX785-IF(AND($B785<AY$14,AY$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AY$14-$B785-1),0)","v":0},{"$f":"AY785-IF(AND($B785<AZ$14,AZ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AZ$14-$B785-1),0)","v":0},{"$f":"AZ785-IF(AND($B785<BA$14,BA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BA$14-$B785-1),0)","v":0},{"$f":"BA785-IF(AND($B785<BB$14,BB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BB$14-$B785-1),0)","v":0},{"$f":"BB785-IF(AND($B785<BC$14,BC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BC$14-$B785-1),0)","v":0},{"$f":"BC785-IF(AND($B785<BD$14,BD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BD$14-$B785-1),0)","v":0},{"$f":"BD785-IF(AND($B785<BE$14,BE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BE$14-$B785-1),0)","v":0},{"$f":"BE785-IF(AND($B785<BF$14,BF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BF$14-$B785-1),0)","v":0},{"$f":"BF785-IF(AND($B785<BG$14,BG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BG$14-$B785-1),0)","v":0},{"$f":"BG785-IF(AND($B785<BH$14,BH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BH$14-$B785-1),0)","v":0},{"$f":"BH785-IF(AND($B785<BI$14,BI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BI$14-$B785-1),0)","v":0},{"$f":"BI785-IF(AND($B785<BJ$14,BJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BJ$14-$B785-1),0)","v":0},{"$f":"BJ785-IF(AND($B785<BK$14,BK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BK$14-$B785-1),0)","v":0},{"$f":"BK785-IF(AND($B785<BL$14,BL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BL$14-$B785-1),0)","v":0},{"$f":"BL785-IF(AND($B785<BM$14,BM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BM$14-$B785-1),0)","v":0},{"$f":"BM785-IF(AND($B785<BN$14,BN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BN$14-$B785-1),0)","v":0},{"$f":"BN785-IF(AND($B785<BO$14,BO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BO$14-$B785-1),0)","v":0},{"$f":"BO785-IF(AND($B785<BP$14,BP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BP$14-$B785-1),0)","v":0},{"$f":"BP785-IF(AND($B785<BQ$14,BQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BQ$14-$B785-1),0)","v":0},{"$f":"BQ785-IF(AND($B785<BR$14,BR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BR$14-$B785-1),0)","v":0},{"$f":"BR785-IF(AND($B785<BS$14,BS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BS$14-$B785-1),0)","v":0},{"$f":"BS785-IF(AND($B785<BT$14,BT$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BT$14-$B785-1),0)","v":0},{"$f":"BT785-IF(AND($B785<BU$14,BU$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BU$14-$B785-1),0)","v":0},{"$f":"BU785-IF(AND($B785<BV$14,BV$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BV$14-$B785-1),0)","v":0},{"$f":"BV785-IF(AND($B785<BW$14,BW$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BW$14-$B785-1),0)","v":0},{"$f":"BW785-IF(AND($B785<BX$14,BX$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BX$14-$B785-1),0)","v":0},{"$f":"BX785-IF(AND($B785<BY$14,BY$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BY$14-$B785-1),0)","v":0},{"$f":"BY785-IF(AND($B785<BZ$14,BZ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BZ$14-$B785-1),0)","v":0},{"$f":"BZ785-IF(AND($B785<CA$14,CA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CA$14-$B785-1),0)","v":0},{"$f":"CA785-IF(AND($B785<CB$14,CB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CB$14-$B785-1),0)","v":0},{"$f":"CB785-IF(AND($B785<CC$14,CC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CC$14-$B785-1),0)","v":0},{"$f":"CC785-IF(AND($B785<CD$14,CD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CD$14-$B785-1),0)","v":0},{"$f":"CD785-IF(AND($B785<CE$14,CE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CE$14-$B785-1),0)","v":0},{"$f":"CE785-IF(AND($B785<CF$14,CF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CF$14-$B785-1),0)","v":0},{"$f":"CF785-IF(AND($B785<CG$14,CG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CG$14-$B785-1),0)","v":0},{"$f":"CG785-IF(AND($B785<CH$14,CH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CH$14-$B785-1),0)","v":0},{"$f":"CH785-IF(AND($B785<CI$14,CI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CI$14-$B785-1),0)","v":0},{"$f":"CI785-IF(AND($B785<CJ$14,CJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CJ$14-$B785-1),0)","v":0},{"$f":"CJ785-IF(AND($B785<CK$14,CK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CK$14-$B785-1),0)","v":0},{"$f":"CK785-IF(AND($B785<CL$14,CL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CL$14-$B785-1),0)","v":0},{"$f":"CL785-IF(AND($B785<CM$14,CM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CM$14-$B785-1),0)","v":0},{"$f":"CM785-IF(AND($B785<CN$14,CN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CN$14-$B785-1),0)","v":0},{"$f":"CN785-IF(AND($B785<CO$14,CO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CO$14-$B785-1),0)","v":0},{"$f":"CO785-IF(AND($B785<CP$14,CP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CP$14-$B785-1),0)","v":0},{"$f":"CP785-IF(AND($B785<CQ$14,CQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CQ$14-$B785-1),0)","v":0},{"$f":"CQ785-IF(AND($B785<CR$14,CR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CR$14-$B785-1),0)","v":0},{"$f":"CR785-IF(AND($B785<CS$14,CS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CS$14-$B785-1),0)","v":0},{"$f":"CS785-IF(AND($B785<CT$14,CT$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CT$14-$B785-1),0)","v":0},{"$f":"CT785-IF(AND($B785<CU$14,CU$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CU$14-$B785-1),0)","v":0},{"$f":"CU785-IF(AND($B785<CV$14,CV$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CV$14-$B785-1),0)","v":0},{"$f":"CV785-IF(AND($B785<CW$14,CW$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CW$14-$B785-1),0)","v":0},{"$f":"CW785-IF(AND($B785<CX$14,CX$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CX$14-$B785-1),0)","v":0},{"$f":"CX785-IF(AND($B785<CY$14,CY$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CY$14-$B785-1),0)","v":0},{"$f":"CY785-IF(AND($B785<CZ$14,CZ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CZ$14-$B785-1),0)","v":0},{"$f":"CZ785-IF(AND($B785<DA$14,DA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DA$14-$B785-1),0)","v":0},{"$f":"DA785-IF(AND($B785<DB$14,DB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DB$14-$B785-1),0)","v":0},{"$f":"DB785-IF(AND($B785<DC$14,DC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DC$14-$B785-1),0)","v":0},{"$f":"DC785-IF(AND($B785<DD$14,DD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DD$14-$B785-1),0)","v":0},{"$f":"DD785-IF(AND($B785<DE$14,DE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DE$14-$B785-1),0)","v":0},{"$f":"DE785-IF(AND($B785<DF$14,DF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DF$14-$B785-1),0)","v":0},{"$f":"DF785-IF(AND($B785<DG$14,DG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DG$14-$B785-1),0)","v":0},{"$f":"DG785-IF(AND($B785<DH$14,DH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DH$14-$B785-1),0)","v":0},{"$f":"DH785-IF(AND($B785<DI$14,DI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DI$14-$B785-1),0)","v":0},{"$f":"DI785-IF(AND($B785<DJ$14,DJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DJ$14-$B785-1),0)","v":0},{"$f":"DJ785-IF(AND($B785<DK$14,DK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DK$14-$B785-1),0)","v":0},{"$f":"DK785-IF(AND($B785<DL$14,DL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DL$14-$B785-1),0)","v":0},{"$f":"DL785-IF(AND($B785<DM$14,DM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DM$14-$B785-1),0)","v":0},{"$f":"DM785-IF(AND($B785<DN$14,DN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DN$14-$B785-1),0)","v":0},{"$f":"DN785-IF(AND($B785<DO$14,DO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DO$14-$B785-1),0)","v":0},{"$f":"DO785-IF(AND($B785<DP$14,DP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DP$14-$B785-1),0)","v":0},{"$f":"DP785-IF(AND($B785<DQ$14,DQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DQ$14-$B785-1),0)","v":0},{"$f":"DQ785-IF(AND($B785<DR$14,DR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DR$14-$B785-1),0)","v":0},{"$f":"DR785-IF(AND($B785<DS$14,DS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DS$14-$B785-1),0)","v":0}]
[{"$f":"Calcs!A810","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E810),1,Calcs!E810)*Periods,0)","v":4},{"$f":"ROUND(MAX(B810,Input!Z810*Periods),0)","v":4},null,null,0,{"$f":"F810-IF(AND($B810<G$14,G$14-$B810<$C$5),OFFSET(Input!$BJ810,0,G$14-$B810-1),0)","v":0},{"$f":"G810-IF(AND($B810<H$14,H$14-$B810<$C$5),OFFSET(Input!$BJ810,0,H$14-$B810-1),0)","v":0},{"$f":"H810-IF(AND($B810<I$14,I$14-$B810<$C$5),OFFSET(Input!$BJ810,0,I$14-$B810-1),0)","v":0},{"$f":"I810-IF(AND($B810<J$14,J$14-$B810<$C$5),OFFSET(Input!$BJ810,0,J$14-$B810-1),0)","v":0},{"$f":"J810-IF(AND($B810<K$14,K$14-$B810<$C$5),OFFSET(Input!$BJ810,0,K$14-$B810-1),0)","v":0},{"$f":"K810-IF(AND($B810<L$14,L$14-$B810<$C$5),OFFSET(Input!$BJ810,0,L$14-$B810-1),0)","v":0},{"$f":"L810-IF(AND($B810<M$14,M$14-$B810<$C$5),OFFSET(Input!$BJ810,0,M$14-$B810-1),0)","v":0},{"$f":"M810-IF(AND($B810<N$14,N$14-$B810<$C$5),OFFSET(Input!$BJ810,0,N$14-$B810-1),0)","v":0},{"$f":"N810-IF(AND($B810<O$14,O$14-$B810<$C$5),OFFSET(Input!$BJ810,0,O$14-$B810-1),0)","v":0},{"$f":"O810-IF(AND($B810<P$14,P$14-$B810<$C$5),OFFSET(Input!$BJ810,0,P$14-$B810-1),0)","v":0},{"$f":"P810-IF(AND($B810<Q$14,Q$14-$B810<$C$5),OFFSET(Input!$BJ810,0,Q$14-$B810-1),0)","v":0},{"$f":"Q810-IF(AND($B810<R$14,R$14-$B810<$C$5),OFFSET(Input!$BJ810,0,R$14-$B810-1),0)","v":0},{"$f":"R810-IF(AND($B810<S$14,S$14-$B810<$C$5),OFFSET(Input!$BJ810,0,S$14-$B810-1),0)","v":0},{"$f":"S810-IF(AND($B810<T$14,T$14-$B810<$C$5),OFFSET(Input!$BJ810,0,T$14-$B810-1),0)","v":0},{"$f":"T810-IF(AND($B810<U$14,U$14-$B810<$C$5),OFFSET(Input!$BJ810,0,U$14-$B810-1),0)","v":0},{"$f":"U810-IF(AND($B810<V$14,V$14-$B810<$C$5),OFFSET(Input!$BJ810,0,V$14-$B810-1),0)","v":0},{"$f":"V810-IF(AND($B810<W$14,W$14-$B810<$C$5),OFFSET(Input!$BJ810,0,W$14-$B810-1),0)","v":0},{"$f":"W810-IF(AND($B810<X$14,X$14-$B810<$C$5),OFFSET(Input!$BJ810,0,X$14-$B810-1),0)","v":0},{"$f":"X810-IF(AND($B810<Y$14,Y$14-$B810<$C$5),OFFSET(Input!$BJ810,0,Y$14-$B810-1),0)","v":0},{"$f":"Y810-IF(AND($B810<Z$14,Z$14-$B810<$C$5),OFFSET(Input!$BJ810,0,Z$14-$B810-1),0)","v":0},{"$f":"Z810-IF(AND($B810<AA$14,AA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AA$14-$B810-1),0)","v":0},{"$f":"AA810-IF(AND($B810<AB$14,AB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AB$14-$B810-1),0)","v":0},{"$f":"AB810-IF(AND($B810<AC$14,AC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AC$14-$B810-1),0)","v":0},{"$f":"AC810-IF(AND($B810<AD$14,AD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AD$14-$B810-1),0)","v":0},{"$f":"AD810-IF(AND($B810<AE$14,AE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AE$14-$B810-1),0)","v":0},{"$f":"AE810-IF(AND($B810<AF$14,AF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AF$14-$B810-1),0)","v":0},{"$f":"AF810-IF(AND($B810<AG$14,AG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AG$14-$B810-1),0)","v":0},{"$f":"AG810-IF(AND($B810<AH$14,AH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AH$14-$B810-1),0)","v":0},{"$f":"AH810-IF(AND($B810<AI$14,AI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AI$14-$B810-1),0)","v":0},{"$f":"AI810-IF(AND($B810<AJ$14,AJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AJ$14-$B810-1),0)","v":0},{"$f":"AJ810-IF(AND($B810<AK$14,AK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AK$14-$B810-1),0)","v":0},{"$f":"AK810-IF(AND($B810<AL$14,AL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AL$14-$B810-1),0)","v":0},{"$f":"AL810-IF(AND($B810<AM$14,AM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AM$14-$B810-1),0)","v":0},{"$f":"AM810-IF(AND($B810<AN$14,AN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AN$14-$B810-1),0)","v":0},{"$f":"AN810-IF(AND($B810<AO$14,AO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AO$14-$B810-1),0)","v":0},{"$f":"AO810-IF(AND($B810<AP$14,AP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AP$14-$B810-1),0)","v":0},{"$f":"AP810-IF(AND($B810<AQ$14,AQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AQ$14-$B810-1),0)","v":0},{"$f":"AQ810-IF(AND($B810<AR$14,AR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AR$14-$B810-1),0)","v":0},{"$f":"AR810-IF(AND($B810<AS$14,AS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AS$14-$B810-1),0)","v":0},{"$f":"AS810-IF(AND($B810<AT$14,AT$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AT$14-$B810-1),0)","v":0},{"$f":"AT810-IF(AND($B810<AU$14,AU$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AU$14-$B810-1),0)","v":0},{"$f":"AU810-IF(AND($B810<AV$14,AV$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AV$14-$B810-1),0)","v":0},{"$f":"AV810-IF(AND($B810<AW$14,AW$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AW$14-$B810-1),0)","v":0},{"$f":"AW810-IF(AND($B810<AX$14,AX$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AX$14-$B810-1),0)","v":0},{"$f":"AX810-IF(AND($B810<AY$14,AY$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AY$14-$B810-1),0)","v":0},{"$f":"AY810-IF(AND($B810<AZ$14,AZ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AZ$14-$B810-1),0)","v":0},{"$f":"AZ810-IF(AND($B810<BA$14,BA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BA$14-$B810-1),0)","v":0},{"$f":"BA810-IF(AND($B810<BB$14,BB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BB$14-$B810-1),0)","v":0},{"$f":"BB810-IF(AND($B810<BC$14,BC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BC$14-$B810-1),0)","v":0},{"$f":"BC810-IF(AND($B810<BD$14,BD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BD$14-$B810-1),0)","v":0},{"$f":"BD810-IF(AND($B810<BE$14,BE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BE$14-$B810-1),0)","v":0},{"$f":"BE810-IF(AND($B810<BF$14,BF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BF$14-$B810-1),0)","v":0},{"$f":"BF810-IF(AND($B810<BG$14,BG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BG$14-$B810-1),0)","v":0},{"$f":"BG810-IF(AND($B810<BH$14,BH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BH$14-$B810-1),0)","v":0},{"$f":"BH810-IF(AND($B810<BI$14,BI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BI$14-$B810-1),0)","v":0},{"$f":"BI810-IF(AND($B810<BJ$14,BJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BJ$14-$B810-1),0)","v":0},{"$f":"BJ810-IF(AND($B810<BK$14,BK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BK$14-$B810-1),0)","v":0},{"$f":"BK810-IF(AND($B810<BL$14,BL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BL$14-$B810-1),0)","v":0},{"$f":"BL810-IF(AND($B810<BM$14,BM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BM$14-$B810-1),0)","v":0},{"$f":"BM810-IF(AND($B810<BN$14,BN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BN$14-$B810-1),0)","v":0},{"$f":"BN810-IF(AND($B810<BO$14,BO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BO$14-$B810-1),0)","v":0},{"$f":"BO810-IF(AND($B810<BP$14,BP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BP$14-$B810-1),0)","v":0},{"$f":"BP810-IF(AND($B810<BQ$14,BQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BQ$14-$B810-1),0)","v":0},{"$f":"BQ810-IF(AND($B810<BR$14,BR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BR$14-$B810-1),0)","v":0},{"$f":"BR810-IF(AND($B810<BS$14,BS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BS$14-$B810-1),0)","v":0},{"$f":"BS810-IF(AND($B810<BT$14,BT$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BT$14-$B810-1),0)","v":0},{"$f":"BT810-IF(AND($B810<BU$14,BU$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BU$14-$B810-1),0)","v":0},{"$f":"BU810-IF(AND($B810<BV$14,BV$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BV$14-$B810-1),0)","v":0},{"$f":"BV810-IF(AND($B810<BW$14,BW$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BW$14-$B810-1),0)","v":0},{"$f":"BW810-IF(AND($B810<BX$14,BX$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BX$14-$B810-1),0)","v":0},{"$f":"BX810-IF(AND($B810<BY$14,BY$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BY$14-$B810-1),0)","v":0},{"$f":"BY810-IF(AND($B810<BZ$14,BZ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BZ$14-$B810-1),0)","v":0},{"$f":"BZ810-IF(AND($B810<CA$14,CA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CA$14-$B810-1),0)","v":0},{"$f":"CA810-IF(AND($B810<CB$14,CB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CB$14-$B810-1),0)","v":0},{"$f":"CB810-IF(AND($B810<CC$14,CC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CC$14-$B810-1),0)","v":0},{"$f":"CC810-IF(AND($B810<CD$14,CD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CD$14-$B810-1),0)","v":0},{"$f":"CD810-IF(AND($B810<CE$14,CE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CE$14-$B810-1),0)","v":0},{"$f":"CE810-IF(AND($B810<CF$14,CF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CF$14-$B810-1),0)","v":0},{"$f":"CF810-IF(AND($B810<CG$14,CG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CG$14-$B810-1),0)","v":0},{"$f":"CG810-IF(AND($B810<CH$14,CH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CH$14-$B810-1),0)","v":0},{"$f":"CH810-IF(AND($B810<CI$14,CI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CI$14-$B810-1),0)","v":0},{"$f":"CI810-IF(AND($B810<CJ$14,CJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CJ$14-$B810-1),0)","v":0},{"$f":"CJ810-IF(AND($B810<CK$14,CK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CK$14-$B810-1),0)","v":0},{"$f":"CK810-IF(AND($B810<CL$14,CL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CL$14-$B810-1),0)","v":0},{"$f":"CL810-IF(AND($B810<CM$14,CM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CM$14-$B810-1),0)","v":0},{"$f":"CM810-IF(AND($B810<CN$14,CN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CN$14-$B810-1),0)","v":0},{"$f":"CN810-IF(AND($B810<CO$14,CO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CO$14-$B810-1),0)","v":0},{"$f":"CO810-IF(AND($B810<CP$14,CP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CP$14-$B810-1),0)","v":0},{"$f":"CP810-IF(AND($B810<CQ$14,CQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CQ$14-$B810-1),0)","v":0},{"$f":"CQ810-IF(AND($B810<CR$14,CR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CR$14-$B810-1),0)","v":0},{"$f":"CR810-IF(AND($B810<CS$14,CS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CS$14-$B810-1),0)","v":0},{"$f":"CS810-IF(AND($B810<CT$14,CT$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CT$14-$B810-1),0)","v":0},{"$f":"CT810-IF(AND($B810<CU$14,CU$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CU$14-$B810-1),0)","v":0},{"$f":"CU810-IF(AND($B810<CV$14,CV$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CV$14-$B810-1),0)","v":0},{"$f":"CV810-IF(AND($B810<CW$14,CW$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CW$14-$B810-1),0)","v":0},{"$f":"CW810-IF(AND($B810<CX$14,CX$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CX$14-$B810-1),0)","v":0},{"$f":"CX810-IF(AND($B810<CY$14,CY$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CY$14-$B810-1),0)","v":0},{"$f":"CY810-IF(AND($B810<CZ$14,CZ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CZ$14-$B810-1),0)","v":0},{"$f":"CZ810-IF(AND($B810<DA$14,DA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DA$14-$B810-1),0)","v":0},{"$f":"DA810-IF(AND($B810<DB$14,DB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DB$14-$B810-1),0)","v":0},{"$f":"DB810-IF(AND($B810<DC$14,DC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DC$14-$B810-1),0)","v":0},{"$f":"DC810-IF(AND($B810<DD$14,DD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DD$14-$B810-1),0)","v":0},{"$f":"DD810-IF(AND($B810<DE$14,DE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DE$14-$B810-1),0)","v":0},{"$f":"DE810-IF(AND($B810<DF$14,DF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DF$14-$B810-1),0)","v":0},{"$f":"DF810-IF(AND($B810<DG$14,DG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DG$14-$B810-1),0)","v":0},{"$f":"DG810-IF(AND($B810<DH$14,DH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DH$14-$B810-1),0)","v":0},{"$f":"DH810-IF(AND($B810<DI$14,DI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DI$14-$B810-1),0)","v":0},{"$f":"DI810-IF(AND($B810<DJ$14,DJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DJ$14-$B810-1),0)","v":0},{"$f":"DJ810-IF(AND($B810<DK$14,DK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DK$14-$B810-1),0)","v":0},{"$f":"DK810-IF(AND($B810<DL$14,DL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DL$14-$B810-1),0)","v":0},{"$f":"DL810-IF(AND($B810<DM$14,DM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DM$14-$B810-1),0)","v":0},{"$f":"DM810-IF(AND($B810<DN$14,DN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DN$14-$B810-1),0)","v":0},{"$f":"DN810-IF(AND($B810<DO$14,DO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DO$14-$B810-1),0)","v":0},{"$f":"DO810-IF(AND($B810<DP$14,DP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DP$14-$B810-1),0)","v":0},{"$f":"DP810-IF(AND($B810<DQ$14,DQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DQ$14-$B810-1),0)","v":0},{"$f":"DQ810-IF(AND($B810<DR$14,DR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DR$14-$B810-1),0)","v":0},{"$f":"DR810-IF(AND($B810<DS$14,DS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DS$14-$B810-1),0)","v":0}]
[{"$f":"Calcs!A811","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E811),1,Calcs!E811)*Periods,0)","v":4},{"$f":"ROUND(MAX(B811,Input!Z811*Periods),0)","v":4},null,null,0,{"$f":"F811-IF(AND($B811<G$14,G$14-$B811<$C$5),OFFSET(Input!$BJ811,0,G$14-$B811-1),0)","v":0},{"$f":"G811-IF(AND($B811<H$14,H$14-$B811<$C$5),OFFSET(Input!$BJ811,0,H$14-$B811-1),0)","v":0},{"$f":"H811-IF(AND($B811<I$14,I$14-$B811<$C$5),OFFSET(Input!$BJ811,0,I$14-$B811-1),0)","v":0},{"$f":"I811-IF(AND($B811<J$14,J$14-$B811<$C$5),OFFSET(Input!$BJ811,0,J$14-$B811-1),0)","v":0},{"$f":"J811-IF(AND($B811<K$14,K$14-$B811<$C$5),OFFSET(Input!$BJ811,0,K$14-$B811-1),0)","v":0},{"$f":"K811-IF(AND($B811<L$14,L$14-$B811<$C$5),OFFSET(Input!$BJ811,0,L$14-$B811-1),0)","v":0},{"$f":"L811-IF(AND($B811<M$14,M$14-$B811<$C$5),OFFSET(Input!$BJ811,0,M$14-$B811-1),0)","v":0},{"$f":"M811-IF(AND($B811<N$14,N$14-$B811<$C$5),OFFSET(Input!$BJ811,0,N$14-$B811-1),0)","v":0},{"$f":"N811-IF(AND($B811<O$14,O$14-$B811<$C$5),OFFSET(Input!$BJ811,0,O$14-$B811-1),0)","v":0},{"$f":"O811-IF(AND($B811<P$14,P$14-$B811<$C$5),OFFSET(Input!$BJ811,0,P$14-$B811-1),0)","v":0},{"$f":"P811-IF(AND($B811<Q$14,Q$14-$B811<$C$5),OFFSET(Input!$BJ811,0,Q$14-$B811-1),0)","v":0},{"$f":"Q811-IF(AND($B811<R$14,R$14-$B811<$C$5),OFFSET(Input!$BJ811,0,R$14-$B811-1),0)","v":0},{"$f":"R811-IF(AND($B811<S$14,S$14-$B811<$C$5),OFFSET(Input!$BJ811,0,S$14-$B811-1),0)","v":0},{"$f":"S811-IF(AND($B811<T$14,T$14-$B811<$C$5),OFFSET(Input!$BJ811,0,T$14-$B811-1),0)","v":0},{"$f":"T811-IF(AND($B811<U$14,U$14-$B811<$C$5),OFFSET(Input!$BJ811,0,U$14-$B811-1),0)","v":0},{"$f":"U811-IF(AND($B811<V$14,V$14-$B811<$C$5),OFFSET(Input!$BJ811,0,V$14-$B811-1),0)","v":0},{"$f":"V811-IF(AND($B811<W$14,W$14-$B811<$C$5),OFFSET(Input!$BJ811,0,W$14-$B811-1),0)","v":0},{"$f":"W811-IF(AND($B811<X$14,X$14-$B811<$C$5),OFFSET(Input!$BJ811,0,X$14-$B811-1),0)","v":0},{"$f":"X811-IF(AND($B811<Y$14,Y$14-$B811<$C$5),OFFSET(Input!$BJ811,0,Y$14-$B811-1),0)","v":0},{"$f":"Y811-IF(AND($B811<Z$14,Z$14-$B811<$C$5),OFFSET(Input!$BJ811,0,Z$14-$B811-1),0)","v":0},{"$f":"Z811-IF(AND($B811<AA$14,AA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AA$14-$B811-1),0)","v":0},{"$f":"AA811-IF(AND($B811<AB$14,AB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AB$14-$B811-1),0)","v":0},{"$f":"AB811-IF(AND($B811<AC$14,AC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AC$14-$B811-1),0)","v":0},{"$f":"AC811-IF(AND($B811<AD$14,AD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AD$14-$B811-1),0)","v":0},{"$f":"AD811-IF(AND($B811<AE$14,AE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AE$14-$B811-1),0)","v":0},{"$f":"AE811-IF(AND($B811<AF$14,AF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AF$14-$B811-1),0)","v":0},{"$f":"AF811-IF(AND($B811<AG$14,AG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AG$14-$B811-1),0)","v":0},{"$f":"AG811-IF(AND($B811<AH$14,AH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AH$14-$B811-1),0)","v":0},{"$f":"AH811-IF(AND($B811<AI$14,AI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AI$14-$B811-1),0)","v":0},{"$f":"AI811-IF(AND($B811<AJ$14,AJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AJ$14-$B811-1),0)","v":0},{"$f":"AJ811-IF(AND($B811<AK$14,AK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AK$14-$B811-1),0)","v":0},{"$f":"AK811-IF(AND($B811<AL$14,AL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AL$14-$B811-1),0)","v":0},{"$f":"AL811-IF(AND($B811<AM$14,AM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AM$14-$B811-1),0)","v":0},{"$f":"AM811-IF(AND($B811<AN$14,AN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AN$14-$B811-1),0)","v":0},{"$f":"AN811-IF(AND($B811<AO$14,AO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AO$14-$B811-1),0)","v":0},{"$f":"AO811-IF(AND($B811<AP$14,AP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AP$14-$B811-1),0)","v":0},{"$f":"AP811-IF(AND($B811<AQ$14,AQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AQ$14-$B811-1),0)","v":0},{"$f":"AQ811-IF(AND($B811<AR$14,AR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AR$14-$B811-1),0)","v":0},{"$f":"AR811-IF(AND($B811<AS$14,AS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AS$14-$B811-1),0)","v":0},{"$f":"AS811-IF(AND($B811<AT$14,AT$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AT$14-$B811-1),0)","v":0},{"$f":"AT811-IF(AND($B811<AU$14,AU$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AU$14-$B811-1),0)","v":0},{"$f":"AU811-IF(AND($B811<AV$14,AV$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AV$14-$B811-1),0)","v":0},{"$f":"AV811-IF(AND($B811<AW$14,AW$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AW$14-$B811-1),0)","v":0},{"$f":"AW811-IF(AND($B811<AX$14,AX$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AX$14-$B811-1),0)","v":0},{"$f":"AX811-IF(AND($B811<AY$14,AY$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AY$14-$B811-1),0)","v":0},{"$f":"AY811-IF(AND($B811<AZ$14,AZ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AZ$14-$B811-1),0)","v":0},{"$f":"AZ811-IF(AND($B811<BA$14,BA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BA$14-$B811-1),0)","v":0},{"$f":"BA811-IF(AND($B811<BB$14,BB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BB$14-$B811-1),0)","v":0},{"$f":"BB811-IF(AND($B811<BC$14,BC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BC$14-$B811-1),0)","v":0},{"$f":"BC811-IF(AND($B811<BD$14,BD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BD$14-$B811-1),0)","v":0},{"$f":"BD811-IF(AND($B811<BE$14,BE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BE$14-$B811-1),0)","v":0},{"$f":"BE811-IF(AND($B811<BF$14,BF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BF$14-$B811-1),0)","v":0},{"$f":"BF811-IF(AND($B811<BG$14,BG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BG$14-$B811-1),0)","v":0},{"$f":"BG811-IF(AND($B811<BH$14,BH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BH$14-$B811-1),0)","v":0},{"$f":"BH811-IF(AND($B811<BI$14,BI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BI$14-$B811-1),0)","v":0},{"$f":"BI811-IF(AND($B811<BJ$14,BJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BJ$14-$B811-1),0)","v":0},{"$f":"BJ811-IF(AND($B811<BK$14,BK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BK$14-$B811-1),0)","v":0},{"$f":"BK811-IF(AND($B811<BL$14,BL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BL$14-$B811-1),0)","v":0},{"$f":"BL811-IF(AND($B811<BM$14,BM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BM$14-$B811-1),0)","v":0},{"$f":"BM811-IF(AND($B811<BN$14,BN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BN$14-$B811-1),0)","v":0},{"$f":"BN811-IF(AND($B811<BO$14,BO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BO$14-$B811-1),0)","v":0},{"$f":"BO811-IF(AND($B811<BP$14,BP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BP$14-$B811-1),0)","v":0},{"$f":"BP811-IF(AND($B811<BQ$14,BQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BQ$14-$B811-1),0)","v":0},{"$f":"BQ811-IF(AND($B811<BR$14,BR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BR$14-$B811-1),0)","v":0},{"$f":"BR811-IF(AND($B811<BS$14,BS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BS$14-$B811-1),0)","v":0},{"$f":"BS811-IF(AND($B811<BT$14,BT$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BT$14-$B811-1),0)","v":0},{"$f":"BT811-IF(AND($B811<BU$14,BU$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BU$14-$B811-1),0)","v":0},{"$f":"BU811-IF(AND($B811<BV$14,BV$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BV$14-$B811-1),0)","v":0},{"$f":"BV811-IF(AND($B811<BW$14,BW$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BW$14-$B811-1),0)","v":0},{"$f":"BW811-IF(AND($B811<BX$14,BX$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BX$14-$B811-1),0)","v":0},{"$f":"BX811-IF(AND($B811<BY$14,BY$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BY$14-$B811-1),0)","v":0},{"$f":"BY811-IF(AND($B811<BZ$14,BZ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BZ$14-$B811-1),0)","v":0},{"$f":"BZ811-IF(AND($B811<CA$14,CA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CA$14-$B811-1),0)","v":0},{"$f":"CA811-IF(AND($B811<CB$14,CB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CB$14-$B811-1),0)","v":0},{"$f":"CB811-IF(AND($B811<CC$14,CC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CC$14-$B811-1),0)","v":0},{"$f":"CC811-IF(AND($B811<CD$14,CD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CD$14-$B811-1),0)","v":0},{"$f":"CD811-IF(AND($B811<CE$14,CE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CE$14-$B811-1),0)","v":0},{"$f":"CE811-IF(AND($B811<CF$14,CF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CF$14-$B811-1),0)","v":0},{"$f":"CF811-IF(AND($B811<CG$14,CG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CG$14-$B811-1),0)","v":0},{"$f":"CG811-IF(AND($B811<CH$14,CH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CH$14-$B811-1),0)","v":0},{"$f":"CH811-IF(AND($B811<CI$14,CI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CI$14-$B811-1),0)","v":0},{"$f":"CI811-IF(AND($B811<CJ$14,CJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CJ$14-$B811-1),0)","v":0},{"$f":"CJ811-IF(AND($B811<CK$14,CK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CK$14-$B811-1),0)","v":0},{"$f":"CK811-IF(AND($B811<CL$14,CL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CL$14-$B811-1),0)","v":0},{"$f":"CL811-IF(AND($B811<CM$14,CM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CM$14-$B811-1),0)","v":0},{"$f":"CM811-IF(AND($B811<CN$14,CN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CN$14-$B811-1),0)","v":0},{"$f":"CN811-IF(AND($B811<CO$14,CO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CO$14-$B811-1),0)","v":0},{"$f":"CO811-IF(AND($B811<CP$14,CP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CP$14-$B811-1),0)","v":0},{"$f":"CP811-IF(AND($B811<CQ$14,CQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CQ$14-$B811-1),0)","v":0},{"$f":"CQ811-IF(AND($B811<CR$14,CR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CR$14-$B811-1),0)","v":0},{"$f":"CR811-IF(AND($B811<CS$14,CS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CS$14-$B811-1),0)","v":0},{"$f":"CS811-IF(AND($B811<CT$14,CT$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CT$14-$B811-1),0)","v":0},{"$f":"CT811-IF(AND($B811<CU$14,CU$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CU$14-$B811-1),0)","v":0},{"$f":"CU811-IF(AND($B811<CV$14,CV$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CV$14-$B811-1),0)","v":0},{"$f":"CV811-IF(AND($B811<CW$14,CW$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CW$14-$B811-1),0)","v":0},{"$f":"CW811-IF(AND($B811<CX$14,CX$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CX$14-$B811-1),0)","v":0},{"$f":"CX811-IF(AND($B811<CY$14,CY$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CY$14-$B811-1),0)","v":0},{"$f":"CY811-IF(AND($B811<CZ$14,CZ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CZ$14-$B811-1),0)","v":0},{"$f":"CZ811-IF(AND($B811<DA$14,DA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DA$14-$B811-1),0)","v":0},{"$f":"DA811-IF(AND($B811<DB$14,DB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DB$14-$B811-1),0)","v":0},{"$f":"DB811-IF(AND($B811<DC$14,DC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DC$14-$B811-1),0)","v":0},{"$f":"DC811-IF(AND($B811<DD$14,DD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DD$14-$B811-1),0)","v":0},{"$f":"DD811-IF(AND($B811<DE$14,DE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DE$14-$B811-1),0)","v":0},{"$f":"DE811-IF(AND($B811<DF$14,DF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DF$14-$B811-1),0)","v":0},{"$f":"DF811-IF(AND($B811<DG$14,DG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DG$14-$B811-1),0)","v":0},{"$f":"DG811-IF(AND($B811<DH$14,DH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DH$14-$B811-1),0)","v":0},{"$f":"DH811-IF(AND($B811<DI$14,DI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DI$14-$B811-1),0)","v":0},{"$f":"DI811-IF(AND($B811<DJ$14,DJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DJ$14-$B811-1),0)","v":0},{"$f":"DJ811-IF(AND($B811<DK$14,DK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DK$14-$B811-1),0)","v":0},{"$f":"DK811-IF(AND($B811<DL$14,DL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DL$14-$B811-1),0)","v":0},{"$f":"DL811-IF(AND($B811<DM$14,DM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DM$14-$B811-1),0)","v":0},{"$f":"DM811-IF(AND($B811<DN$14,DN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DN$14-$B811-1),0)","v":0},{"$f":"DN811-IF(AND($B811<DO$14,DO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DO$14-$B811-1),0)","v":0},{"$f":"DO811-IF(AND($B811<DP$14,DP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DP$14-$B811-1),0)","v":0},{"$f":"DP811-IF(AND($B811<DQ$14,DQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DQ$14-$B811-1),0)","v":0},{"$f":"DQ811-IF(AND($B811<DR$14,DR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DR$14-$B811-1),0)","v":0},{"$f":"DR811-IF(AND($B811<DS$14,DS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DS$14-$B811-1),0)","v":0}]
[{"$f":"Calcs!A812","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E812),1,Calcs!E812)*Periods,0)","v":4},{"$f":"ROUND(MAX(B812,Input!Z812*Periods),0)","v":4},null,null,0,{"$f":"F812-IF(AND($B812<G$14,G$14-$B812<$C$5),OFFSET(Input!$BJ812,0,G$14-$B812-1),0)","v":0},{"$f":"G812-IF(AND($B812<H$14,H$14-$B812<$C$5),OFFSET(Input!$BJ812,0,H$14-$B812-1),0)","v":0},{"$f":"H812-IF(AND($B812<I$14,I$14-$B812<$C$5),OFFSET(Input!$BJ812,0,I$14-$B812-1),0)","v":0},{"$f":"I812-IF(AND($B812<J$14,J$14-$B812<$C$5),OFFSET(Input!$BJ812,0,J$14-$B812-1),0)","v":0},{"$f":"J812-IF(AND($B812<K$14,K$14-$B812<$C$5),OFFSET(Input!$BJ812,0,K$14-$B812-1),0)","v":0},{"$f":"K812-IF(AND($B812<L$14,L$14-$B812<$C$5),OFFSET(Input!$BJ812,0,L$14-$B812-1),0)","v":0},{"$f":"L812-IF(AND($B812<M$14,M$14-$B812<$C$5),OFFSET(Input!$BJ812,0,M$14-$B812-1),0)","v":0},{"$f":"M812-IF(AND($B812<N$14,N$14-$B812<$C$5),OFFSET(Input!$BJ812,0,N$14-$B812-1),0)","v":0},{"$f":"N812-IF(AND($B812<O$14,O$14-$B812<$C$5),OFFSET(Input!$BJ812,0,O$14-$B812-1),0)","v":0},{"$f":"O812-IF(AND($B812<P$14,P$14-$B812<$C$5),OFFSET(Input!$BJ812,0,P$14-$B812-1),0)","v":0},{"$f":"P812-IF(AND($B812<Q$14,Q$14-$B812<$C$5),OFFSET(Input!$BJ812,0,Q$14-$B812-1),0)","v":0},{"$f":"Q812-IF(AND($B812<R$14,R$14-$B812<$C$5),OFFSET(Input!$BJ812,0,R$14-$B812-1),0)","v":0},{"$f":"R812-IF(AND($B812<S$14,S$14-$B812<$C$5),OFFSET(Input!$BJ812,0,S$14-$B812-1),0)","v":0},{"$f":"S812-IF(AND($B812<T$14,T$14-$B812<$C$5),OFFSET(Input!$BJ812,0,T$14-$B812-1),0)","v":0},{"$f":"T812-IF(AND($B812<U$14,U$14-$B812<$C$5),OFFSET(Input!$BJ812,0,U$14-$B812-1),0)","v":0},{"$f":"U812-IF(AND($B812<V$14,V$14-$B812<$C$5),OFFSET(Input!$BJ812,0,V$14-$B812-1),0)","v":0},{"$f":"V812-IF(AND($B812<W$14,W$14-$B812<$C$5),OFFSET(Input!$BJ812,0,W$14-$B812-1),0)","v":0},{"$f":"W812-IF(AND($B812<X$14,X$14-$B812<$C$5),OFFSET(Input!$BJ812,0,X$14-$B812-1),0)","v":0},{"$f":"X812-IF(AND($B812<Y$14,Y$14-$B812<$C$5),OFFSET(Input!$BJ812,0,Y$14-$B812-1),0)","v":0},{"$f":"Y812-IF(AND($B812<Z$14,Z$14-$B812<$C$5),OFFSET(Input!$BJ812,0,Z$14-$B812-1),0)","v":0},{"$f":"Z812-IF(AND($B812<AA$14,AA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AA$14-$B812-1),0)","v":0},{"$f":"AA812-IF(AND($B812<AB$14,AB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AB$14-$B812-1),0)","v":0},{"$f":"AB812-IF(AND($B812<AC$14,AC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AC$14-$B812-1),0)","v":0},{"$f":"AC812-IF(AND($B812<AD$14,AD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AD$14-$B812-1),0)","v":0},{"$f":"AD812-IF(AND($B812<AE$14,AE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AE$14-$B812-1),0)","v":0},{"$f":"AE812-IF(AND($B812<AF$14,AF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AF$14-$B812-1),0)","v":0},{"$f":"AF812-IF(AND($B812<AG$14,AG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AG$14-$B812-1),0)","v":0},{"$f":"AG812-IF(AND($B812<AH$14,AH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AH$14-$B812-1),0)","v":0},{"$f":"AH812-IF(AND($B812<AI$14,AI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AI$14-$B812-1),0)","v":0},{"$f":"AI812-IF(AND($B812<AJ$14,AJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AJ$14-$B812-1),0)","v":0},{"$f":"AJ812-IF(AND($B812<AK$14,AK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AK$14-$B812-1),0)","v":0},{"$f":"AK812-IF(AND($B812<AL$14,AL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AL$14-$B812-1),0)","v":0},{"$f":"AL812-IF(AND($B812<AM$14,AM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AM$14-$B812-1),0)","v":0},{"$f":"AM812-IF(AND($B812<AN$14,AN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AN$14-$B812-1),0)","v":0},{"$f":"AN812-IF(AND($B812<AO$14,AO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AO$14-$B812-1),0)","v":0},{"$f":"AO812-IF(AND($B812<AP$14,AP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AP$14-$B812-1),0)","v":0},{"$f":"AP812-IF(AND($B812<AQ$14,AQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AQ$14-$B812-1),0)","v":0},{"$f":"AQ812-IF(AND($B812<AR$14,AR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AR$14-$B812-1),0)","v":0},{"$f":"AR812-IF(AND($B812<AS$14,AS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AS$14-$B812-1),0)","v":0},{"$f":"AS812-IF(AND($B812<AT$14,AT$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AT$14-$B812-1),0)","v":0},{"$f":"AT812-IF(AND($B812<AU$14,AU$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AU$14-$B812-1),0)","v":0},{"$f":"AU812-IF(AND($B812<AV$14,AV$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AV$14-$B812-1),0)","v":0},{"$f":"AV812-IF(AND($B812<AW$14,AW$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AW$14-$B812-1),0)","v":0},{"$f":"AW812-IF(AND($B812<AX$14,AX$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AX$14-$B812-1),0)","v":0},{"$f":"AX812-IF(AND($B812<AY$14,AY$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AY$14-$B812-1),0)","v":0},{"$f":"AY812-IF(AND($B812<AZ$14,AZ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AZ$14-$B812-1),0)","v":0},{"$f":"AZ812-IF(AND($B812<BA$14,BA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BA$14-$B812-1),0)","v":0},{"$f":"BA812-IF(AND($B812<BB$14,BB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BB$14-$B812-1),0)","v":0},{"$f":"BB812-IF(AND($B812<BC$14,BC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BC$14-$B812-1),0)","v":0},{"$f":"BC812-IF(AND($B812<BD$14,BD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BD$14-$B812-1),0)","v":0},{"$f":"BD812-IF(AND($B812<BE$14,BE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BE$14-$B812-1),0)","v":0},{"$f":"BE812-IF(AND($B812<BF$14,BF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BF$14-$B812-1),0)","v":0},{"$f":"BF812-IF(AND($B812<BG$14,BG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BG$14-$B812-1),0)","v":0},{"$f":"BG812-IF(AND($B812<BH$14,BH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BH$14-$B812-1),0)","v":0},{"$f":"BH812-IF(AND($B812<BI$14,BI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BI$14-$B812-1),0)","v":0},{"$f":"BI812-IF(AND($B812<BJ$14,BJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BJ$14-$B812-1),0)","v":0},{"$f":"BJ812-IF(AND($B812<BK$14,BK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BK$14-$B812-1),0)","v":0},{"$f":"BK812-IF(AND($B812<BL$14,BL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BL$14-$B812-1),0)","v":0},{"$f":"BL812-IF(AND($B812<BM$14,BM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BM$14-$B812-1),0)","v":0},{"$f":"BM812-IF(AND($B812<BN$14,BN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BN$14-$B812-1),0)","v":0},{"$f":"BN812-IF(AND($B812<BO$14,BO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BO$14-$B812-1),0)","v":0},{"$f":"BO812-IF(AND($B812<BP$14,BP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BP$14-$B812-1),0)","v":0},{"$f":"BP812-IF(AND($B812<BQ$14,BQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BQ$14-$B812-1),0)","v":0},{"$f":"BQ812-IF(AND($B812<BR$14,BR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BR$14-$B812-1),0)","v":0},{"$f":"BR812-IF(AND($B812<BS$14,BS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BS$14-$B812-1),0)","v":0},{"$f":"BS812-IF(AND($B812<BT$14,BT$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BT$14-$B812-1),0)","v":0},{"$f":"BT812-IF(AND($B812<BU$14,BU$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BU$14-$B812-1),0)","v":0},{"$f":"BU812-IF(AND($B812<BV$14,BV$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BV$14-$B812-1),0)","v":0},{"$f":"BV812-IF(AND($B812<BW$14,BW$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BW$14-$B812-1),0)","v":0},{"$f":"BW812-IF(AND($B812<BX$14,BX$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BX$14-$B812-1),0)","v":0},{"$f":"BX812-IF(AND($B812<BY$14,BY$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BY$14-$B812-1),0)","v":0},{"$f":"BY812-IF(AND($B812<BZ$14,BZ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BZ$14-$B812-1),0)","v":0},{"$f":"BZ812-IF(AND($B812<CA$14,CA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CA$14-$B812-1),0)","v":0},{"$f":"CA812-IF(AND($B812<CB$14,CB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CB$14-$B812-1),0)","v":0},{"$f":"CB812-IF(AND($B812<CC$14,CC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CC$14-$B812-1),0)","v":0},{"$f":"CC812-IF(AND($B812<CD$14,CD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CD$14-$B812-1),0)","v":0},{"$f":"CD812-IF(AND($B812<CE$14,CE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CE$14-$B812-1),0)","v":0},{"$f":"CE812-IF(AND($B812<CF$14,CF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CF$14-$B812-1),0)","v":0},{"$f":"CF812-IF(AND($B812<CG$14,CG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CG$14-$B812-1),0)","v":0},{"$f":"CG812-IF(AND($B812<CH$14,CH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CH$14-$B812-1),0)","v":0},{"$f":"CH812-IF(AND($B812<CI$14,CI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CI$14-$B812-1),0)","v":0},{"$f":"CI812-IF(AND($B812<CJ$14,CJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CJ$14-$B812-1),0)","v":0},{"$f":"CJ812-IF(AND($B812<CK$14,CK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CK$14-$B812-1),0)","v":0},{"$f":"CK812-IF(AND($B812<CL$14,CL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CL$14-$B812-1),0)","v":0},{"$f":"CL812-IF(AND($B812<CM$14,CM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CM$14-$B812-1),0)","v":0},{"$f":"CM812-IF(AND($B812<CN$14,CN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CN$14-$B812-1),0)","v":0},{"$f":"CN812-IF(AND($B812<CO$14,CO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CO$14-$B812-1),0)","v":0},{"$f":"CO812-IF(AND($B812<CP$14,CP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CP$14-$B812-1),0)","v":0},{"$f":"CP812-IF(AND($B812<CQ$14,CQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CQ$14-$B812-1),0)","v":0},{"$f":"CQ812-IF(AND($B812<CR$14,CR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CR$14-$B812-1),0)","v":0},{"$f":"CR812-IF(AND($B812<CS$14,CS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CS$14-$B812-1),0)","v":0},{"$f":"CS812-IF(AND($B812<CT$14,CT$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CT$14-$B812-1),0)","v":0},{"$f":"CT812-IF(AND($B812<CU$14,CU$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CU$14-$B812-1),0)","v":0},{"$f":"CU812-IF(AND($B812<CV$14,CV$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CV$14-$B812-1),0)","v":0},{"$f":"CV812-IF(AND($B812<CW$14,CW$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CW$14-$B812-1),0)","v":0},{"$f":"CW812-IF(AND($B812<CX$14,CX$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CX$14-$B812-1),0)","v":0},{"$f":"CX812-IF(AND($B812<CY$14,CY$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CY$14-$B812-1),0)","v":0},{"$f":"CY812-IF(AND($B812<CZ$14,CZ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CZ$14-$B812-1),0)","v":0},{"$f":"CZ812-IF(AND($B812<DA$14,DA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DA$14-$B812-1),0)","v":0},{"$f":"DA812-IF(AND($B812<DB$14,DB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DB$14-$B812-1),0)","v":0},{"$f":"DB812-IF(AND($B812<DC$14,DC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DC$14-$B812-1),0)","v":0},{"$f":"DC812-IF(AND($B812<DD$14,DD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DD$14-$B812-1),0)","v":0},{"$f":"DD812-IF(AND($B812<DE$14,DE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DE$14-$B812-1),0)","v":0},{"$f":"DE812-IF(AND($B812<DF$14,DF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DF$14-$B812-1),0)","v":0},{"$f":"DF812-IF(AND($B812<DG$14,DG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DG$14-$B812-1),0)","v":0},{"$f":"DG812-IF(AND($B812<DH$14,DH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DH$14-$B812-1),0)","v":0},{"$f":"DH812-IF(AND($B812<DI$14,DI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DI$14-$B812-1),0)","v":0},{"$f":"DI812-IF(AND($B812<DJ$14,DJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DJ$14-$B812-1),0)","v":0},{"$f":"DJ812-IF(AND($B812<DK$14,DK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DK$14-$B812-1),0)","v":0},{"$f":"DK812-IF(AND($B812<DL$14,DL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DL$14-$B812-1),0)","v":0},{"$f":"DL812-IF(AND($B812<DM$14,DM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DM$14-$B812-1),0)","v":0},{"$f":"DM812-IF(AND($B812<DN$14,DN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DN$14-$B812-1),0)","v":0},{"$f":"DN812-IF(AND($B812<DO$14,DO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DO$14-$B812-1),0)","v":0},{"$f":"DO812-IF(AND($B812<DP$14,DP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DP$14-$B812-1),0)","v":0},{"$f":"DP812-IF(AND($B812<DQ$14,DQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DQ$14-$B812-1),0)","v":0},{"$f":"DQ812-IF(AND($B812<DR$14,DR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DR$14-$B812-1),0)","v":0},{"$f":"DR812-IF(AND($B812<DS$14,DS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DS$14-$B812-1),0)","v":0}]
[{"$f":"Calcs!A813","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E813),1,Calcs!E813)*Periods,0)","v":4},{"$f":"ROUND(MAX(B813,Input!Z813*Periods),0)","v":4},null,null,0,{"$f":"F813-IF(AND($B813<G$14,G$14-$B813<$C$5),OFFSET(Input!$BJ813,0,G$14-$B813-1),0)","v":0},{"$f":"G813-IF(AND($B813<H$14,H$14-$B813<$C$5),OFFSET(Input!$BJ813,0,H$14-$B813-1),0)","v":0},{"$f":"H813-IF(AND($B813<I$14,I$14-$B813<$C$5),OFFSET(Input!$BJ813,0,I$14-$B813-1),0)","v":0},{"$f":"I813-IF(AND($B813<J$14,J$14-$B813<$C$5),OFFSET(Input!$BJ813,0,J$14-$B813-1),0)","v":0},{"$f":"J813-IF(AND($B813<K$14,K$14-$B813<$C$5),OFFSET(Input!$BJ813,0,K$14-$B813-1),0)","v":0},{"$f":"K813-IF(AND($B813<L$14,L$14-$B813<$C$5),OFFSET(Input!$BJ813,0,L$14-$B813-1),0)","v":0},{"$f":"L813-IF(AND($B813<M$14,M$14-$B813<$C$5),OFFSET(Input!$BJ813,0,M$14-$B813-1),0)","v":0},{"$f":"M813-IF(AND($B813<N$14,N$14-$B813<$C$5),OFFSET(Input!$BJ813,0,N$14-$B813-1),0)","v":0},{"$f":"N813-IF(AND($B813<O$14,O$14-$B813<$C$5),OFFSET(Input!$BJ813,0,O$14-$B813-1),0)","v":0},{"$f":"O813-IF(AND($B813<P$14,P$14-$B813<$C$5),OFFSET(Input!$BJ813,0,P$14-$B813-1),0)","v":0},{"$f":"P813-IF(AND($B813<Q$14,Q$14-$B813<$C$5),OFFSET(Input!$BJ813,0,Q$14-$B813-1),0)","v":0},{"$f":"Q813-IF(AND($B813<R$14,R$14-$B813<$C$5),OFFSET(Input!$BJ813,0,R$14-$B813-1),0)","v":0},{"$f":"R813-IF(AND($B813<S$14,S$14-$B813<$C$5),OFFSET(Input!$BJ813,0,S$14-$B813-1),0)","v":0},{"$f":"S813-IF(AND($B813<T$14,T$14-$B813<$C$5),OFFSET(Input!$BJ813,0,T$14-$B813-1),0)","v":0},{"$f":"T813-IF(AND($B813<U$14,U$14-$B813<$C$5),OFFSET(Input!$BJ813,0,U$14-$B813-1),0)","v":0},{"$f":"U813-IF(AND($B813<V$14,V$14-$B813<$C$5),OFFSET(Input!$BJ813,0,V$14-$B813-1),0)","v":0},{"$f":"V813-IF(AND($B813<W$14,W$14-$B813<$C$5),OFFSET(Input!$BJ813,0,W$14-$B813-1),0)","v":0},{"$f":"W813-IF(AND($B813<X$14,X$14-$B813<$C$5),OFFSET(Input!$BJ813,0,X$14-$B813-1),0)","v":0},{"$f":"X813-IF(AND($B813<Y$14,Y$14-$B813<$C$5),OFFSET(Input!$BJ813,0,Y$14-$B813-1),0)","v":0},{"$f":"Y813-IF(AND($B813<Z$14,Z$14-$B813<$C$5),OFFSET(Input!$BJ813,0,Z$14-$B813-1),0)","v":0},{"$f":"Z813-IF(AND($B813<AA$14,AA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AA$14-$B813-1),0)","v":0},{"$f":"AA813-IF(AND($B813<AB$14,AB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AB$14-$B813-1),0)","v":0},{"$f":"AB813-IF(AND($B813<AC$14,AC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AC$14-$B813-1),0)","v":0},{"$f":"AC813-IF(AND($B813<AD$14,AD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AD$14-$B813-1),0)","v":0},{"$f":"AD813-IF(AND($B813<AE$14,AE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AE$14-$B813-1),0)","v":0},{"$f":"AE813-IF(AND($B813<AF$14,AF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AF$14-$B813-1),0)","v":0},{"$f":"AF813-IF(AND($B813<AG$14,AG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AG$14-$B813-1),0)","v":0},{"$f":"AG813-IF(AND($B813<AH$14,AH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AH$14-$B813-1),0)","v":0},{"$f":"AH813-IF(AND($B813<AI$14,AI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AI$14-$B813-1),0)","v":0},{"$f":"AI813-IF(AND($B813<AJ$14,AJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AJ$14-$B813-1),0)","v":0},{"$f":"AJ813-IF(AND($B813<AK$14,AK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AK$14-$B813-1),0)","v":0},{"$f":"AK813-IF(AND($B813<AL$14,AL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AL$14-$B813-1),0)","v":0},{"$f":"AL813-IF(AND($B813<AM$14,AM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AM$14-$B813-1),0)","v":0},{"$f":"AM813-IF(AND($B813<AN$14,AN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AN$14-$B813-1),0)","v":0},{"$f":"AN813-IF(AND($B813<AO$14,AO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AO$14-$B813-1),0)","v":0},{"$f":"AO813-IF(AND($B813<AP$14,AP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AP$14-$B813-1),0)","v":0},{"$f":"AP813-IF(AND($B813<AQ$14,AQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AQ$14-$B813-1),0)","v":0},{"$f":"AQ813-IF(AND($B813<AR$14,AR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AR$14-$B813-1),0)","v":0},{"$f":"AR813-IF(AND($B813<AS$14,AS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AS$14-$B813-1),0)","v":0},{"$f":"AS813-IF(AND($B813<AT$14,AT$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AT$14-$B813-1),0)","v":0},{"$f":"AT813-IF(AND($B813<AU$14,AU$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AU$14-$B813-1),0)","v":0},{"$f":"AU813-IF(AND($B813<AV$14,AV$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AV$14-$B813-1),0)","v":0},{"$f":"AV813-IF(AND($B813<AW$14,AW$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AW$14-$B813-1),0)","v":0},{"$f":"AW813-IF(AND($B813<AX$14,AX$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AX$14-$B813-1),0)","v":0},{"$f":"AX813-IF(AND($B813<AY$14,AY$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AY$14-$B813-1),0)","v":0},{"$f":"AY813-IF(AND($B813<AZ$14,AZ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AZ$14-$B813-1),0)","v":0},{"$f":"AZ813-IF(AND($B813<BA$14,BA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BA$14-$B813-1),0)","v":0},{"$f":"BA813-IF(AND($B813<BB$14,BB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BB$14-$B813-1),0)","v":0},{"$f":"BB813-IF(AND($B813<BC$14,BC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BC$14-$B813-1),0)","v":0},{"$f":"BC813-IF(AND($B813<BD$14,BD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BD$14-$B813-1),0)","v":0},{"$f":"BD813-IF(AND($B813<BE$14,BE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BE$14-$B813-1),0)","v":0},{"$f":"BE813-IF(AND($B813<BF$14,BF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BF$14-$B813-1),0)","v":0},{"$f":"BF813-IF(AND($B813<BG$14,BG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BG$14-$B813-1),0)","v":0},{"$f":"BG813-IF(AND($B813<BH$14,BH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BH$14-$B813-1),0)","v":0},{"$f":"BH813-IF(AND($B813<BI$14,BI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BI$14-$B813-1),0)","v":0},{"$f":"BI813-IF(AND($B813<BJ$14,BJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BJ$14-$B813-1),0)","v":0},{"$f":"BJ813-IF(AND($B813<BK$14,BK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BK$14-$B813-1),0)","v":0},{"$f":"BK813-IF(AND($B813<BL$14,BL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BL$14-$B813-1),0)","v":0},{"$f":"BL813-IF(AND($B813<BM$14,BM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BM$14-$B813-1),0)","v":0},{"$f":"BM813-IF(AND($B813<BN$14,BN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BN$14-$B813-1),0)","v":0},{"$f":"BN813-IF(AND($B813<BO$14,BO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BO$14-$B813-1),0)","v":0},{"$f":"BO813-IF(AND($B813<BP$14,BP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BP$14-$B813-1),0)","v":0},{"$f":"BP813-IF(AND($B813<BQ$14,BQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BQ$14-$B813-1),0)","v":0},{"$f":"BQ813-IF(AND($B813<BR$14,BR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BR$14-$B813-1),0)","v":0},{"$f":"BR813-IF(AND($B813<BS$14,BS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BS$14-$B813-1),0)","v":0},{"$f":"BS813-IF(AND($B813<BT$14,BT$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BT$14-$B813-1),0)","v":0},{"$f":"BT813-IF(AND($B813<BU$14,BU$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BU$14-$B813-1),0)","v":0},{"$f":"BU813-IF(AND($B813<BV$14,BV$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BV$14-$B813-1),0)","v":0},{"$f":"BV813-IF(AND($B813<BW$14,BW$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BW$14-$B813-1),0)","v":0},{"$f":"BW813-IF(AND($B813<BX$14,BX$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BX$14-$B813-1),0)","v":0},{"$f":"BX813-IF(AND($B813<BY$14,BY$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BY$14-$B813-1),0)","v":0},{"$f":"BY813-IF(AND($B813<BZ$14,BZ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BZ$14-$B813-1),0)","v":0},{"$f":"BZ813-IF(AND($B813<CA$14,CA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CA$14-$B813-1),0)","v":0},{"$f":"CA813-IF(AND($B813<CB$14,CB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CB$14-$B813-1),0)","v":0},{"$f":"CB813-IF(AND($B813<CC$14,CC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CC$14-$B813-1),0)","v":0},{"$f":"CC813-IF(AND($B813<CD$14,CD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CD$14-$B813-1),0)","v":0},{"$f":"CD813-IF(AND($B813<CE$14,CE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CE$14-$B813-1),0)","v":0},{"$f":"CE813-IF(AND($B813<CF$14,CF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CF$14-$B813-1),0)","v":0},{"$f":"CF813-IF(AND($B813<CG$14,CG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CG$14-$B813-1),0)","v":0},{"$f":"CG813-IF(AND($B813<CH$14,CH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CH$14-$B813-1),0)","v":0},{"$f":"CH813-IF(AND($B813<CI$14,CI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CI$14-$B813-1),0)","v":0},{"$f":"CI813-IF(AND($B813<CJ$14,CJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CJ$14-$B813-1),0)","v":0},{"$f":"CJ813-IF(AND($B813<CK$14,CK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CK$14-$B813-1),0)","v":0},{"$f":"CK813-IF(AND($B813<CL$14,CL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CL$14-$B813-1),0)","v":0},{"$f":"CL813-IF(AND($B813<CM$14,CM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CM$14-$B813-1),0)","v":0},{"$f":"CM813-IF(AND($B813<CN$14,CN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CN$14-$B813-1),0)","v":0},{"$f":"CN813-IF(AND($B813<CO$14,CO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CO$14-$B813-1),0)","v":0},{"$f":"CO813-IF(AND($B813<CP$14,CP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CP$14-$B813-1),0)","v":0},{"$f":"CP813-IF(AND($B813<CQ$14,CQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CQ$14-$B813-1),0)","v":0},{"$f":"CQ813-IF(AND($B813<CR$14,CR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CR$14-$B813-1),0)","v":0},{"$f":"CR813-IF(AND($B813<CS$14,CS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CS$14-$B813-1),0)","v":0},{"$f":"CS813-IF(AND($B813<CT$14,CT$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CT$14-$B813-1),0)","v":0},{"$f":"CT813-IF(AND($B813<CU$14,CU$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CU$14-$B813-1),0)","v":0},{"$f":"CU813-IF(AND($B813<CV$14,CV$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CV$14-$B813-1),0)","v":0},{"$f":"CV813-IF(AND($B813<CW$14,CW$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CW$14-$B813-1),0)","v":0},{"$f":"CW813-IF(AND($B813<CX$14,CX$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CX$14-$B813-1),0)","v":0},{"$f":"CX813-IF(AND($B813<CY$14,CY$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CY$14-$B813-1),0)","v":0},{"$f":"CY813-IF(AND($B813<CZ$14,CZ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CZ$14-$B813-1),0)","v":0},{"$f":"CZ813-IF(AND($B813<DA$14,DA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DA$14-$B813-1),0)","v":0},{"$f":"DA813-IF(AND($B813<DB$14,DB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DB$14-$B813-1),0)","v":0},{"$f":"DB813-IF(AND($B813<DC$14,DC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DC$14-$B813-1),0)","v":0},{"$f":"DC813-IF(AND($B813<DD$14,DD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DD$14-$B813-1),0)","v":0},{"$f":"DD813-IF(AND($B813<DE$14,DE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DE$14-$B813-1),0)","v":0},{"$f":"DE813-IF(AND($B813<DF$14,DF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DF$14-$B813-1),0)","v":0},{"$f":"DF813-IF(AND($B813<DG$14,DG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DG$14-$B813-1),0)","v":0},{"$f":"DG813-IF(AND($B813<DH$14,DH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DH$14-$B813-1),0)","v":0},{"$f":"DH813-IF(AND($B813<DI$14,DI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DI$14-$B813-1),0)","v":0},{"$f":"DI813-IF(AND($B813<DJ$14,DJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DJ$14-$B813-1),0)","v":0},{"$f":"DJ813-IF(AND($B813<DK$14,DK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DK$14-$B813-1),0)","v":0},{"$f":"DK813-IF(AND($B813<DL$14,DL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DL$14-$B813-1),0)","v":0},{"$f":"DL813-IF(AND($B813<DM$14,DM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DM$14-$B813-1),0)","v":0},{"$f":"DM813-IF(AND($B813<DN$14,DN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DN$14-$B813-1),0)","v":0},{"$f":"DN813-IF(AND($B813<DO$14,DO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DO$14-$B813-1),0)","v":0},{"$f":"DO813-IF(AND($B813<DP$14,DP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DP$14-$B813-1),0)","v":0},{"$f":"DP813-IF(AND($B813<DQ$14,DQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DQ$14-$B813-1),0)","v":0},{"$f":"DQ813-IF(AND($B813<DR$14,DR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DR$14-$B813-1),0)","v":0},{"$f":"DR813-IF(AND($B813<DS$14,DS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DS$14-$B813-1),0)","v":0}]
[{"$f":"Calcs!A814","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E814),1,Calcs!E814)*Periods,0)","v":4},{"$f":"ROUND(MAX(B814,Input!Z814*Periods),0)","v":4},null,null,0,{"$f":"F814-IF(AND($B814<G$14,G$14-$B814<$C$5),OFFSET(Input!$BJ814,0,G$14-$B814-1),0)","v":0},{"$f":"G814-IF(AND($B814<H$14,H$14-$B814<$C$5),OFFSET(Input!$BJ814,0,H$14-$B814-1),0)","v":0},{"$f":"H814-IF(AND($B814<I$14,I$14-$B814<$C$5),OFFSET(Input!$BJ814,0,I$14-$B814-1),0)","v":0},{"$f":"I814-IF(AND($B814<J$14,J$14-$B814<$C$5),OFFSET(Input!$BJ814,0,J$14-$B814-1),0)","v":0},{"$f":"J814-IF(AND($B814<K$14,K$14-$B814<$C$5),OFFSET(Input!$BJ814,0,K$14-$B814-1),0)","v":0},{"$f":"K814-IF(AND($B814<L$14,L$14-$B814<$C$5),OFFSET(Input!$BJ814,0,L$14-$B814-1),0)","v":0},{"$f":"L814-IF(AND($B814<M$14,M$14-$B814<$C$5),OFFSET(Input!$BJ814,0,M$14-$B814-1),0)","v":0},{"$f":"M814-IF(AND($B814<N$14,N$14-$B814<$C$5),OFFSET(Input!$BJ814,0,N$14-$B814-1),0)","v":0},{"$f":"N814-IF(AND($B814<O$14,O$14-$B814<$C$5),OFFSET(Input!$BJ814,0,O$14-$B814-1),0)","v":0},{"$f":"O814-IF(AND($B814<P$14,P$14-$B814<$C$5),OFFSET(Input!$BJ814,0,P$14-$B814-1),0)","v":0},{"$f":"P814-IF(AND($B814<Q$14,Q$14-$B814<$C$5),OFFSET(Input!$BJ814,0,Q$14-$B814-1),0)","v":0},{"$f":"Q814-IF(AND($B814<R$14,R$14-$B814<$C$5),OFFSET(Input!$BJ814,0,R$14-$B814-1),0)","v":0},{"$f":"R814-IF(AND($B814<S$14,S$14-$B814<$C$5),OFFSET(Input!$BJ814,0,S$14-$B814-1),0)","v":0},{"$f":"S814-IF(AND($B814<T$14,T$14-$B814<$C$5),OFFSET(Input!$BJ814,0,T$14-$B814-1),0)","v":0},{"$f":"T814-IF(AND($B814<U$14,U$14-$B814<$C$5),OFFSET(Input!$BJ814,0,U$14-$B814-1),0)","v":0},{"$f":"U814-IF(AND($B814<V$14,V$14-$B814<$C$5),OFFSET(Input!$BJ814,0,V$14-$B814-1),0)","v":0},{"$f":"V814-IF(AND($B814<W$14,W$14-$B814<$C$5),OFFSET(Input!$BJ814,0,W$14-$B814-1),0)","v":0},{"$f":"W814-IF(AND($B814<X$14,X$14-$B814<$C$5),OFFSET(Input!$BJ814,0,X$14-$B814-1),0)","v":0},{"$f":"X814-IF(AND($B814<Y$14,Y$14-$B814<$C$5),OFFSET(Input!$BJ814,0,Y$14-$B814-1),0)","v":0},{"$f":"Y814-IF(AND($B814<Z$14,Z$14-$B814<$C$5),OFFSET(Input!$BJ814,0,Z$14-$B814-1),0)","v":0},{"$f":"Z814-IF(AND($B814<AA$14,AA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AA$14-$B814-1),0)","v":0},{"$f":"AA814-IF(AND($B814<AB$14,AB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AB$14-$B814-1),0)","v":0},{"$f":"AB814-IF(AND($B814<AC$14,AC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AC$14-$B814-1),0)","v":0},{"$f":"AC814-IF(AND($B814<AD$14,AD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AD$14-$B814-1),0)","v":0},{"$f":"AD814-IF(AND($B814<AE$14,AE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AE$14-$B814-1),0)","v":0},{"$f":"AE814-IF(AND($B814<AF$14,AF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AF$14-$B814-1),0)","v":0},{"$f":"AF814-IF(AND($B814<AG$14,AG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AG$14-$B814-1),0)","v":0},{"$f":"AG814-IF(AND($B814<AH$14,AH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AH$14-$B814-1),0)","v":0},{"$f":"AH814-IF(AND($B814<AI$14,AI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AI$14-$B814-1),0)","v":0},{"$f":"AI814-IF(AND($B814<AJ$14,AJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AJ$14-$B814-1),0)","v":0},{"$f":"AJ814-IF(AND($B814<AK$14,AK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AK$14-$B814-1),0)","v":0},{"$f":"AK814-IF(AND($B814<AL$14,AL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AL$14-$B814-1),0)","v":0},{"$f":"AL814-IF(AND($B814<AM$14,AM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AM$14-$B814-1),0)","v":0},{"$f":"AM814-IF(AND($B814<AN$14,AN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AN$14-$B814-1),0)","v":0},{"$f":"AN814-IF(AND($B814<AO$14,AO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AO$14-$B814-1),0)","v":0},{"$f":"AO814-IF(AND($B814<AP$14,AP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AP$14-$B814-1),0)","v":0},{"$f":"AP814-IF(AND($B814<AQ$14,AQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AQ$14-$B814-1),0)","v":0},{"$f":"AQ814-IF(AND($B814<AR$14,AR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AR$14-$B814-1),0)","v":0},{"$f":"AR814-IF(AND($B814<AS$14,AS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AS$14-$B814-1),0)","v":0},{"$f":"AS814-IF(AND($B814<AT$14,AT$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AT$14-$B814-1),0)","v":0},{"$f":"AT814-IF(AND($B814<AU$14,AU$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AU$14-$B814-1),0)","v":0},{"$f":"AU814-IF(AND($B814<AV$14,AV$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AV$14-$B814-1),0)","v":0},{"$f":"AV814-IF(AND($B814<AW$14,AW$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AW$14-$B814-1),0)","v":0},{"$f":"AW814-IF(AND($B814<AX$14,AX$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AX$14-$B814-1),0)","v":0},{"$f":"AX814-IF(AND($B814<AY$14,AY$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AY$14-$B814-1),0)","v":0},{"$f":"AY814-IF(AND($B814<AZ$14,AZ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AZ$14-$B814-1),0)","v":0},{"$f":"AZ814-IF(AND($B814<BA$14,BA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BA$14-$B814-1),0)","v":0},{"$f":"BA814-IF(AND($B814<BB$14,BB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BB$14-$B814-1),0)","v":0},{"$f":"BB814-IF(AND($B814<BC$14,BC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BC$14-$B814-1),0)","v":0},{"$f":"BC814-IF(AND($B814<BD$14,BD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BD$14-$B814-1),0)","v":0},{"$f":"BD814-IF(AND($B814<BE$14,BE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BE$14-$B814-1),0)","v":0},{"$f":"BE814-IF(AND($B814<BF$14,BF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BF$14-$B814-1),0)","v":0},{"$f":"BF814-IF(AND($B814<BG$14,BG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BG$14-$B814-1),0)","v":0},{"$f":"BG814-IF(AND($B814<BH$14,BH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BH$14-$B814-1),0)","v":0},{"$f":"BH814-IF(AND($B814<BI$14,BI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BI$14-$B814-1),0)","v":0},{"$f":"BI814-IF(AND($B814<BJ$14,BJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BJ$14-$B814-1),0)","v":0},{"$f":"BJ814-IF(AND($B814<BK$14,BK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BK$14-$B814-1),0)","v":0},{"$f":"BK814-IF(AND($B814<BL$14,BL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BL$14-$B814-1),0)","v":0},{"$f":"BL814-IF(AND($B814<BM$14,BM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BM$14-$B814-1),0)","v":0},{"$f":"BM814-IF(AND($B814<BN$14,BN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BN$14-$B814-1),0)","v":0},{"$f":"BN814-IF(AND($B814<BO$14,BO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BO$14-$B814-1),0)","v":0},{"$f":"BO814-IF(AND($B814<BP$14,BP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BP$14-$B814-1),0)","v":0},{"$f":"BP814-IF(AND($B814<BQ$14,BQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BQ$14-$B814-1),0)","v":0},{"$f":"BQ814-IF(AND($B814<BR$14,BR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BR$14-$B814-1),0)","v":0},{"$f":"BR814-IF(AND($B814<BS$14,BS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BS$14-$B814-1),0)","v":0},{"$f":"BS814-IF(AND($B814<BT$14,BT$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BT$14-$B814-1),0)","v":0},{"$f":"BT814-IF(AND($B814<BU$14,BU$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BU$14-$B814-1),0)","v":0},{"$f":"BU814-IF(AND($B814<BV$14,BV$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BV$14-$B814-1),0)","v":0},{"$f":"BV814-IF(AND($B814<BW$14,BW$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BW$14-$B814-1),0)","v":0},{"$f":"BW814-IF(AND($B814<BX$14,BX$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BX$14-$B814-1),0)","v":0},{"$f":"BX814-IF(AND($B814<BY$14,BY$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BY$14-$B814-1),0)","v":0},{"$f":"BY814-IF(AND($B814<BZ$14,BZ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BZ$14-$B814-1),0)","v":0},{"$f":"BZ814-IF(AND($B814<CA$14,CA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CA$14-$B814-1),0)","v":0},{"$f":"CA814-IF(AND($B814<CB$14,CB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CB$14-$B814-1),0)","v":0},{"$f":"CB814-IF(AND($B814<CC$14,CC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CC$14-$B814-1),0)","v":0},{"$f":"CC814-IF(AND($B814<CD$14,CD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CD$14-$B814-1),0)","v":0},{"$f":"CD814-IF(AND($B814<CE$14,CE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CE$14-$B814-1),0)","v":0},{"$f":"CE814-IF(AND($B814<CF$14,CF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CF$14-$B814-1),0)","v":0},{"$f":"CF814-IF(AND($B814<CG$14,CG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CG$14-$B814-1),0)","v":0},{"$f":"CG814-IF(AND($B814<CH$14,CH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CH$14-$B814-1),0)","v":0},{"$f":"CH814-IF(AND($B814<CI$14,CI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CI$14-$B814-1),0)","v":0},{"$f":"CI814-IF(AND($B814<CJ$14,CJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CJ$14-$B814-1),0)","v":0},{"$f":"CJ814-IF(AND($B814<CK$14,CK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CK$14-$B814-1),0)","v":0},{"$f":"CK814-IF(AND($B814<CL$14,CL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CL$14-$B814-1),0)","v":0},{"$f":"CL814-IF(AND($B814<CM$14,CM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CM$14-$B814-1),0)","v":0},{"$f":"CM814-IF(AND($B814<CN$14,CN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CN$14-$B814-1),0)","v":0},{"$f":"CN814-IF(AND($B814<CO$14,CO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CO$14-$B814-1),0)","v":0},{"$f":"CO814-IF(AND($B814<CP$14,CP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CP$14-$B814-1),0)","v":0},{"$f":"CP814-IF(AND($B814<CQ$14,CQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CQ$14-$B814-1),0)","v":0},{"$f":"CQ814-IF(AND($B814<CR$14,CR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CR$14-$B814-1),0)","v":0},{"$f":"CR814-IF(AND($B814<CS$14,CS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CS$14-$B814-1),0)","v":0},{"$f":"CS814-IF(AND($B814<CT$14,CT$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CT$14-$B814-1),0)","v":0},{"$f":"CT814-IF(AND($B814<CU$14,CU$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CU$14-$B814-1),0)","v":0},{"$f":"CU814-IF(AND($B814<CV$14,CV$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CV$14-$B814-1),0)","v":0},{"$f":"CV814-IF(AND($B814<CW$14,CW$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CW$14-$B814-1),0)","v":0},{"$f":"CW814-IF(AND($B814<CX$14,CX$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CX$14-$B814-1),0)","v":0},{"$f":"CX814-IF(AND($B814<CY$14,CY$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CY$14-$B814-1),0)","v":0},{"$f":"CY814-IF(AND($B814<CZ$14,CZ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CZ$14-$B814-1),0)","v":0},{"$f":"CZ814-IF(AND($B814<DA$14,DA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DA$14-$B814-1),0)","v":0},{"$f":"DA814-IF(AND($B814<DB$14,DB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DB$14-$B814-1),0)","v":0},{"$f":"DB814-IF(AND($B814<DC$14,DC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DC$14-$B814-1),0)","v":0},{"$f":"DC814-IF(AND($B814<DD$14,DD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DD$14-$B814-1),0)","v":0},{"$f":"DD814-IF(AND($B814<DE$14,DE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DE$14-$B814-1),0)","v":0},{"$f":"DE814-IF(AND($B814<DF$14,DF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DF$14-$B814-1),0)","v":0},{"$f":"DF814-IF(AND($B814<DG$14,DG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DG$14-$B814-1),0)","v":0},{"$f":"DG814-IF(AND($B814<DH$14,DH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DH$14-$B814-1),0)","v":0},{"$f":"DH814-IF(AND($B814<DI$14,DI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DI$14-$B814-1),0)","v":0},{"$f":"DI814-IF(AND($B814<DJ$14,DJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DJ$14-$B814-1),0)","v":0},{"$f":"DJ814-IF(AND($B814<DK$14,DK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DK$14-$B814-1),0)","v":0},{"$f":"DK814-IF(AND($B814<DL$14,DL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DL$14-$B814-1),0)","v":0},{"$f":"DL814-IF(AND($B814<DM$14,DM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DM$14-$B814-1),0)","v":0},{"$f":"DM814-IF(AND($B814<DN$14,DN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DN$14-$B814-1),0)","v":0},{"$f":"DN814-IF(AND($B814<DO$14,DO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DO$14-$B814-1),0)","v":0},{"$f":"DO814-IF(AND($B814<DP$14,DP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DP$14-$B814-1),0)","v":0},{"$f":"DP814-IF(AND($B814<DQ$14,DQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DQ$14-$B814-1),0)","v":0},{"$f":"DQ814-IF(AND($B814<DR$14,DR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DR$14-$B814-1),0)","v":0},{"$f":"DR814-IF(AND($B814<DS$14,DS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DS$14-$B814-1),0)","v":0}]
[{"$f":"Calcs!A815","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E815),1,Calcs!E815)*Periods,0)","v":4},{"$f":"ROUND(MAX(B815,Input!Z815*Periods),0)","v":4},null,null,0,{"$f":"F815-IF(AND($B815<G$14,G$14-$B815<$C$5),OFFSET(Input!$BJ815,0,G$14-$B815-1),0)","v":0},{"$f":"G815-IF(AND($B815<H$14,H$14-$B815<$C$5),OFFSET(Input!$BJ815,0,H$14-$B815-1),0)","v":0},{"$f":"H815-IF(AND($B815<I$14,I$14-$B815<$C$5),OFFSET(Input!$BJ815,0,I$14-$B815-1),0)","v":0},{"$f":"I815-IF(AND($B815<J$14,J$14-$B815<$C$5),OFFSET(Input!$BJ815,0,J$14-$B815-1),0)","v":0},{"$f":"J815-IF(AND($B815<K$14,K$14-$B815<$C$5),OFFSET(Input!$BJ815,0,K$14-$B815-1),0)","v":0},{"$f":"K815-IF(AND($B815<L$14,L$14-$B815<$C$5),OFFSET(Input!$BJ815,0,L$14-$B815-1),0)","v":0},{"$f":"L815-IF(AND($B815<M$14,M$14-$B815<$C$5),OFFSET(Input!$BJ815,0,M$14-$B815-1),0)","v":0},{"$f":"M815-IF(AND($B815<N$14,N$14-$B815<$C$5),OFFSET(Input!$BJ815,0,N$14-$B815-1),0)","v":0},{"$f":"N815-IF(AND($B815<O$14,O$14-$B815<$C$5),OFFSET(Input!$BJ815,0,O$14-$B815-1),0)","v":0},{"$f":"O815-IF(AND($B815<P$14,P$14-$B815<$C$5),OFFSET(Input!$BJ815,0,P$14-$B815-1),0)","v":0},{"$f":"P815-IF(AND($B815<Q$14,Q$14-$B815<$C$5),OFFSET(Input!$BJ815,0,Q$14-$B815-1),0)","v":0},{"$f":"Q815-IF(AND($B815<R$14,R$14-$B815<$C$5),OFFSET(Input!$BJ815,0,R$14-$B815-1),0)","v":0},{"$f":"R815-IF(AND($B815<S$14,S$14-$B815<$C$5),OFFSET(Input!$BJ815,0,S$14-$B815-1),0)","v":0},{"$f":"S815-IF(AND($B815<T$14,T$14-$B815<$C$5),OFFSET(Input!$BJ815,0,T$14-$B815-1),0)","v":0},{"$f":"T815-IF(AND($B815<U$14,U$14-$B815<$C$5),OFFSET(Input!$BJ815,0,U$14-$B815-1),0)","v":0},{"$f":"U815-IF(AND($B815<V$14,V$14-$B815<$C$5),OFFSET(Input!$BJ815,0,V$14-$B815-1),0)","v":0},{"$f":"V815-IF(AND($B815<W$14,W$14-$B815<$C$5),OFFSET(Input!$BJ815,0,W$14-$B815-1),0)","v":0},{"$f":"W815-IF(AND($B815<X$14,X$14-$B815<$C$5),OFFSET(Input!$BJ815,0,X$14-$B815-1),0)","v":0},{"$f":"X815-IF(AND($B815<Y$14,Y$14-$B815<$C$5),OFFSET(Input!$BJ815,0,Y$14-$B815-1),0)","v":0},{"$f":"Y815-IF(AND($B815<Z$14,Z$14-$B815<$C$5),OFFSET(Input!$BJ815,0,Z$14-$B815-1),0)","v":0},{"$f":"Z815-IF(AND($B815<AA$14,AA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AA$14-$B815-1),0)","v":0},{"$f":"AA815-IF(AND($B815<AB$14,AB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AB$14-$B815-1),0)","v":0},{"$f":"AB815-IF(AND($B815<AC$14,AC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AC$14-$B815-1),0)","v":0},{"$f":"AC815-IF(AND($B815<AD$14,AD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AD$14-$B815-1),0)","v":0},{"$f":"AD815-IF(AND($B815<AE$14,AE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AE$14-$B815-1),0)","v":0},{"$f":"AE815-IF(AND($B815<AF$14,AF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AF$14-$B815-1),0)","v":0},{"$f":"AF815-IF(AND($B815<AG$14,AG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AG$14-$B815-1),0)","v":0},{"$f":"AG815-IF(AND($B815<AH$14,AH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AH$14-$B815-1),0)","v":0},{"$f":"AH815-IF(AND($B815<AI$14,AI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AI$14-$B815-1),0)","v":0},{"$f":"AI815-IF(AND($B815<AJ$14,AJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AJ$14-$B815-1),0)","v":0},{"$f":"AJ815-IF(AND($B815<AK$14,AK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AK$14-$B815-1),0)","v":0},{"$f":"AK815-IF(AND($B815<AL$14,AL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AL$14-$B815-1),0)","v":0},{"$f":"AL815-IF(AND($B815<AM$14,AM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AM$14-$B815-1),0)","v":0},{"$f":"AM815-IF(AND($B815<AN$14,AN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AN$14-$B815-1),0)","v":0},{"$f":"AN815-IF(AND($B815<AO$14,AO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AO$14-$B815-1),0)","v":0},{"$f":"AO815-IF(AND($B815<AP$14,AP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AP$14-$B815-1),0)","v":0},{"$f":"AP815-IF(AND($B815<AQ$14,AQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AQ$14-$B815-1),0)","v":0},{"$f":"AQ815-IF(AND($B815<AR$14,AR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AR$14-$B815-1),0)","v":0},{"$f":"AR815-IF(AND($B815<AS$14,AS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AS$14-$B815-1),0)","v":0},{"$f":"AS815-IF(AND($B815<AT$14,AT$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AT$14-$B815-1),0)","v":0},{"$f":"AT815-IF(AND($B815<AU$14,AU$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AU$14-$B815-1),0)","v":0},{"$f":"AU815-IF(AND($B815<AV$14,AV$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AV$14-$B815-1),0)","v":0},{"$f":"AV815-IF(AND($B815<AW$14,AW$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AW$14-$B815-1),0)","v":0},{"$f":"AW815-IF(AND($B815<AX$14,AX$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AX$14-$B815-1),0)","v":0},{"$f":"AX815-IF(AND($B815<AY$14,AY$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AY$14-$B815-1),0)","v":0},{"$f":"AY815-IF(AND($B815<AZ$14,AZ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AZ$14-$B815-1),0)","v":0},{"$f":"AZ815-IF(AND($B815<BA$14,BA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BA$14-$B815-1),0)","v":0},{"$f":"BA815-IF(AND($B815<BB$14,BB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BB$14-$B815-1),0)","v":0},{"$f":"BB815-IF(AND($B815<BC$14,BC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BC$14-$B815-1),0)","v":0},{"$f":"BC815-IF(AND($B815<BD$14,BD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BD$14-$B815-1),0)","v":0},{"$f":"BD815-IF(AND($B815<BE$14,BE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BE$14-$B815-1),0)","v":0},{"$f":"BE815-IF(AND($B815<BF$14,BF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BF$14-$B815-1),0)","v":0},{"$f":"BF815-IF(AND($B815<BG$14,BG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BG$14-$B815-1),0)","v":0},{"$f":"BG815-IF(AND($B815<BH$14,BH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BH$14-$B815-1),0)","v":0},{"$f":"BH815-IF(AND($B815<BI$14,BI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BI$14-$B815-1),0)","v":0},{"$f":"BI815-IF(AND($B815<BJ$14,BJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BJ$14-$B815-1),0)","v":0},{"$f":"BJ815-IF(AND($B815<BK$14,BK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BK$14-$B815-1),0)","v":0},{"$f":"BK815-IF(AND($B815<BL$14,BL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BL$14-$B815-1),0)","v":0},{"$f":"BL815-IF(AND($B815<BM$14,BM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BM$14-$B815-1),0)","v":0},{"$f":"BM815-IF(AND($B815<BN$14,BN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BN$14-$B815-1),0)","v":0},{"$f":"BN815-IF(AND($B815<BO$14,BO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BO$14-$B815-1),0)","v":0},{"$f":"BO815-IF(AND($B815<BP$14,BP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BP$14-$B815-1),0)","v":0},{"$f":"BP815-IF(AND($B815<BQ$14,BQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BQ$14-$B815-1),0)","v":0},{"$f":"BQ815-IF(AND($B815<BR$14,BR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BR$14-$B815-1),0)","v":0},{"$f":"BR815-IF(AND($B815<BS$14,BS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BS$14-$B815-1),0)","v":0},{"$f":"BS815-IF(AND($B815<BT$14,BT$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BT$14-$B815-1),0)","v":0},{"$f":"BT815-IF(AND($B815<BU$14,BU$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BU$14-$B815-1),0)","v":0},{"$f":"BU815-IF(AND($B815<BV$14,BV$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BV$14-$B815-1),0)","v":0},{"$f":"BV815-IF(AND($B815<BW$14,BW$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BW$14-$B815-1),0)","v":0},{"$f":"BW815-IF(AND($B815<BX$14,BX$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BX$14-$B815-1),0)","v":0},{"$f":"BX815-IF(AND($B815<BY$14,BY$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BY$14-$B815-1),0)","v":0},{"$f":"BY815-IF(AND($B815<BZ$14,BZ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BZ$14-$B815-1),0)","v":0},{"$f":"BZ815-IF(AND($B815<CA$14,CA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CA$14-$B815-1),0)","v":0},{"$f":"CA815-IF(AND($B815<CB$14,CB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CB$14-$B815-1),0)","v":0},{"$f":"CB815-IF(AND($B815<CC$14,CC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CC$14-$B815-1),0)","v":0},{"$f":"CC815-IF(AND($B815<CD$14,CD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CD$14-$B815-1),0)","v":0},{"$f":"CD815-IF(AND($B815<CE$14,CE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CE$14-$B815-1),0)","v":0},{"$f":"CE815-IF(AND($B815<CF$14,CF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CF$14-$B815-1),0)","v":0},{"$f":"CF815-IF(AND($B815<CG$14,CG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CG$14-$B815-1),0)","v":0},{"$f":"CG815-IF(AND($B815<CH$14,CH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CH$14-$B815-1),0)","v":0},{"$f":"CH815-IF(AND($B815<CI$14,CI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CI$14-$B815-1),0)","v":0},{"$f":"CI815-IF(AND($B815<CJ$14,CJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CJ$14-$B815-1),0)","v":0},{"$f":"CJ815-IF(AND($B815<CK$14,CK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CK$14-$B815-1),0)","v":0},{"$f":"CK815-IF(AND($B815<CL$14,CL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CL$14-$B815-1),0)","v":0},{"$f":"CL815-IF(AND($B815<CM$14,CM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CM$14-$B815-1),0)","v":0},{"$f":"CM815-IF(AND($B815<CN$14,CN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CN$14-$B815-1),0)","v":0},{"$f":"CN815-IF(AND($B815<CO$14,CO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CO$14-$B815-1),0)","v":0},{"$f":"CO815-IF(AND($B815<CP$14,CP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CP$14-$B815-1),0)","v":0},{"$f":"CP815-IF(AND($B815<CQ$14,CQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CQ$14-$B815-1),0)","v":0},{"$f":"CQ815-IF(AND($B815<CR$14,CR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CR$14-$B815-1),0)","v":0},{"$f":"CR815-IF(AND($B815<CS$14,CS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CS$14-$B815-1),0)","v":0},{"$f":"CS815-IF(AND($B815<CT$14,CT$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CT$14-$B815-1),0)","v":0},{"$f":"CT815-IF(AND($B815<CU$14,CU$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CU$14-$B815-1),0)","v":0},{"$f":"CU815-IF(AND($B815<CV$14,CV$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CV$14-$B815-1),0)","v":0},{"$f":"CV815-IF(AND($B815<CW$14,CW$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CW$14-$B815-1),0)","v":0},{"$f":"CW815-IF(AND($B815<CX$14,CX$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CX$14-$B815-1),0)","v":0},{"$f":"CX815-IF(AND($B815<CY$14,CY$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CY$14-$B815-1),0)","v":0},{"$f":"CY815-IF(AND($B815<CZ$14,CZ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CZ$14-$B815-1),0)","v":0},{"$f":"CZ815-IF(AND($B815<DA$14,DA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DA$14-$B815-1),0)","v":0},{"$f":"DA815-IF(AND($B815<DB$14,DB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DB$14-$B815-1),0)","v":0},{"$f":"DB815-IF(AND($B815<DC$14,DC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DC$14-$B815-1),0)","v":0},{"$f":"DC815-IF(AND($B815<DD$14,DD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DD$14-$B815-1),0)","v":0},{"$f":"DD815-IF(AND($B815<DE$14,DE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DE$14-$B815-1),0)","v":0},{"$f":"DE815-IF(AND($B815<DF$14,DF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DF$14-$B815-1),0)","v":0},{"$f":"DF815-IF(AND($B815<DG$14,DG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DG$14-$B815-1),0)","v":0},{"$f":"DG815-IF(AND($B815<DH$14,DH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DH$14-$B815-1),0)","v":0},{"$f":"DH815-IF(AND($B815<DI$14,DI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DI$14-$B815-1),0)","v":0},{"$f":"DI815-IF(AND($B815<DJ$14,DJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DJ$14-$B815-1),0)","v":0},{"$f":"DJ815-IF(AND($B815<DK$14,DK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DK$14-$B815-1),0)","v":0},{"$f":"DK815-IF(AND($B815<DL$14,DL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DL$14-$B815-1),0)","v":0},{"$f":"DL815-IF(AND($B815<DM$14,DM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DM$14-$B815-1),0)","v":0},{"$f":"DM815-IF(AND($B815<DN$14,DN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DN$14-$B815-1),0)","v":0},{"$f":"DN815-IF(AND($B815<DO$14,DO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DO$14-$B815-1),0)","v":0},{"$f":"DO815-IF(AND($B815<DP$14,DP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DP$14-$B815-1),0)","v":0},{"$f":"DP815-IF(AND($B815<DQ$14,DQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DQ$14-$B815-1),0)","v":0},{"$f":"DQ815-IF(AND($B815<DR$14,DR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DR$14-$B815-1),0)","v":0},{"$f":"DR815-IF(AND($B815<DS$14,DS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DS$14-$B815-1),0)","v":0}]
[{"$f":"Calcs!A816","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E816),1,Calcs!E816)*Periods,0)","v":4},{"$f":"ROUND(MAX(B816,Input!Z816*Periods),0)","v":4},null,null,0,{"$f":"F816-IF(AND($B816<G$14,G$14-$B816<$C$5),OFFSET(Input!$BJ816,0,G$14-$B816-1),0)","v":0},{"$f":"G816-IF(AND($B816<H$14,H$14-$B816<$C$5),OFFSET(Input!$BJ816,0,H$14-$B816-1),0)","v":0},{"$f":"H816-IF(AND($B816<I$14,I$14-$B816<$C$5),OFFSET(Input!$BJ816,0,I$14-$B816-1),0)","v":0},{"$f":"I816-IF(AND($B816<J$14,J$14-$B816<$C$5),OFFSET(Input!$BJ816,0,J$14-$B816-1),0)","v":0},{"$f":"J816-IF(AND($B816<K$14,K$14-$B816<$C$5),OFFSET(Input!$BJ816,0,K$14-$B816-1),0)","v":0},{"$f":"K816-IF(AND($B816<L$14,L$14-$B816<$C$5),OFFSET(Input!$BJ816,0,L$14-$B816-1),0)","v":0},{"$f":"L816-IF(AND($B816<M$14,M$14-$B816<$C$5),OFFSET(Input!$BJ816,0,M$14-$B816-1),0)","v":0},{"$f":"M816-IF(AND($B816<N$14,N$14-$B816<$C$5),OFFSET(Input!$BJ816,0,N$14-$B816-1),0)","v":0},{"$f":"N816-IF(AND($B816<O$14,O$14-$B816<$C$5),OFFSET(Input!$BJ816,0,O$14-$B816-1),0)","v":0},{"$f":"O816-IF(AND($B816<P$14,P$14-$B816<$C$5),OFFSET(Input!$BJ816,0,P$14-$B816-1),0)","v":0},{"$f":"P816-IF(AND($B816<Q$14,Q$14-$B816<$C$5),OFFSET(Input!$BJ816,0,Q$14-$B816-1),0)","v":0},{"$f":"Q816-IF(AND($B816<R$14,R$14-$B816<$C$5),OFFSET(Input!$BJ816,0,R$14-$B816-1),0)","v":0},{"$f":"R816-IF(AND($B816<S$14,S$14-$B816<$C$5),OFFSET(Input!$BJ816,0,S$14-$B816-1),0)","v":0},{"$f":"S816-IF(AND($B816<T$14,T$14-$B816<$C$5),OFFSET(Input!$BJ816,0,T$14-$B816-1),0)","v":0},{"$f":"T816-IF(AND($B816<U$14,U$14-$B816<$C$5),OFFSET(Input!$BJ816,0,U$14-$B816-1),0)","v":0},{"$f":"U816-IF(AND($B816<V$14,V$14-$B816<$C$5),OFFSET(Input!$BJ816,0,V$14-$B816-1),0)","v":0},{"$f":"V816-IF(AND($B816<W$14,W$14-$B816<$C$5),OFFSET(Input!$BJ816,0,W$14-$B816-1),0)","v":0},{"$f":"W816-IF(AND($B816<X$14,X$14-$B816<$C$5),OFFSET(Input!$BJ816,0,X$14-$B816-1),0)","v":0},{"$f":"X816-IF(AND($B816<Y$14,Y$14-$B816<$C$5),OFFSET(Input!$BJ816,0,Y$14-$B816-1),0)","v":0},{"$f":"Y816-IF(AND($B816<Z$14,Z$14-$B816<$C$5),OFFSET(Input!$BJ816,0,Z$14-$B816-1),0)","v":0},{"$f":"Z816-IF(AND($B816<AA$14,AA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AA$14-$B816-1),0)","v":0},{"$f":"AA816-IF(AND($B816<AB$14,AB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AB$14-$B816-1),0)","v":0},{"$f":"AB816-IF(AND($B816<AC$14,AC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AC$14-$B816-1),0)","v":0},{"$f":"AC816-IF(AND($B816<AD$14,AD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AD$14-$B816-1),0)","v":0},{"$f":"AD816-IF(AND($B816<AE$14,AE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AE$14-$B816-1),0)","v":0},{"$f":"AE816-IF(AND($B816<AF$14,AF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AF$14-$B816-1),0)","v":0},{"$f":"AF816-IF(AND($B816<AG$14,AG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AG$14-$B816-1),0)","v":0},{"$f":"AG816-IF(AND($B816<AH$14,AH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AH$14-$B816-1),0)","v":0},{"$f":"AH816-IF(AND($B816<AI$14,AI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AI$14-$B816-1),0)","v":0},{"$f":"AI816-IF(AND($B816<AJ$14,AJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AJ$14-$B816-1),0)","v":0},{"$f":"AJ816-IF(AND($B816<AK$14,AK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AK$14-$B816-1),0)","v":0},{"$f":"AK816-IF(AND($B816<AL$14,AL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AL$14-$B816-1),0)","v":0},{"$f":"AL816-IF(AND($B816<AM$14,AM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AM$14-$B816-1),0)","v":0},{"$f":"AM816-IF(AND($B816<AN$14,AN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AN$14-$B816-1),0)","v":0},{"$f":"AN816-IF(AND($B816<AO$14,AO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AO$14-$B816-1),0)","v":0},{"$f":"AO816-IF(AND($B816<AP$14,AP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AP$14-$B816-1),0)","v":0},{"$f":"AP816-IF(AND($B816<AQ$14,AQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AQ$14-$B816-1),0)","v":0},{"$f":"AQ816-IF(AND($B816<AR$14,AR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AR$14-$B816-1),0)","v":0},{"$f":"AR816-IF(AND($B816<AS$14,AS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AS$14-$B816-1),0)","v":0},{"$f":"AS816-IF(AND($B816<AT$14,AT$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AT$14-$B816-1),0)","v":0},{"$f":"AT816-IF(AND($B816<AU$14,AU$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AU$14-$B816-1),0)","v":0},{"$f":"AU816-IF(AND($B816<AV$14,AV$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AV$14-$B816-1),0)","v":0},{"$f":"AV816-IF(AND($B816<AW$14,AW$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AW$14-$B816-1),0)","v":0},{"$f":"AW816-IF(AND($B816<AX$14,AX$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AX$14-$B816-1),0)","v":0},{"$f":"AX816-IF(AND($B816<AY$14,AY$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AY$14-$B816-1),0)","v":0},{"$f":"AY816-IF(AND($B816<AZ$14,AZ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AZ$14-$B816-1),0)","v":0},{"$f":"AZ816-IF(AND($B816<BA$14,BA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BA$14-$B816-1),0)","v":0},{"$f":"BA816-IF(AND($B816<BB$14,BB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BB$14-$B816-1),0)","v":0},{"$f":"BB816-IF(AND($B816<BC$14,BC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BC$14-$B816-1),0)","v":0},{"$f":"BC816-IF(AND($B816<BD$14,BD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BD$14-$B816-1),0)","v":0},{"$f":"BD816-IF(AND($B816<BE$14,BE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BE$14-$B816-1),0)","v":0},{"$f":"BE816-IF(AND($B816<BF$14,BF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BF$14-$B816-1),0)","v":0},{"$f":"BF816-IF(AND($B816<BG$14,BG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BG$14-$B816-1),0)","v":0},{"$f":"BG816-IF(AND($B816<BH$14,BH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BH$14-$B816-1),0)","v":0},{"$f":"BH816-IF(AND($B816<BI$14,BI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BI$14-$B816-1),0)","v":0},{"$f":"BI816-IF(AND($B816<BJ$14,BJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BJ$14-$B816-1),0)","v":0},{"$f":"BJ816-IF(AND($B816<BK$14,BK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BK$14-$B816-1),0)","v":0},{"$f":"BK816-IF(AND($B816<BL$14,BL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BL$14-$B816-1),0)","v":0},{"$f":"BL816-IF(AND($B816<BM$14,BM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BM$14-$B816-1),0)","v":0},{"$f":"BM816-IF(AND($B816<BN$14,BN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BN$14-$B816-1),0)","v":0},{"$f":"BN816-IF(AND($B816<BO$14,BO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BO$14-$B816-1),0)","v":0},{"$f":"BO816-IF(AND($B816<BP$14,BP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BP$14-$B816-1),0)","v":0},{"$f":"BP816-IF(AND($B816<BQ$14,BQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BQ$14-$B816-1),0)","v":0},{"$f":"BQ816-IF(AND($B816<BR$14,BR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BR$14-$B816-1),0)","v":0},{"$f":"BR816-IF(AND($B816<BS$14,BS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BS$14-$B816-1),0)","v":0},{"$f":"BS816-IF(AND($B816<BT$14,BT$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BT$14-$B816-1),0)","v":0},{"$f":"BT816-IF(AND($B816<BU$14,BU$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BU$14-$B816-1),0)","v":0},{"$f":"BU816-IF(AND($B816<BV$14,BV$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BV$14-$B816-1),0)","v":0},{"$f":"BV816-IF(AND($B816<BW$14,BW$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BW$14-$B816-1),0)","v":0},{"$f":"BW816-IF(AND($B816<BX$14,BX$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BX$14-$B816-1),0)","v":0},{"$f":"BX816-IF(AND($B816<BY$14,BY$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BY$14-$B816-1),0)","v":0},{"$f":"BY816-IF(AND($B816<BZ$14,BZ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BZ$14-$B816-1),0)","v":0},{"$f":"BZ816-IF(AND($B816<CA$14,CA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CA$14-$B816-1),0)","v":0},{"$f":"CA816-IF(AND($B816<CB$14,CB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CB$14-$B816-1),0)","v":0},{"$f":"CB816-IF(AND($B816<CC$14,CC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CC$14-$B816-1),0)","v":0},{"$f":"CC816-IF(AND($B816<CD$14,CD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CD$14-$B816-1),0)","v":0},{"$f":"CD816-IF(AND($B816<CE$14,CE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CE$14-$B816-1),0)","v":0},{"$f":"CE816-IF(AND($B816<CF$14,CF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CF$14-$B816-1),0)","v":0},{"$f":"CF816-IF(AND($B816<CG$14,CG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CG$14-$B816-1),0)","v":0},{"$f":"CG816-IF(AND($B816<CH$14,CH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CH$14-$B816-1),0)","v":0},{"$f":"CH816-IF(AND($B816<CI$14,CI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CI$14-$B816-1),0)","v":0},{"$f":"CI816-IF(AND($B816<CJ$14,CJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CJ$14-$B816-1),0)","v":0},{"$f":"CJ816-IF(AND($B816<CK$14,CK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CK$14-$B816-1),0)","v":0},{"$f":"CK816-IF(AND($B816<CL$14,CL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CL$14-$B816-1),0)","v":0},{"$f":"CL816-IF(AND($B816<CM$14,CM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CM$14-$B816-1),0)","v":0},{"$f":"CM816-IF(AND($B816<CN$14,CN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CN$14-$B816-1),0)","v":0},{"$f":"CN816-IF(AND($B816<CO$14,CO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CO$14-$B816-1),0)","v":0},{"$f":"CO816-IF(AND($B816<CP$14,CP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CP$14-$B816-1),0)","v":0},{"$f":"CP816-IF(AND($B816<CQ$14,CQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CQ$14-$B816-1),0)","v":0},{"$f":"CQ816-IF(AND($B816<CR$14,CR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CR$14-$B816-1),0)","v":0},{"$f":"CR816-IF(AND($B816<CS$14,CS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CS$14-$B816-1),0)","v":0},{"$f":"CS816-IF(AND($B816<CT$14,CT$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CT$14-$B816-1),0)","v":0},{"$f":"CT816-IF(AND($B816<CU$14,CU$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CU$14-$B816-1),0)","v":0},{"$f":"CU816-IF(AND($B816<CV$14,CV$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CV$14-$B816-1),0)","v":0},{"$f":"CV816-IF(AND($B816<CW$14,CW$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CW$14-$B816-1),0)","v":0},{"$f":"CW816-IF(AND($B816<CX$14,CX$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CX$14-$B816-1),0)","v":0},{"$f":"CX816-IF(AND($B816<CY$14,CY$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CY$14-$B816-1),0)","v":0},{"$f":"CY816-IF(AND($B816<CZ$14,CZ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CZ$14-$B816-1),0)","v":0},{"$f":"CZ816-IF(AND($B816<DA$14,DA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DA$14-$B816-1),0)","v":0},{"$f":"DA816-IF(AND($B816<DB$14,DB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DB$14-$B816-1),0)","v":0},{"$f":"DB816-IF(AND($B816<DC$14,DC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DC$14-$B816-1),0)","v":0},{"$f":"DC816-IF(AND($B816<DD$14,DD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DD$14-$B816-1),0)","v":0},{"$f":"DD816-IF(AND($B816<DE$14,DE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DE$14-$B816-1),0)","v":0},{"$f":"DE816-IF(AND($B816<DF$14,DF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DF$14-$B816-1),0)","v":0},{"$f":"DF816-IF(AND($B816<DG$14,DG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DG$14-$B816-1),0)","v":0},{"$f":"DG816-IF(AND($B816<DH$14,DH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DH$14-$B816-1),0)","v":0},{"$f":"DH816-IF(AND($B816<DI$14,DI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DI$14-$B816-1),0)","v":0},{"$f":"DI816-IF(AND($B816<DJ$14,DJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DJ$14-$B816-1),0)","v":0},{"$f":"DJ816-IF(AND($B816<DK$14,DK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DK$14-$B816-1),0)","v":0},{"$f":"DK816-IF(AND($B816<DL$14,DL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DL$14-$B816-1),0)","v":0},{"$f":"DL816-IF(AND($B816<DM$14,DM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DM$14-$B816-1),0)","v":0},{"$f":"DM816-IF(AND($B816<DN$14,DN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DN$14-$B816-1),0)","v":0},{"$f":"DN816-IF(AND($B816<DO$14,DO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DO$14-$B816-1),0)","v":0},{"$f":"DO816-IF(AND($B816<DP$14,DP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DP$14-$B816-1),0)","v":0},{"$f":"DP816-IF(AND($B816<DQ$14,DQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DQ$14-$B816-1),0)","v":0},{"$f":"DQ816-IF(AND($B816<DR$14,DR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DR$14-$B816-1),0)","v":0},{"$f":"DR816-IF(AND($B816<DS$14,DS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DS$14-$B816-1),0)","v":0}]

{"sheet":"2ndStart","index":8,"n_rows":816,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,0,{"$f":"F17+ IF(AND(G$14>$B17,$C17>$B17,G$14-$B17<$C$5),OFFSET(Input!$BJ17,0,G$14-$B17-1),0)","v":0},{"$f":"G17+ IF(AND(H$14>$B17,$C17>$B17,H$14-$B17<$C$5),OFFSET(Input!$BJ17,0,H$14-$B17-1),0)","v":0},{"$f":"H17+ IF(AND(I$14>$B17,$C17>$B17,I$14-$B17<$C$5),OFFSET(Input!$BJ17,0,I$14-$B17-1),0)","v":0},{"$f":"I17+ IF(AND(J$14>$B17,$C17>$B17,J$14-$B17<$C$5),OFFSET(Input!$BJ17,0,J$14-$B17-1),0)","v":0},{"$f":"J17+ IF(AND(K$14>$B17,$C17>$B17,K$14-$B17<$C$5),OFFSET(Input!$BJ17,0,K$14-$B17-1),0)","v":0},{"$f":"K17+ IF(AND(L$14>$B17,$C17>$B17,L$14-$B17<$C$5),OFFSET(Input!$BJ17,0,L$14-$B17-1),0)","v":0},{"$f":"L17+ IF(AND(M$14>$B17,$C17>$B17,M$14-$B17<$C$5),OFFSET(Input!$BJ17,0,M$14-$B17-1),0)","v":0},{"$f":"M17+ IF(AND(N$14>$B17,$C17>$B17,N$14-$B17<$C$5),OFFSET(Input!$BJ17,0,N$14-$B17-1),0)","v":0},{"$f":"N17+ IF(AND(O$14>$B17,$C17>$B17,O$14-$B17<$C$5),OFFSET(Input!$BJ17,0,O$14-$B17-1),0)","v":0},{"$f":"O17+ IF(AND(P$14>$B17,$C17>$B17,P$14-$B17<$C$5),OFFSET(Input!$BJ17,0,P$14-$B17-1),0)","v":0},{"$f":"P17+ IF(AND(Q$14>$B17,$C17>$B17,Q$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Q$14-$B17-1),0)","v":0},{"$f":"Q17+ IF(AND(R$14>$B17,$C17>$B17,R$14-$B17<$C$5),OFFSET(Input!$BJ17,0,R$14-$B17-1),0)","v":0},{"$f":"R17+ IF(AND(S$14>$B17,$C17>$B17,S$14-$B17<$C$5),OFFSET(Input!$BJ17,0,S$14-$B17-1),0)","v":0},{"$f":"S17+ IF(AND(T$14>$B17,$C17>$B17,T$14-$B17<$C$5),OFFSET(Input!$BJ17,0,T$14-$B17-1),0)","v":0},{"$f":"T17+ IF(AND(U$14>$B17,$C17>$B17,U$14-$B17<$C$5),OFFSET(Input!$BJ17,0,U$14-$B17-1),0)","v":0},{"$f":"U17+ IF(AND(V$14>$B17,$C17>$B17,V$14-$B17<$C$5),OFFSET(Input!$BJ17,0,V$14-$B17-1),0)","v":0},{"$f":"V17+ IF(AND(W$14>$B17,$C17>$B17,W$14-$B17<$C$5),OFFSET(Input!$BJ17,0,W$14-$B17-1),0)","v":0},{"$f":"W17+ IF(AND(X$14>$B17,$C17>$B17,X$14-$B17<$C$5),OFFSET(Input!$BJ17,0,X$14-$B17-1),0)","v":0},{"$f":"X17+ IF(AND(Y$14>$B17,$C17>$B17,Y$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Y$14-$B17-1),0)","v":0},{"$f":"Y17+ IF(AND(Z$14>$B17,$C17>$B17,Z$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Z$14-$B17-1),0)","v":0},{"$f":"Z17+ IF(AND(AA$14>$B17,$C17>$B17,AA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AA$14-$B17-1),0)","v":0},{"$f":"AA17+ IF(AND(AB$14>$B17,$C17>$B17,AB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AB$14-$B17-1),0)","v":0},{"$f":"AB17+ IF(AND(AC$14>$B17,$C17>$B17,AC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AC$14-$B17-1),0)","v":0},{"$f":"AC17+ IF(AND(AD$14>$B17,$C17>$B17,AD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AD$14-$B17-1),0)","v":0},{"$f":"AD17+ IF(AND(AE$14>$B17,$C17>$B17,AE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AE$14-$B17-1),0)","v":0},{"$f":"AE17+ IF(AND(AF$14>$B17,$C17>$B17,AF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AF$14-$B17-1),0)","v":0},{"$f":"AF17+ IF(AND(AG$14>$B17,$C17>$B17,AG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AG$14-$B17-1),0)","v":0},{"$f":"AG17+ IF(AND(AH$14>$B17,$C17>$B17,AH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AH$14-$B17-1),0)","v":0},{"$f":"AH17+ IF(AND(AI$14>$B17,$C17>$B17,AI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AI$14-$B17-1),0)","v":0},{"$f":"AI17+ IF(AND(AJ$14>$B17,$C17>$B17,AJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AJ$14-$B17-1),0)","v":0},{"$f":"AJ17+ IF(AND(AK$14>$B17,$C17>$B17,AK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AK$14-$B17-1),0)","v":0},{"$f":"AK17+ IF(AND(AL$14>$B17,$C17>$B17,AL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AL$14-$B17-1),0)","v":0},{"$f":"AL17+ IF(AND(AM$14>$B17,$C17>$B17,AM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AM$14-$B17-1),0)","v":0},{"$f":"AM17+ IF(AND(AN$14>$B17,$C17>$B17,AN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AN$14-$B17-1),0)","v":0},{"$f":"AN17+ IF(AND(AO$14>$B17,$C17>$B17,AO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AO$14-$B17-1),0)","v":0},{"$f":"AO17+ IF(AND(AP$14>$B17,$C17>$B17,AP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AP$14-$B17-1),0)","v":0},{"$f":"AP17+ IF(AND(AQ$14>$B17,$C17>$B17,AQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AQ$14-$B17-1),0)","v":0},{"$f":"AQ17+ IF(AND(AR$14>$B17,$C17>$B17,AR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AR$14-$B17-1),0)","v":0},{"$f":"AR17+ IF(AND(AS$14>$B17,$C17>$B17,AS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AS$14-$B17-1),0)","v":0},{"$f":"AS17+ IF(AND(AT$14>$B17,$C17>$B17,AT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AT$14-$B17-1),0)","v":0},{"$f":"AT17+ IF(AND(AU$14>$B17,$C17>$B17,AU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AU$14-$B17-1),0)","v":0},{"$f":"AU17+ IF(AND(AV$14>$B17,$C17>$B17,AV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AV$14-$B17-1),0)","v":0},{"$f":"AV17+ IF(AND(AW$14>$B17,$C17>$B17,AW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AW$14-$B17-1),0)","v":0},{"$f":"AW17+ IF(AND(AX$14>$B17,$C17>$B17,AX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AX$14-$B17-1),0)","v":0},{"$f":"AX17+ IF(AND(AY$14>$B17,$C17>$B17,AY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AY$14-$B17-1),0)","v":0},{"$f":"AY17+ IF(AND(AZ$14>$B17,$C17>$B17,AZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AZ$14-$B17-1),0)","v":0},{"$f":"AZ17+ IF(AND(BA$14>$B17,$C17>$B17,BA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BA$14-$B17-1),0)","v":0},{"$f":"BA17+ IF(AND(BB$14>$B17,$C17>$B17,BB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BB$14-$B17-1),0)","v":0},{"$f":"BB17+ IF(AND(BC$14>$B17,$C17>$B17,BC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BC$14-$B17-1),0)","v":0},{"$f":"BC17+ IF(AND(BD$14>$B17,$C17>$B17,BD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BD$14-$B17-1),0)","v":0},{"$f":"BD17+ IF(AND(BE$14>$B17,$C17>$B17,BE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BE$14-$B17-1),0)","v":0},{"$f":"BE17+ IF(AND(BF$14>$B17,$C17>$B17,BF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BF$14-$B17-1),0)","v":0},{"$f":"BF17+ IF(AND(BG$14>$B17,$C17>$B17,BG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BG$14-$B17-1),0)","v":0},{"$f":"BG17+ IF(AND(BH$14>$B17,$C17>$B17,BH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BH$14-$B17-1),0)","v":0},{"$f":"BH17+ IF(AND(BI$14>$B17,$C17>$B17,BI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BI$14-$B17-1),0)","v":0},{"$f":"BI17+ IF(AND(BJ$14>$B17,$C17>$B17,BJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BJ$14-$B17-1),0)","v":0},{"$f":"BJ17+ IF(AND(BK$14>$B17,$C17>$B17,BK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BK$14-$B17-1),0)","v":0},{"$f":"BK17+ IF(AND(BL$14>$B17,$C17>$B17,BL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BL$14-$B17-1),0)","v":0},{"$f":"BL17+ IF(AND(BM$14>$B17,$C17>$B17,BM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BM$14-$B17-1),0)","v":0},{"$f":"BM17+ IF(AND(BN$14>$B17,$C17>$B17,BN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BN$14-$B17-1),0)","v":0},{"$f":"BN17+ IF(AND(BO$14>$B17,$C17>$B17,BO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BO$14-$B17-1),0)","v":0},{"$f":"BO17+ IF(AND(BP$14>$B17,$C17>$B17,BP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BP$14-$B17-1),0)","v":0},{"$f":"BP17+ IF(AND(BQ$14>$B17,$C17>$B17,BQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BQ$14-$B17-1),0)","v":0},{"$f":"BQ17+ IF(AND(BR$14>$B17,$C17>$B17,BR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BR$14-$B17-1),0)","v":0},{"$f":"BR17+ IF(AND(BS$14>$B17,$C17>$B17,BS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BS$14-$B17-1),0)","v":0},{"$f":"BS17+ IF(AND(BT$14>$B17,$C17>$B17,BT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BT$14-$B17-1),0)","v":0},{"$f":"BT17+ IF(AND(BU$14>$B17,$C17>$B17,BU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BU$14-$B17-1),0)","v":0},{"$f":"BU17+ IF(AND(BV$14>$B17,$C17>$B17,BV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BV$14-$B17-1),0)","v":0},{"$f":"BV17+ IF(AND(BW$14>$B17,$C17>$B17,BW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BW$14-$B17-1),0)","v":0},{"$f":"BW17+ IF(AND(BX$14>$B17,$C17>$B17,BX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BX$14-$B17-1),0)","v":0},{"$f":"BX17+ IF(AND(BY$14>$B17,$C17>$B17,BY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BY$14-$B17-1),0)","v":0},{"$f":"BY17+ IF(AND(BZ$14>$B17,$C17>$B17,BZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BZ$14-$B17-1),0)","v":0},{"$f":"BZ17+ IF(AND(CA$14>$B17,$C17>$B17,CA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CA$14-$B17-1),0)","v":0},{"$f":"CA17+ IF(AND(CB$14>$B17,$C17>$B17,CB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CB$14-$B17-1),0)","v":0},{"$f":"CB17+ IF(AND(CC$14>$B17,$C17>$B17,CC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CC$14-$B17-1),0)","v":0},{"$f":"CC17+ IF(AND(CD$14>$B17,$C17>$B17,CD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CD$14-$B17-1),0)","v":0},{"$f":"CD17+ IF(AND(CE$14>$B17,$C17>$B17,CE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CE$14-$B17-1),0)","v":0},{"$f":"CE17+ IF(AND(CF$14>$B17,$C17>$B17,CF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CF$14-$B17-1),0)","v":0},{"$f":"CF17+ IF(AND(CG$14>$B17,$C17>$B17,CG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CG$14-$B17-1),0)","v":0},{"$f":"CG17+ IF(AND(CH$14>$B17,$C17>$B17,CH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CH$14-$B17-1),0)","v":0},{"$f":"CH17+ IF(AND(CI$14>$B17,$C17>$B17,CI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CI$14-$B17-1),0)","v":0},{"$f":"CI17+ IF(AND(CJ$14>$B17,$C17>$B17,CJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CJ$14-$B17-1),0)","v":0},{"$f":"CJ17+ IF(AND(CK$14>$B17,$C17>$B17,CK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CK$14-$B17-1),0)","v":0},{"$f":"CK17+ IF(AND(CL$14>$B17,$C17>$B17,CL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CL$14-$B17-1),0)","v":0},{"$f":"CL17+ IF(AND(CM$14>$B17,$C17>$B17,CM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CM$14-$B17-1),0)","v":0},{"$f":"CM17+ IF(AND(CN$14>$B17,$C17>$B17,CN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CN$14-$B17-1),0)","v":0},{"$f":"CN17+ IF(AND(CO$14>$B17,$C17>$B17,CO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CO$14-$B17-1),0)","v":0},{"$f":"CO17+ IF(AND(CP$14>$B17,$C17>$B17,CP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CP$14-$B17-1),0)","v":0},{"$f":"CP17+ IF(AND(CQ$14>$B17,$C17>$B17,CQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CQ$14-$B17-1),0)","v":0},{"$f":"CQ17+ IF(AND(CR$14>$B17,$C17>$B17,CR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CR$14-$B17-1),0)","v":0},{"$f":"CR17+ IF(AND(CS$14>$B17,$C17>$B17,CS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CS$14-$B17-1),0)","v":0},{"$f":"CS17+ IF(AND(CT$14>$B17,$C17>$B17,CT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CT$14-$B17-1),0)","v":0},{"$f":"CT17+ IF(AND(CU$14>$B17,$C17>$B17,CU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CU$14-$B17-1),0)","v":0},{"$f":"CU17+ IF(AND(CV$14>$B17,$C17>$B17,CV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CV$14-$B17-1),0)","v":0},{"$f":"CV17+ IF(AND(CW$14>$B17,$C17>$B17,CW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CW$14-$B17-1),0)","v":0},{"$f":"CW17+ IF(AND(CX$14>$B17,$C17>$B17,CX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CX$14-$B17-1),0)","v":0},{"$f":"CX17+ IF(AND(CY$14>$B17,$C17>$B17,CY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CY$14-$B17-1),0)","v":0},{"$f":"CY17+ IF(AND(CZ$14>$B17,$C17>$B17,CZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CZ$14-$B17-1),0)","v":0},{"$f":"CZ17+ IF(AND(DA$14>$B17,$C17>$B17,DA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DA$14-$B17-1),0)","v":0},{"$f":"DA17+ IF(AND(DB$14>$B17,$C17>$B17,DB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DB$14-$B17-1),0)","v":0},{"$f":"DB17+ IF(AND(DC$14>$B17,$C17>$B17,DC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DC$14-$B17-1),0)","v":0},{"$f":"DC17+ IF(AND(DD$14>$B17,$C17>$B17,DD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DD$14-$B17-1),0)","v":0},{"$f":"DD17+ IF(AND(DE$14>$B17,$C17>$B17,DE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DE$14-$B17-1),0)","v":0},{"$f":"DE17+ IF(AND(DF$14>$B17,$C17>$B17,DF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DF$14-$B17-1),0)","v":0},{"$f":"DF17+ IF(AND(DG$14>$B17,$C17>$B17,DG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DG$14-$B17-1),0)","v":0},{"$f":"DG17+ IF(AND(DH$14>$B17,$C17>$B17,DH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DH$14-$B17-1),0)","v":0},{"$f":"DH17+ IF(AND(DI$14>$B17,$C17>$B17,DI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DI$14-$B17-1),0)","v":0},{"$f":"DI17+ IF(AND(DJ$14>$B17,$C17>$B17,DJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DJ$14-$B17-1),0)","v":0},{"$f":"DJ17+ IF(AND(DK$14>$B17,$C17>$B17,DK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DK$14-$B17-1),0)","v":0},{"$f":"DK17+ IF(AND(DL$14>$B17,$C17>$B17,DL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DL$14-$B17-1),0)","v":0},{"$f":"DL17+ IF(AND(DM$14>$B17,$C17>$B17,DM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DM$14-$B17-1),0)","v":0},{"$f":"DM17+ IF(AND(DN$14>$B17,$C17>$B17,DN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DN$14-$B17-1),0)","v":0},{"$f":"DN17+ IF(AND(DO$14>$B17,$C17>$B17,DO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DO$14-$B17-1),0)","v":0},{"$f":"DO17+ IF(AND(DP$14>$B17,$C17>$B17,DP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DP$14-$B17-1),0)","v":0},{"$f":"DP17+ IF(AND(DQ$14>$B17,$C17>$B17,DQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DQ$14-$B17-1),0)","v":0},{"$f":"DQ17+ IF(AND(DR$14>$B17,$C17>$B17,DR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DR$14-$B17-1),0)","v":0},{"$f":"DR17+ IF(AND(DS$14>$B17,$C17>$B17,DS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DS$14-$B17-1),0)","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,0,{"$f":"F18+ IF(AND(G$14>$B18,$C18>$B18,G$14-$B18<$C$5),OFFSET(Input!$BJ18,0,G$14-$B18-1),0)","v":0},{"$f":"G18+ IF(AND(H$14>$B18,$C18>$B18,H$14-$B18<$C$5),OFFSET(Input!$BJ18,0,H$14-$B18-1),0)","v":0},{"$f":"H18+ IF(AND(I$14>$B18,$C18>$B18,I$14-$B18<$C$5),OFFSET(Input!$BJ18,0,I$14-$B18-1),0)","v":0},{"$f":"I18+ IF(AND(J$14>$B18,$C18>$B18,J$14-$B18<$C$5),OFFSET(Input!$BJ18,0,J$14-$B18-1),0)","v":0},{"$f":"J18+ IF(AND(K$14>$B18,$C18>$B18,K$14-$B18<$C$5),OFFSET(Input!$BJ18,0,K$14-$B18-1),0)","v":0},{"$f":"K18+ IF(AND(L$14>$B18,$C18>$B18,L$14-$B18<$C$5),OFFSET(Input!$BJ18,0,L$14-$B18-1),0)","v":0},{"$f":"L18+ IF(AND(M$14>$B18,$C18>$B18,M$14-$B18<$C$5),OFFSET(Input!$BJ18,0,M$14-$B18-1),0)","v":0},{"$f":"M18+ IF(AND(N$14>$B18,$C18>$B18,N$14-$B18<$C$5),OFFSET(Input!$BJ18,0,N$14-$B18-1),0)","v":0},{"$f":"N18+ IF(AND(O$14>$B18,$C18>$B18,O$14-$B18<$C$5),OFFSET(Input!$BJ18,0,O$14-$B18-1),0)","v":0},{"$f":"O18+ IF(AND(P$14>$B18,$C18>$B18,P$14-$B18<$C$5),OFFSET(Input!$BJ18,0,P$14-$B18-1),0)","v":0},{"$f":"P18+ IF(AND(Q$14>$B18,$C18>$B18,Q$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Q$14-$B18-1),0)","v":0},{"$f":"Q18+ IF(AND(R$14>$B18,$C18>$B18,R$14-$B18<$C$5),OFFSET(Input!$BJ18,0,R$14-$B18-1),0)","v":0},{"$f":"R18+ IF(AND(S$14>$B18,$C18>$B18,S$14-$B18<$C$5),OFFSET(Input!$BJ18,0,S$14-$B18-1),0)","v":0},{"$f":"S18+ IF(AND(T$14>$B18,$C18>$B18,T$14-$B18<$C$5),OFFSET(Input!$BJ18,0,T$14-$B18-1),0)","v":0},{"$f":"T18+ IF(AND(U$14>$B18,$C18>$B18,U$14-$B18<$C$5),OFFSET(Input!$BJ18,0,U$14-$B18-1),0)","v":0},{"$f":"U18+ IF(AND(V$14>$B18,$C18>$B18,V$14-$B18<$C$5),OFFSET(Input!$BJ18,0,V$14-$B18-1),0)","v":0},{"$f":"V18+ IF(AND(W$14>$B18,$C18>$B18,W$14-$B18<$C$5),OFFSET(Input!$BJ18,0,W$14-$B18-1),0)","v":0},{"$f":"W18+ IF(AND(X$14>$B18,$C18>$B18,X$14-$B18<$C$5),OFFSET(Input!$BJ18,0,X$14-$B18-1),0)","v":0},{"$f":"X18+ IF(AND(Y$14>$B18,$C18>$B18,Y$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Y$14-$B18-1),0)","v":0},{"$f":"Y18+ IF(AND(Z$14>$B18,$C18>$B18,Z$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Z$14-$B18-1),0)","v":0},{"$f":"Z18+ IF(AND(AA$14>$B18,$C18>$B18,AA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AA$14-$B18-1),0)","v":0},{"$f":"AA18+ IF(AND(AB$14>$B18,$C18>$B18,AB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AB$14-$B18-1),0)","v":0},{"$f":"AB18+ IF(AND(AC$14>$B18,$C18>$B18,AC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AC$14-$B18-1),0)","v":0},{"$f":"AC18+ IF(AND(AD$14>$B18,$C18>$B18,AD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AD$14-$B18-1),0)","v":0},{"$f":"AD18+ IF(AND(AE$14>$B18,$C18>$B18,AE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AE$14-$B18-1),0)","v":0},{"$f":"AE18+ IF(AND(AF$14>$B18,$C18>$B18,AF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AF$14-$B18-1),0)","v":0},{"$f":"AF18+ IF(AND(AG$14>$B18,$C18>$B18,AG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AG$14-$B18-1),0)","v":0},{"$f":"AG18+ IF(AND(AH$14>$B18,$C18>$B18,AH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AH$14-$B18-1),0)","v":0},{"$f":"AH18+ IF(AND(AI$14>$B18,$C18>$B18,AI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AI$14-$B18-1),0)","v":0},{"$f":"AI18+ IF(AND(AJ$14>$B18,$C18>$B18,AJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AJ$14-$B18-1),0)","v":0},{"$f":"AJ18+ IF(AND(AK$14>$B18,$C18>$B18,AK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AK$14-$B18-1),0)","v":0},{"$f":"AK18+ IF(AND(AL$14>$B18,$C18>$B18,AL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AL$14-$B18-1),0)","v":0},{"$f":"AL18+ IF(AND(AM$14>$B18,$C18>$B18,AM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AM$14-$B18-1),0)","v":0},{"$f":"AM18+ IF(AND(AN$14>$B18,$C18>$B18,AN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AN$14-$B18-1),0)","v":0},{"$f":"AN18+ IF(AND(AO$14>$B18,$C18>$B18,AO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AO$14-$B18-1),0)","v":0},{"$f":"AO18+ IF(AND(AP$14>$B18,$C18>$B18,AP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AP$14-$B18-1),0)","v":0},{"$f":"AP18+ IF(AND(AQ$14>$B18,$C18>$B18,AQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AQ$14-$B18-1),0)","v":0},{"$f":"AQ18+ IF(AND(AR$14>$B18,$C18>$B18,AR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AR$14-$B18-1),0)","v":0},{"$f":"AR18+ IF(AND(AS$14>$B18,$C18>$B18,AS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AS$14-$B18-1),0)","v":0},{"$f":"AS18+ IF(AND(AT$14>$B18,$C18>$B18,AT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AT$14-$B18-1),0)","v":0},{"$f":"AT18+ IF(AND(AU$14>$B18,$C18>$B18,AU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AU$14-$B18-1),0)","v":0},{"$f":"AU18+ IF(AND(AV$14>$B18,$C18>$B18,AV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AV$14-$B18-1),0)","v":0},{"$f":"AV18+ IF(AND(AW$14>$B18,$C18>$B18,AW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AW$14-$B18-1),0)","v":0},{"$f":"AW18+ IF(AND(AX$14>$B18,$C18>$B18,AX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AX$14-$B18-1),0)","v":0},{"$f":"AX18+ IF(AND(AY$14>$B18,$C18>$B18,AY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AY$14-$B18-1),0)","v":0},{"$f":"AY18+ IF(AND(AZ$14>$B18,$C18>$B18,AZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AZ$14-$B18-1),0)","v":0},{"$f":"AZ18+ IF(AND(BA$14>$B18,$C18>$B18,BA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BA$14-$B18-1),0)","v":0},{"$f":"BA18+ IF(AND(BB$14>$B18,$C18>$B18,BB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BB$14-$B18-1),0)","v":0},{"$f":"BB18+ IF(AND(BC$14>$B18,$C18>$B18,BC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BC$14-$B18-1),0)","v":0},{"$f":"BC18+ IF(AND(BD$14>$B18,$C18>$B18,BD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BD$14-$B18-1),0)","v":0},{"$f":"BD18+ IF(AND(BE$14>$B18,$C18>$B18,BE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BE$14-$B18-1),0)","v":0},{"$f":"BE18+ IF(AND(BF$14>$B18,$C18>$B18,BF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BF$14-$B18-1),0)","v":0},{"$f":"BF18+ IF(AND(BG$14>$B18,$C18>$B18,BG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BG$14-$B18-1),0)","v":0},{"$f":"BG18+ IF(AND(BH$14>$B18,$C18>$B18,BH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BH$14-$B18-1),0)","v":0},{"$f":"BH18+ IF(AND(BI$14>$B18,$C18>$B18,BI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BI$14-$B18-1),0)","v":0},{"$f":"BI18+ IF(AND(BJ$14>$B18,$C18>$B18,BJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BJ$14-$B18-1),0)","v":0},{"$f":"BJ18+ IF(AND(BK$14>$B18,$C18>$B18,BK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BK$14-$B18-1),0)","v":0},{"$f":"BK18+ IF(AND(BL$14>$B18,$C18>$B18,BL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BL$14-$B18-1),0)","v":0},{"$f":"BL18+ IF(AND(BM$14>$B18,$C18>$B18,BM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BM$14-$B18-1),0)","v":0},{"$f":"BM18+ IF(AND(BN$14>$B18,$C18>$B18,BN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BN$14-$B18-1),0)","v":0},{"$f":"BN18+ IF(AND(BO$14>$B18,$C18>$B18,BO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BO$14-$B18-1),0)","v":0},{"$f":"BO18+ IF(AND(BP$14>$B18,$C18>$B18,BP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BP$14-$B18-1),0)","v":0},{"$f":"BP18+ IF(AND(BQ$14>$B18,$C18>$B18,BQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BQ$14-$B18-1),0)","v":0},{"$f":"BQ18+ IF(AND(BR$14>$B18,$C18>$B18,BR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BR$14-$B18-1),0)","v":0},{"$f":"BR18+ IF(AND(BS$14>$B18,$C18>$B18,BS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BS$14-$B18-1),0)","v":0},{"$f":"BS18+ IF(AND(BT$14>$B18,$C18>$B18,BT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BT$14-$B18-1),0)","v":0},{"$f":"BT18+ IF(AND(BU$14>$B18,$C18>$B18,BU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BU$14-$B18-1),0)","v":0},{"$f":"BU18+ IF(AND(BV$14>$B18,$C18>$B18,BV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BV$14-$B18-1),0)","v":0},{"$f":"BV18+ IF(AND(BW$14>$B18,$C18>$B18,BW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BW$14-$B18-1),0)","v":0},{"$f":"BW18+ IF(AND(BX$14>$B18,$C18>$B18,BX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BX$14-$B18-1),0)","v":0},{"$f":"BX18+ IF(AND(BY$14>$B18,$C18>$B18,BY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BY$14-$B18-1),0)","v":0},{"$f":"BY18+ IF(AND(BZ$14>$B18,$C18>$B18,BZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BZ$14-$B18-1),0)","v":0},{"$f":"BZ18+ IF(AND(CA$14>$B18,$C18>$B18,CA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CA$14-$B18-1),0)","v":0},{"$f":"CA18+ IF(AND(CB$14>$B18,$C18>$B18,CB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CB$14-$B18-1),0)","v":0},{"$f":"CB18+ IF(AND(CC$14>$B18,$C18>$B18,CC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CC$14-$B18-1),0)","v":0},{"$f":"CC18+ IF(AND(CD$14>$B18,$C18>$B18,CD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CD$14-$B18-1),0)","v":0},{"$f":"CD18+ IF(AND(CE$14>$B18,$C18>$B18,CE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CE$14-$B18-1),0)","v":0},{"$f":"CE18+ IF(AND(CF$14>$B18,$C18>$B18,CF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CF$14-$B18-1),0)","v":0},{"$f":"CF18+ IF(AND(CG$14>$B18,$C18>$B18,CG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CG$14-$B18-1),0)","v":0},{"$f":"CG18+ IF(AND(CH$14>$B18,$C18>$B18,CH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CH$14-$B18-1),0)","v":0},{"$f":"CH18+ IF(AND(CI$14>$B18,$C18>$B18,CI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CI$14-$B18-1),0)","v":0},{"$f":"CI18+ IF(AND(CJ$14>$B18,$C18>$B18,CJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CJ$14-$B18-1),0)","v":0},{"$f":"CJ18+ IF(AND(CK$14>$B18,$C18>$B18,CK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CK$14-$B18-1),0)","v":0},{"$f":"CK18+ IF(AND(CL$14>$B18,$C18>$B18,CL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CL$14-$B18-1),0)","v":0},{"$f":"CL18+ IF(AND(CM$14>$B18,$C18>$B18,CM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CM$14-$B18-1),0)","v":0},{"$f":"CM18+ IF(AND(CN$14>$B18,$C18>$B18,CN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CN$14-$B18-1),0)","v":0},{"$f":"CN18+ IF(AND(CO$14>$B18,$C18>$B18,CO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CO$14-$B18-1),0)","v":0},{"$f":"CO18+ IF(AND(CP$14>$B18,$C18>$B18,CP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CP$14-$B18-1),0)","v":0},{"$f":"CP18+ IF(AND(CQ$14>$B18,$C18>$B18,CQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CQ$14-$B18-1),0)","v":0},{"$f":"CQ18+ IF(AND(CR$14>$B18,$C18>$B18,CR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CR$14-$B18-1),0)","v":0},{"$f":"CR18+ IF(AND(CS$14>$B18,$C18>$B18,CS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CS$14-$B18-1),0)","v":0},{"$f":"CS18+ IF(AND(CT$14>$B18,$C18>$B18,CT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CT$14-$B18-1),0)","v":0},{"$f":"CT18+ IF(AND(CU$14>$B18,$C18>$B18,CU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CU$14-$B18-1),0)","v":0},{"$f":"CU18+ IF(AND(CV$14>$B18,$C18>$B18,CV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CV$14-$B18-1),0)","v":0},{"$f":"CV18+ IF(AND(CW$14>$B18,$C18>$B18,CW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CW$14-$B18-1),0)","v":0},{"$f":"CW18+ IF(AND(CX$14>$B18,$C18>$B18,CX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CX$14-$B18-1),0)","v":0},{"$f":"CX18+ IF(AND(CY$14>$B18,$C18>$B18,CY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CY$14-$B18-1),0)","v":0},{"$f":"CY18+ IF(AND(CZ$14>$B18,$C18>$B18,CZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CZ$14-$B18-1),0)","v":0},{"$f":"CZ18+ IF(AND(DA$14>$B18,$C18>$B18,DA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DA$14-$B18-1),0)","v":0},{"$f":"DA18+ IF(AND(DB$14>$B18,$C18>$B18,DB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DB$14-$B18-1),0)","v":0},{"$f":"DB18+ IF(AND(DC$14>$B18,$C18>$B18,DC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DC$14-$B18-1),0)","v":0},{"$f":"DC18+ IF(AND(DD$14>$B18,$C18>$B18,DD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DD$14-$B18-1),0)","v":0},{"$f":"DD18+ IF(AND(DE$14>$B18,$C18>$B18,DE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DE$14-$B18-1),0)","v":0},{"$f":"DE18+ IF(AND(DF$14>$B18,$C18>$B18,DF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DF$14-$B18-1),0)","v":0},{"$f":"DF18+ IF(AND(DG$14>$B18,$C18>$B18,DG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DG$14-$B18-1),0)","v":0},{"$f":"DG18+ IF(AND(DH$14>$B18,$C18>$B18,DH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DH$14-$B18-1),0)","v":0},{"$f":"DH18+ IF(AND(DI$14>$B18,$C18>$B18,DI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DI$14-$B18-1),0)","v":0},{"$f":"DI18+ IF(AND(DJ$14>$B18,$C18>$B18,DJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DJ$14-$B18-1),0)","v":0},{"$f":"DJ18+ IF(AND(DK$14>$B18,$C18>$B18,DK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DK$14-$B18-1),0)","v":0},{"$f":"DK18+ IF(AND(DL$14>$B18,$C18>$B18,DL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DL$14-$B18-1),0)","v":0},{"$f":"DL18+ IF(AND(DM$14>$B18,$C18>$B18,DM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DM$14-$B18-1),0)","v":0},{"$f":"DM18+ IF(AND(DN$14>$B18,$C18>$B18,DN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DN$14-$B18-1),0)","v":0},{"$f":"DN18+ IF(AND(DO$14>$B18,$C18>$B18,DO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DO$14-$B18-1),0)","v":0},{"$f":"DO18+ IF(AND(DP$14>$B18,$C18>$B18,DP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DP$14-$B18-1),0)","v":0},{"$f":"DP18+ IF(AND(DQ$14>$B18,$C18>$B18,DQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DQ$14-$B18-1),0)","v":0},{"$f":"DQ18+ IF(AND(DR$14>$B18,$C18>$B18,DR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DR$14-$B18-1),0)","v":0},{"$f":"DR18+ IF(AND(DS$14>$B18,$C18>$B18,DS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DS$14-$B18-1),0)","v":0}]
[{"$f":"Calcs!A19","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":4},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":4},null,null,0,{"$f":"F19+ IF(AND(G$14>$B19,$C19>$B19,G$14-$B19<$C$5),OFFSET(Input!$BJ19,0,G$14-$B19-1),0)","v":0},{"$f":"G19+ IF(AND(H$14>$B19,$C19>$B19,H$14-$B19<$C$5),OFFSET(Input!$BJ19,0,H$14-$B19-1),0)","v":0},{"$f":"H19+ IF(AND(I$14>$B19,$C19>$B19,I$14-$B19<$C$5),OFFSET(Input!$BJ19,0,I$14-$B19-1),0)","v":0},{"$f":"I19+ IF(AND(J$14>$B19,$C19>$B19,J$14-$B19<$C$5),OFFSET(Input!$BJ19,0,J$14-$B19-1),0)","v":0},{"$f":"J19+ IF(AND(K$14>$B19,$C19>$B19,K$14-$B19<$C$5),OFFSET(Input!$BJ19,0,K$14-$B19-1),0)","v":0},{"$f":"K19+ IF(AND(L$14>$B19,$C19>$B19,L$14-$B19<$C$5),OFFSET(Input!$BJ19,0,L$14-$B19-1),0)","v":0},{"$f":"L19+ IF(AND(M$14>$B19,$C19>$B19,M$14-$B19<$C$5),OFFSET(Input!$BJ19,0,M$14-$B19-1),0)","v":0},{"$f":"M19+ IF(AND(N$14>$B19,$C19>$B19,N$14-$B19<$C$5),OFFSET(Input!$BJ19,0,N$14-$B19-1),0)","v":0},{"$f":"N19+ IF(AND(O$14>$B19,$C19>$B19,O$14-$B19<$C$5),OFFSET(Input!$BJ19,0,O$14-$B19-1),0)","v":0},{"$f":"O19+ IF(AND(P$14>$B19,$C19>$B19,P$14-$B19<$C$5),OFFSET(Input!$BJ19,0,P$14-$B19-1),0)","v":0},{"$f":"P19+ IF(AND(Q$14>$B19,$C19>$B19,Q$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Q$14-$B19-1),0)","v":0},{"$f":"Q19+ IF(AND(R$14>$B19,$C19>$B19,R$14-$B19<$C$5),OFFSET(Input!$BJ19,0,R$14-$B19-1),0)","v":0},{"$f":"R19+ IF(AND(S$14>$B19,$C19>$B19,S$14-$B19<$C$5),OFFSET(Input!$BJ19,0,S$14-$B19-1),0)","v":0},{"$f":"S19+ IF(AND(T$14>$B19,$C19>$B19,T$14-$B19<$C$5),OFFSET(Input!$BJ19,0,T$14-$B19-1),0)","v":0},{"$f":"T19+ IF(AND(U$14>$B19,$C19>$B19,U$14-$B19<$C$5),OFFSET(Input!$BJ19,0,U$14-$B19-1),0)","v":0},{"$f":"U19+ IF(AND(V$14>$B19,$C19>$B19,V$14-$B19<$C$5),OFFSET(Input!$BJ19,0,V$14-$B19-1),0)","v":0},{"$f":"V19+ IF(AND(W$14>$B19,$C19>$B19,W$14-$B19<$C$5),OFFSET(Input!$BJ19,0,W$14-$B19-1),0)","v":0},{"$f":"W19+ IF(AND(X$14>$B19,$C19>$B19,X$14-$B19<$C$5),OFFSET(Input!$BJ19,0,X$14-$B19-1),0)","v":0},{"$f":"X19+ IF(AND(Y$14>$B19,$C19>$B19,Y$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Y$14-$B19-1),0)","v":0},{"$f":"Y19+ IF(AND(Z$14>$B19,$C19>$B19,Z$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Z$14-$B19-1),0)","v":0},{"$f":"Z19+ IF(AND(AA$14>$B19,$C19>$B19,AA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AA$14-$B19-1),0)","v":0},{"$f":"AA19+ IF(AND(AB$14>$B19,$C19>$B19,AB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AB$14-$B19-1),0)","v":0},{"$f":"AB19+ IF(AND(AC$14>$B19,$C19>$B19,AC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AC$14-$B19-1),0)","v":0},{"$f":"AC19+ IF(AND(AD$14>$B19,$C19>$B19,AD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AD$14-$B19-1),0)","v":0},{"$f":"AD19+ IF(AND(AE$14>$B19,$C19>$B19,AE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AE$14-$B19-1),0)","v":0},{"$f":"AE19+ IF(AND(AF$14>$B19,$C19>$B19,AF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AF$14-$B19-1),0)","v":0},{"$f":"AF19+ IF(AND(AG$14>$B19,$C19>$B19,AG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AG$14-$B19-1),0)","v":0},{"$f":"AG19+ IF(AND(AH$14>$B19,$C19>$B19,AH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AH$14-$B19-1),0)","v":0},{"$f":"AH19+ IF(AND(AI$14>$B19,$C19>$B19,AI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AI$14-$B19-1),0)","v":0},{"$f":"AI19+ IF(AND(AJ$14>$B19,$C19>$B19,AJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AJ$14-$B19-1),0)","v":0},{"$f":"AJ19+ IF(AND(AK$14>$B19,$C19>$B19,AK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AK$14-$B19-1),0)","v":0},{"$f":"AK19+ IF(AND(AL$14>$B19,$C19>$B19,AL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AL$14-$B19-1),0)","v":0},{"$f":"AL19+ IF(AND(AM$14>$B19,$C19>$B19,AM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AM$14-$B19-1),0)","v":0},{"$f":"AM19+ IF(AND(AN$14>$B19,$C19>$B19,AN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AN$14-$B19-1),0)","v":0},{"$f":"AN19+ IF(AND(AO$14>$B19,$C19>$B19,AO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AO$14-$B19-1),0)","v":0},{"$f":"AO19+ IF(AND(AP$14>$B19,$C19>$B19,AP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AP$14-$B19-1),0)","v":0},{"$f":"AP19+ IF(AND(AQ$14>$B19,$C19>$B19,AQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AQ$14-$B19-1),0)","v":0},{"$f":"AQ19+ IF(AND(AR$14>$B19,$C19>$B19,AR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AR$14-$B19-1),0)","v":0},{"$f":"AR19+ IF(AND(AS$14>$B19,$C19>$B19,AS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AS$14-$B19-1),0)","v":0},{"$f":"AS19+ IF(AND(AT$14>$B19,$C19>$B19,AT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AT$14-$B19-1),0)","v":0},{"$f":"AT19+ IF(AND(AU$14>$B19,$C19>$B19,AU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AU$14-$B19-1),0)","v":0},{"$f":"AU19+ IF(AND(AV$14>$B19,$C19>$B19,AV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AV$14-$B19-1),0)","v":0},{"$f":"AV19+ IF(AND(AW$14>$B19,$C19>$B19,AW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AW$14-$B19-1),0)","v":0},{"$f":"AW19+ IF(AND(AX$14>$B19,$C19>$B19,AX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AX$14-$B19-1),0)","v":0},{"$f":"AX19+ IF(AND(AY$14>$B19,$C19>$B19,AY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AY$14-$B19-1),0)","v":0},{"$f":"AY19+ IF(AND(AZ$14>$B19,$C19>$B19,AZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AZ$14-$B19-1),0)","v":0},{"$f":"AZ19+ IF(AND(BA$14>$B19,$C19>$B19,BA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BA$14-$B19-1),0)","v":0},{"$f":"BA19+ IF(AND(BB$14>$B19,$C19>$B19,BB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BB$14-$B19-1),0)","v":0},{"$f":"BB19+ IF(AND(BC$14>$B19,$C19>$B19,BC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BC$14-$B19-1),0)","v":0},{"$f":"BC19+ IF(AND(BD$14>$B19,$C19>$B19,BD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BD$14-$B19-1),0)","v":0},{"$f":"BD19+ IF(AND(BE$14>$B19,$C19>$B19,BE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BE$14-$B19-1),0)","v":0},{"$f":"BE19+ IF(AND(BF$14>$B19,$C19>$B19,BF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BF$14-$B19-1),0)","v":0},{"$f":"BF19+ IF(AND(BG$14>$B19,$C19>$B19,BG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BG$14-$B19-1),0)","v":0},{"$f":"BG19+ IF(AND(BH$14>$B19,$C19>$B19,BH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BH$14-$B19-1),0)","v":0},{"$f":"BH19+ IF(AND(BI$14>$B19,$C19>$B19,BI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BI$14-$B19-1),0)","v":0},{"$f":"BI19+ IF(AND(BJ$14>$B19,$C19>$B19,BJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BJ$14-$B19-1),0)","v":0},{"$f":"BJ19+ IF(AND(BK$14>$B19,$C19>$B19,BK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BK$14-$B19-1),0)","v":0},{"$f":"BK19+ IF(AND(BL$14>$B19,$C19>$B19,BL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BL$14-$B19-1),0)","v":0},{"$f":"BL19+ IF(AND(BM$14>$B19,$C19>$B19,BM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BM$14-$B19-1),0)","v":0},{"$f":"BM19+ IF(AND(BN$14>$B19,$C19>$B19,BN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BN$14-$B19-1),0)","v":0},{"$f":"BN19+ IF(AND(BO$14>$B19,$C19>$B19,BO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BO$14-$B19-1),0)","v":0},{"$f":"BO19+ IF(AND(BP$14>$B19,$C19>$B19,BP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BP$14-$B19-1),0)","v":0},{"$f":"BP19+ IF(AND(BQ$14>$B19,$C19>$B19,BQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BQ$14-$B19-1),0)","v":0},{"$f":"BQ19+ IF(AND(BR$14>$B19,$C19>$B19,BR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BR$14-$B19-1),0)","v":0},{"$f":"BR19+ IF(AND(BS$14>$B19,$C19>$B19,BS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BS$14-$B19-1),0)","v":0},{"$f":"BS19+ IF(AND(BT$14>$B19,$C19>$B19,BT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BT$14-$B19-1),0)","v":0},{"$f":"BT19+ IF(AND(BU$14>$B19,$C19>$B19,BU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BU$14-$B19-1),0)","v":0},{"$f":"BU19+ IF(AND(BV$14>$B19,$C19>$B19,BV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BV$14-$B19-1),0)","v":0},{"$f":"BV19+ IF(AND(BW$14>$B19,$C19>$B19,BW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BW$14-$B19-1),0)","v":0},{"$f":"BW19+ IF(AND(BX$14>$B19,$C19>$B19,BX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BX$14-$B19-1),0)","v":0},{"$f":"BX19+ IF(AND(BY$14>$B19,$C19>$B19,BY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BY$14-$B19-1),0)","v":0},{"$f":"BY19+ IF(AND(BZ$14>$B19,$C19>$B19,BZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BZ$14-$B19-1),0)","v":0},{"$f":"BZ19+ IF(AND(CA$14>$B19,$C19>$B19,CA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CA$14-$B19-1),0)","v":0},{"$f":"CA19+ IF(AND(CB$14>$B19,$C19>$B19,CB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CB$14-$B19-1),0)","v":0},{"$f":"CB19+ IF(AND(CC$14>$B19,$C19>$B19,CC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CC$14-$B19-1),0)","v":0},{"$f":"CC19+ IF(AND(CD$14>$B19,$C19>$B19,CD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CD$14-$B19-1),0)","v":0},{"$f":"CD19+ IF(AND(CE$14>$B19,$C19>$B19,CE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CE$14-$B19-1),0)","v":0},{"$f":"CE19+ IF(AND(CF$14>$B19,$C19>$B19,CF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CF$14-$B19-1),0)","v":0},{"$f":"CF19+ IF(AND(CG$14>$B19,$C19>$B19,CG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CG$14-$B19-1),0)","v":0},{"$f":"CG19+ IF(AND(CH$14>$B19,$C19>$B19,CH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CH$14-$B19-1),0)","v":0},{"$f":"CH19+ IF(AND(CI$14>$B19,$C19>$B19,CI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CI$14-$B19-1),0)","v":0},{"$f":"CI19+ IF(AND(CJ$14>$B19,$C19>$B19,CJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CJ$14-$B19-1),0)","v":0},{"$f":"CJ19+ IF(AND(CK$14>$B19,$C19>$B19,CK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CK$14-$B19-1),0)","v":0},{"$f":"CK19+ IF(AND(CL$14>$B19,$C19>$B19,CL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CL$14-$B19-1),0)","v":0},{"$f":"CL19+ IF(AND(CM$14>$B19,$C19>$B19,CM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CM$14-$B19-1),0)","v":0},{"$f":"CM19+ IF(AND(CN$14>$B19,$C19>$B19,CN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CN$14-$B19-1),0)","v":0},{"$f":"CN19+ IF(AND(CO$14>$B19,$C19>$B19,CO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CO$14-$B19-1),0)","v":0},{"$f":"CO19+ IF(AND(CP$14>$B19,$C19>$B19,CP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CP$14-$B19-1),0)","v":0},{"$f":"CP19+ IF(AND(CQ$14>$B19,$C19>$B19,CQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CQ$14-$B19-1),0)","v":0},{"$f":"CQ19+ IF(AND(CR$14>$B19,$C19>$B19,CR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CR$14-$B19-1),0)","v":0},{"$f":"CR19+ IF(AND(CS$14>$B19,$C19>$B19,CS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CS$14-$B19-1),0)","v":0},{"$f":"CS19+ IF(AND(CT$14>$B19,$C19>$B19,CT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CT$14-$B19-1),0)","v":0},{"$f":"CT19+ IF(AND(CU$14>$B19,$C19>$B19,CU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CU$14-$B19-1),0)","v":0},{"$f":"CU19+ IF(AND(CV$14>$B19,$C19>$B19,CV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CV$14-$B19-1),0)","v":0},{"$f":"CV19+ IF(AND(CW$14>$B19,$C19>$B19,CW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CW$14-$B19-1),0)","v":0},{"$f":"CW19+ IF(AND(CX$14>$B19,$C19>$B19,CX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CX$14-$B19-1),0)","v":0},{"$f":"CX19+ IF(AND(CY$14>$B19,$C19>$B19,CY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CY$14-$B19-1),0)","v":0},{"$f":"CY19+ IF(AND(CZ$14>$B19,$C19>$B19,CZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CZ$14-$B19-1),0)","v":0},{"$f":"CZ19+ IF(AND(DA$14>$B19,$C19>$B19,DA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DA$14-$B19-1),0)","v":0},{"$f":"DA19+ IF(AND(DB$14>$B19,$C19>$B19,DB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DB$14-$B19-1),0)","v":0},{"$f":"DB19+ IF(AND(DC$14>$B19,$C19>$B19,DC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DC$14-$B19-1),0)","v":0},{"$f":"DC19+ IF(AND(DD$14>$B19,$C19>$B19,DD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DD$14-$B19-1),0)","v":0},{"$f":"DD19+ IF(AND(DE$14>$B19,$C19>$B19,DE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DE$14-$B19-1),0)","v":0},{"$f":"DE19+ IF(AND(DF$14>$B19,$C19>$B19,DF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DF$14-$B19-1),0)","v":0},{"$f":"DF19+ IF(AND(DG$14>$B19,$C19>$B19,DG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DG$14-$B19-1),0)","v":0},{"$f":"DG19+ IF(AND(DH$14>$B19,$C19>$B19,DH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DH$14-$B19-1),0)","v":0},{"$f":"DH19+ IF(AND(DI$14>$B19,$C19>$B19,DI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DI$14-$B19-1),0)","v":0},{"$f":"DI19+ IF(AND(DJ$14>$B19,$C19>$B19,DJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DJ$14-$B19-1),0)","v":0},{"$f":"DJ19+ IF(AND(DK$14>$B19,$C19>$B19,DK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DK$14-$B19-1),0)","v":0},{"$f":"DK19+ IF(AND(DL$14>$B19,$C19>$B19,DL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DL$14-$B19-1),0)","v":0},{"$f":"DL19+ IF(AND(DM$14>$B19,$C19>$B19,DM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DM$14-$B19-1),0)","v":0},{"$f":"DM19+ IF(AND(DN$14>$B19,$C19>$B19,DN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DN$14-$B19-1),0)","v":0},{"$f":"DN19+ IF(AND(DO$14>$B19,$C19>$B19,DO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DO$14-$B19-1),0)","v":0},{"$f":"DO19+ IF(AND(DP$14>$B19,$C19>$B19,DP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DP$14-$B19-1),0)","v":0},{"$f":"DP19+ IF(AND(DQ$14>$B19,$C19>$B19,DQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DQ$14-$B19-1),0)","v":0},{"$f":"DQ19+ IF(AND(DR$14>$B19,$C19>$B19,DR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DR$14-$B19-1),0)","v":0},{"$f":"DR19+ IF(AND(DS$14>$B19,$C19>$B19,DS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DS$14-$B19-1),0)","v":0}]
[{"$f":"Calcs!A20","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":4},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":4},null,null,0,{"$f":"F20+ IF(AND(G$14>$B20,$C20>$B20,G$14-$B20<$C$5),OFFSET(Input!$BJ20,0,G$14-$B20-1),0)","v":0},{"$f":"G20+ IF(AND(H$14>$B20,$C20>$B20,H$14-$B20<$C$5),OFFSET(Input!$BJ20,0,H$14-$B20-1),0)","v":0},{"$f":"H20+ IF(AND(I$14>$B20,$C20>$B20,I$14-$B20<$C$5),OFFSET(Input!$BJ20,0,I$14-$B20-1),0)","v":0},{"$f":"I20+ IF(AND(J$14>$B20,$C20>$B20,J$14-$B20<$C$5),OFFSET(Input!$BJ20,0,J$14-$B20-1),0)","v":0},{"$f":"J20+ IF(AND(K$14>$B20,$C20>$B20,K$14-$B20<$C$5),OFFSET(Input!$BJ20,0,K$14-$B20-1),0)","v":0},{"$f":"K20+ IF(AND(L$14>$B20,$C20>$B20,L$14-$B20<$C$5),OFFSET(Input!$BJ20,0,L$14-$B20-1),0)","v":0},{"$f":"L20+ IF(AND(M$14>$B20,$C20>$B20,M$14-$B20<$C$5),OFFSET(Input!$BJ20,0,M$14-$B20-1),0)","v":0},{"$f":"M20+ IF(AND(N$14>$B20,$C20>$B20,N$14-$B20<$C$5),OFFSET(Input!$BJ20,0,N$14-$B20-1),0)","v":0},{"$f":"N20+ IF(AND(O$14>$B20,$C20>$B20,O$14-$B20<$C$5),OFFSET(Input!$BJ20,0,O$14-$B20-1),0)","v":0},{"$f":"O20+ IF(AND(P$14>$B20,$C20>$B20,P$14-$B20<$C$5),OFFSET(Input!$BJ20,0,P$14-$B20-1),0)","v":0},{"$f":"P20+ IF(AND(Q$14>$B20,$C20>$B20,Q$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Q$14-$B20-1),0)","v":0},{"$f":"Q20+ IF(AND(R$14>$B20,$C20>$B20,R$14-$B20<$C$5),OFFSET(Input!$BJ20,0,R$14-$B20-1),0)","v":0},{"$f":"R20+ IF(AND(S$14>$B20,$C20>$B20,S$14-$B20<$C$5),OFFSET(Input!$BJ20,0,S$14-$B20-1),0)","v":0},{"$f":"S20+ IF(AND(T$14>$B20,$C20>$B20,T$14-$B20<$C$5),OFFSET(Input!$BJ20,0,T$14-$B20-1),0)","v":0},{"$f":"T20+ IF(AND(U$14>$B20,$C20>$B20,U$14-$B20<$C$5),OFFSET(Input!$BJ20,0,U$14-$B20-1),0)","v":0},{"$f":"U20+ IF(AND(V$14>$B20,$C20>$B20,V$14-$B20<$C$5),OFFSET(Input!$BJ20,0,V$14-$B20-1),0)","v":0},{"$f":"V20+ IF(AND(W$14>$B20,$C20>$B20,W$14-$B20<$C$5),OFFSET(Input!$BJ20,0,W$14-$B20-1),0)","v":0},{"$f":"W20+ IF(AND(X$14>$B20,$C20>$B20,X$14-$B20<$C$5),OFFSET(Input!$BJ20,0,X$14-$B20-1),0)","v":0},{"$f":"X20+ IF(AND(Y$14>$B20,$C20>$B20,Y$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Y$14-$B20-1),0)","v":0},{"$f":"Y20+ IF(AND(Z$14>$B20,$C20>$B20,Z$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Z$14-$B20-1),0)","v":0},{"$f":"Z20+ IF(AND(AA$14>$B20,$C20>$B20,AA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AA$14-$B20-1),0)","v":0},{"$f":"AA20+ IF(AND(AB$14>$B20,$C20>$B20,AB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AB$14-$B20-1),0)","v":0},{"$f":"AB20+ IF(AND(AC$14>$B20,$C20>$B20,AC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AC$14-$B20-1),0)","v":0},{"$f":"AC20+ IF(AND(AD$14>$B20,$C20>$B20,AD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AD$14-$B20-1),0)","v":0},{"$f":"AD20+ IF(AND(AE$14>$B20,$C20>$B20,AE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AE$14-$B20-1),0)","v":0},{"$f":"AE20+ IF(AND(AF$14>$B20,$C20>$B20,AF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AF$14-$B20-1),0)","v":0},{"$f":"AF20+ IF(AND(AG$14>$B20,$C20>$B20,AG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AG$14-$B20-1),0)","v":0},{"$f":"AG20+ IF(AND(AH$14>$B20,$C20>$B20,AH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AH$14-$B20-1),0)","v":0},{"$f":"AH20+ IF(AND(AI$14>$B20,$C20>$B20,AI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AI$14-$B20-1),0)","v":0},{"$f":"AI20+ IF(AND(AJ$14>$B20,$C20>$B20,AJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AJ$14-$B20-1),0)","v":0},{"$f":"AJ20+ IF(AND(AK$14>$B20,$C20>$B20,AK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AK$14-$B20-1),0)","v":0},{"$f":"AK20+ IF(AND(AL$14>$B20,$C20>$B20,AL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AL$14-$B20-1),0)","v":0},{"$f":"AL20+ IF(AND(AM$14>$B20,$C20>$B20,AM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AM$14-$B20-1),0)","v":0},{"$f":"AM20+ IF(AND(AN$14>$B20,$C20>$B20,AN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AN$14-$B20-1),0)","v":0},{"$f":"AN20+ IF(AND(AO$14>$B20,$C20>$B20,AO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AO$14-$B20-1),0)","v":0},{"$f":"AO20+ IF(AND(AP$14>$B20,$C20>$B20,AP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AP$14-$B20-1),0)","v":0},{"$f":"AP20+ IF(AND(AQ$14>$B20,$C20>$B20,AQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AQ$14-$B20-1),0)","v":0},{"$f":"AQ20+ IF(AND(AR$14>$B20,$C20>$B20,AR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AR$14-$B20-1),0)","v":0},{"$f":"AR20+ IF(AND(AS$14>$B20,$C20>$B20,AS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AS$14-$B20-1),0)","v":0},{"$f":"AS20+ IF(AND(AT$14>$B20,$C20>$B20,AT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AT$14-$B20-1),0)","v":0},{"$f":"AT20+ IF(AND(AU$14>$B20,$C20>$B20,AU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AU$14-$B20-1),0)","v":0},{"$f":"AU20+ IF(AND(AV$14>$B20,$C20>$B20,AV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AV$14-$B20-1),0)","v":0},{"$f":"AV20+ IF(AND(AW$14>$B20,$C20>$B20,AW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AW$14-$B20-1),0)","v":0},{"$f":"AW20+ IF(AND(AX$14>$B20,$C20>$B20,AX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AX$14-$B20-1),0)","v":0},{"$f":"AX20+ IF(AND(AY$14>$B20,$C20>$B20,AY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AY$14-$B20-1),0)","v":0},{"$f":"AY20+ IF(AND(AZ$14>$B20,$C20>$B20,AZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AZ$14-$B20-1),0)","v":0},{"$f":"AZ20+ IF(AND(BA$14>$B20,$C20>$B20,BA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BA$14-$B20-1),0)","v":0},{"$f":"BA20+ IF(AND(BB$14>$B20,$C20>$B20,BB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BB$14-$B20-1),0)","v":0},{"$f":"BB20+ IF(AND(BC$14>$B20,$C20>$B20,BC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BC$14-$B20-1),0)","v":0},{"$f":"BC20+ IF(AND(BD$14>$B20,$C20>$B20,BD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BD$14-$B20-1),0)","v":0},{"$f":"BD20+ IF(AND(BE$14>$B20,$C20>$B20,BE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BE$14-$B20-1),0)","v":0},{"$f":"BE20+ IF(AND(BF$14>$B20,$C20>$B20,BF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BF$14-$B20-1),0)","v":0},{"$f":"BF20+ IF(AND(BG$14>$B20,$C20>$B20,BG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BG$14-$B20-1),0)","v":0},{"$f":"BG20+ IF(AND(BH$14>$B20,$C20>$B20,BH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BH$14-$B20-1),0)","v":0},{"$f":"BH20+ IF(AND(BI$14>$B20,$C20>$B20,BI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BI$14-$B20-1),0)","v":0},{"$f":"BI20+ IF(AND(BJ$14>$B20,$C20>$B20,BJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BJ$14-$B20-1),0)","v":0},{"$f":"BJ20+ IF(AND(BK$14>$B20,$C20>$B20,BK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BK$14-$B20-1),0)","v":0},{"$f":"BK20+ IF(AND(BL$14>$B20,$C20>$B20,BL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BL$14-$B20-1),0)","v":0},{"$f":"BL20+ IF(AND(BM$14>$B20,$C20>$B20,BM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BM$14-$B20-1),0)","v":0},{"$f":"BM20+ IF(AND(BN$14>$B20,$C20>$B20,BN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BN$14-$B20-1),0)","v":0},{"$f":"BN20+ IF(AND(BO$14>$B20,$C20>$B20,BO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BO$14-$B20-1),0)","v":0},{"$f":"BO20+ IF(AND(BP$14>$B20,$C20>$B20,BP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BP$14-$B20-1),0)","v":0},{"$f":"BP20+ IF(AND(BQ$14>$B20,$C20>$B20,BQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BQ$14-$B20-1),0)","v":0},{"$f":"BQ20+ IF(AND(BR$14>$B20,$C20>$B20,BR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BR$14-$B20-1),0)","v":0},{"$f":"BR20+ IF(AND(BS$14>$B20,$C20>$B20,BS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BS$14-$B20-1),0)","v":0},{"$f":"BS20+ IF(AND(BT$14>$B20,$C20>$B20,BT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BT$14-$B20-1),0)","v":0},{"$f":"BT20+ IF(AND(BU$14>$B20,$C20>$B20,BU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BU$14-$B20-1),0)","v":0},{"$f":"BU20+ IF(AND(BV$14>$B20,$C20>$B20,BV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BV$14-$B20-1),0)","v":0},{"$f":"BV20+ IF(AND(BW$14>$B20,$C20>$B20,BW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BW$14-$B20-1),0)","v":0},{"$f":"BW20+ IF(AND(BX$14>$B20,$C20>$B20,BX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BX$14-$B20-1),0)","v":0},{"$f":"BX20+ IF(AND(BY$14>$B20,$C20>$B20,BY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BY$14-$B20-1),0)","v":0},{"$f":"BY20+ IF(AND(BZ$14>$B20,$C20>$B20,BZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BZ$14-$B20-1),0)","v":0},{"$f":"BZ20+ IF(AND(CA$14>$B20,$C20>$B20,CA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CA$14-$B20-1),0)","v":0},{"$f":"CA20+ IF(AND(CB$14>$B20,$C20>$B20,CB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CB$14-$B20-1),0)","v":0},{"$f":"CB20+ IF(AND(CC$14>$B20,$C20>$B20,CC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CC$14-$B20-1),0)","v":0},{"$f":"CC20+ IF(AND(CD$14>$B20,$C20>$B20,CD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CD$14-$B20-1),0)","v":0},{"$f":"CD20+ IF(AND(CE$14>$B20,$C20>$B20,CE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CE$14-$B20-1),0)","v":0},{"$f":"CE20+ IF(AND(CF$14>$B20,$C20>$B20,CF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CF$14-$B20-1),0)","v":0},{"$f":"CF20+ IF(AND(CG$14>$B20,$C20>$B20,CG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CG$14-$B20-1),0)","v":0},{"$f":"CG20+ IF(AND(CH$14>$B20,$C20>$B20,CH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CH$14-$B20-1),0)","v":0},{"$f":"CH20+ IF(AND(CI$14>$B20,$C20>$B20,CI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CI$14-$B20-1),0)","v":0},{"$f":"CI20+ IF(AND(CJ$14>$B20,$C20>$B20,CJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CJ$14-$B20-1),0)","v":0},{"$f":"CJ20+ IF(AND(CK$14>$B20,$C20>$B20,CK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CK$14-$B20-1),0)","v":0},{"$f":"CK20+ IF(AND(CL$14>$B20,$C20>$B20,CL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CL$14-$B20-1),0)","v":0},{"$f":"CL20+ IF(AND(CM$14>$B20,$C20>$B20,CM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CM$14-$B20-1),0)","v":0},{"$f":"CM20+ IF(AND(CN$14>$B20,$C20>$B20,CN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CN$14-$B20-1),0)","v":0},{"$f":"CN20+ IF(AND(CO$14>$B20,$C20>$B20,CO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CO$14-$B20-1),0)","v":0},{"$f":"CO20+ IF(AND(CP$14>$B20,$C20>$B20,CP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CP$14-$B20-1),0)","v":0},{"$f":"CP20+ IF(AND(CQ$14>$B20,$C20>$B20,CQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CQ$14-$B20-1),0)","v":0},{"$f":"CQ20+ IF(AND(CR$14>$B20,$C20>$B20,CR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CR$14-$B20-1),0)","v":0},{"$f":"CR20+ IF(AND(CS$14>$B20,$C20>$B20,CS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CS$14-$B20-1),0)","v":0},{"$f":"CS20+ IF(AND(CT$14>$B20,$C20>$B20,CT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CT$14-$B20-1),0)","v":0},{"$f":"CT20+ IF(AND(CU$14>$B20,$C20>$B20,CU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CU$14-$B20-1),0)","v":0},{"$f":"CU20+ IF(AND(CV$14>$B20,$C20>$B20,CV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CV$14-$B20-1),0)","v":0},{"$f":"CV20+ IF(AND(CW$14>$B20,$C20>$B20,CW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CW$14-$B20-1),0)","v":0},{"$f":"CW20+ IF(AND(CX$14>$B20,$C20>$B20,CX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CX$14-$B20-1),0)","v":0},{"$f":"CX20+ IF(AND(CY$14>$B20,$C20>$B20,CY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CY$14-$B20-1),0)","v":0},{"$f":"CY20+ IF(AND(CZ$14>$B20,$C20>$B20,CZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CZ$14-$B20-1),0)","v":0},{"$f":"CZ20+ IF(AND(DA$14>$B20,$C20>$B20,DA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DA$14-$B20-1),0)","v":0},{"$f":"DA20+ IF(AND(DB$14>$B20,$C20>$B20,DB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DB$14-$B20-1),0)","v":0},{"$f":"DB20+ IF(AND(DC$14>$B20,$C20>$B20,DC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DC$14-$B20-1),0)","v":0},{"$f":"DC20+ IF(AND(DD$14>$B20,$C20>$B20,DD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DD$14-$B20-1),0)","v":0},{"$f":"DD20+ IF(AND(DE$14>$B20,$C20>$B20,DE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DE$14-$B20-1),0)","v":0},{"$f":"DE20+ IF(AND(DF$14>$B20,$C20>$B20,DF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DF$14-$B20-1),0)","v":0},{"$f":"DF20+ IF(AND(DG$14>$B20,$C20>$B20,DG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DG$14-$B20-1),0)","v":0},{"$f":"DG20+ IF(AND(DH$14>$B20,$C20>$B20,DH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DH$14-$B20-1),0)","v":0},{"$f":"DH20+ IF(AND(DI$14>$B20,$C20>$B20,DI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DI$14-$B20-1),0)","v":0},{"$f":"DI20+ IF(AND(DJ$14>$B20,$C20>$B20,DJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DJ$14-$B20-1),0)","v":0},{"$f":"DJ20+ IF(AND(DK$14>$B20,$C20>$B20,DK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DK$14-$B20-1),0)","v":0},{"$f":"DK20+ IF(AND(DL$14>$B20,$C20>$B20,DL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DL$14-$B20-1),0)","v":0},{"$f":"DL20+ IF(AND(DM$14>$B20,$C20>$B20,DM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DM$14-$B20-1),0)","v":0},{"$f":"DM20+ IF(AND(DN$14>$B20,$C20>$B20,DN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DN$14-$B20-1),0)","v":0},{"$f":"DN20+ IF(AND(DO$14>$B20,$C20>$B20,DO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DO$14-$B20-1),0)","v":0},{"$f":"DO20+ IF(AND(DP$14>$B20,$C20>$B20,DP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DP$14-$B20-1),0)","v":0},{"$f":"DP20+ IF(AND(DQ$14>$B20,$C20>$B20,DQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DQ$14-$B20-1),0)","v":0},{"$f":"DQ20+ IF(AND(DR$14>$B20,$C20>$B20,DR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DR$14-$B20-1),0)","v":0},{"$f":"DR20+ IF(AND(DS$14>$B20,$C20>$B20,DS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DS$14-$B20-1),0)","v":0}]
[{"$f":"Calcs!A21","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":4},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":4},null,null,0,{"$f":"F21+ IF(AND(G$14>$B21,$C21>$B21,G$14-$B21<$C$5),OFFSET(Input!$BJ21,0,G$14-$B21-1),0)","v":0},{"$f":"G21+ IF(AND(H$14>$B21,$C21>$B21,H$14-$B21<$C$5),OFFSET(Input!$BJ21,0,H$14-$B21-1),0)","v":0},{"$f":"H21+ IF(AND(I$14>$B21,$C21>$B21,I$14-$B21<$C$5),OFFSET(Input!$BJ21,0,I$14-$B21-1),0)","v":0},{"$f":"I21+ IF(AND(J$14>$B21,$C21>$B21,J$14-$B21<$C$5),OFFSET(Input!$BJ21,0,J$14-$B21-1),0)","v":0},{"$f":"J21+ IF(AND(K$14>$B21,$C21>$B21,K$14-$B21<$C$5),OFFSET(Input!$BJ21,0,K$14-$B21-1),0)","v":0},{"$f":"K21+ IF(AND(L$14>$B21,$C21>$B21,L$14-$B21<$C$5),OFFSET(Input!$BJ21,0,L$14-$B21-1),0)","v":0},{"$f":"L21+ IF(AND(M$14>$B21,$C21>$B21,M$14-$B21<$C$5),OFFSET(Input!$BJ21,0,M$14-$B21-1),0)","v":0},{"$f":"M21+ IF(AND(N$14>$B21,$C21>$B21,N$14-$B21<$C$5),OFFSET(Input!$BJ21,0,N$14-$B21-1),0)","v":0},{"$f":"N21+ IF(AND(O$14>$B21,$C21>$B21,O$14-$B21<$C$5),OFFSET(Input!$BJ21,0,O$14-$B21-1),0)","v":0},{"$f":"O21+ IF(AND(P$14>$B21,$C21>$B21,P$14-$B21<$C$5),OFFSET(Input!$BJ21,0,P$14-$B21-1),0)","v":0},{"$f":"P21+ IF(AND(Q$14>$B21,$C21>$B21,Q$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Q$14-$B21-1),0)","v":0},{"$f":"Q21+ IF(AND(R$14>$B21,$C21>$B21,R$14-$B21<$C$5),OFFSET(Input!$BJ21,0,R$14-$B21-1),0)","v":0},{"$f":"R21+ IF(AND(S$14>$B21,$C21>$B21,S$14-$B21<$C$5),OFFSET(Input!$BJ21,0,S$14-$B21-1),0)","v":0},{"$f":"S21+ IF(AND(T$14>$B21,$C21>$B21,T$14-$B21<$C$5),OFFSET(Input!$BJ21,0,T$14-$B21-1),0)","v":0},{"$f":"T21+ IF(AND(U$14>$B21,$C21>$B21,U$14-$B21<$C$5),OFFSET(Input!$BJ21,0,U$14-$B21-1),0)","v":0},{"$f":"U21+ IF(AND(V$14>$B21,$C21>$B21,V$14-$B21<$C$5),OFFSET(Input!$BJ21,0,V$14-$B21-1),0)","v":0},{"$f":"V21+ IF(AND(W$14>$B21,$C21>$B21,W$14-$B21<$C$5),OFFSET(Input!$BJ21,0,W$14-$B21-1),0)","v":0},{"$f":"W21+ IF(AND(X$14>$B21,$C21>$B21,X$14-$B21<$C$5),OFFSET(Input!$BJ21,0,X$14-$B21-1),0)","v":0},{"$f":"X21+ IF(AND(Y$14>$B21,$C21>$B21,Y$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Y$14-$B21-1),0)","v":0},{"$f":"Y21+ IF(AND(Z$14>$B21,$C21>$B21,Z$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Z$14-$B21-1),0)","v":0},{"$f":"Z21+ IF(AND(AA$14>$B21,$C21>$B21,AA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AA$14-$B21-1),0)","v":0},{"$f":"AA21+ IF(AND(AB$14>$B21,$C21>$B21,AB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AB$14-$B21-1),0)","v":0},{"$f":"AB21+ IF(AND(AC$14>$B21,$C21>$B21,AC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AC$14-$B21-1),0)","v":0},{"$f":"AC21+ IF(AND(AD$14>$B21,$C21>$B21,AD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AD$14-$B21-1),0)","v":0},{"$f":"AD21+ IF(AND(AE$14>$B21,$C21>$B21,AE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AE$14-$B21-1),0)","v":0},{"$f":"AE21+ IF(AND(AF$14>$B21,$C21>$B21,AF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AF$14-$B21-1),0)","v":0},{"$f":"AF21+ IF(AND(AG$14>$B21,$C21>$B21,AG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AG$14-$B21-1),0)","v":0},{"$f":"AG21+ IF(AND(AH$14>$B21,$C21>$B21,AH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AH$14-$B21-1),0)","v":0},{"$f":"AH21+ IF(AND(AI$14>$B21,$C21>$B21,AI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AI$14-$B21-1),0)","v":0},{"$f":"AI21+ IF(AND(AJ$14>$B21,$C21>$B21,AJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AJ$14-$B21-1),0)","v":0},{"$f":"AJ21+ IF(AND(AK$14>$B21,$C21>$B21,AK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AK$14-$B21-1),0)","v":0},{"$f":"AK21+ IF(AND(AL$14>$B21,$C21>$B21,AL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AL$14-$B21-1),0)","v":0},{"$f":"AL21+ IF(AND(AM$14>$B21,$C21>$B21,AM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AM$14-$B21-1),0)","v":0},{"$f":"AM21+ IF(AND(AN$14>$B21,$C21>$B21,AN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AN$14-$B21-1),0)","v":0},{"$f":"AN21+ IF(AND(AO$14>$B21,$C21>$B21,AO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AO$14-$B21-1),0)","v":0},{"$f":"AO21+ IF(AND(AP$14>$B21,$C21>$B21,AP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AP$14-$B21-1),0)","v":0},{"$f":"AP21+ IF(AND(AQ$14>$B21,$C21>$B21,AQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AQ$14-$B21-1),0)","v":0},{"$f":"AQ21+ IF(AND(AR$14>$B21,$C21>$B21,AR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AR$14-$B21-1),0)","v":0},{"$f":"AR21+ IF(AND(AS$14>$B21,$C21>$B21,AS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AS$14-$B21-1),0)","v":0},{"$f":"AS21+ IF(AND(AT$14>$B21,$C21>$B21,AT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AT$14-$B21-1),0)","v":0},{"$f":"AT21+ IF(AND(AU$14>$B21,$C21>$B21,AU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AU$14-$B21-1),0)","v":0},{"$f":"AU21+ IF(AND(AV$14>$B21,$C21>$B21,AV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AV$14-$B21-1),0)","v":0},{"$f":"AV21+ IF(AND(AW$14>$B21,$C21>$B21,AW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AW$14-$B21-1),0)","v":0},{"$f":"AW21+ IF(AND(AX$14>$B21,$C21>$B21,AX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AX$14-$B21-1),0)","v":0},{"$f":"AX21+ IF(AND(AY$14>$B21,$C21>$B21,AY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AY$14-$B21-1),0)","v":0},{"$f":"AY21+ IF(AND(AZ$14>$B21,$C21>$B21,AZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AZ$14-$B21-1),0)","v":0},{"$f":"AZ21+ IF(AND(BA$14>$B21,$C21>$B21,BA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BA$14-$B21-1),0)","v":0},{"$f":"BA21+ IF(AND(BB$14>$B21,$C21>$B21,BB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BB$14-$B21-1),0)","v":0},{"$f":"BB21+ IF(AND(BC$14>$B21,$C21>$B21,BC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BC$14-$B21-1),0)","v":0},{"$f":"BC21+ IF(AND(BD$14>$B21,$C21>$B21,BD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BD$14-$B21-1),0)","v":0},{"$f":"BD21+ IF(AND(BE$14>$B21,$C21>$B21,BE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BE$14-$B21-1),0)","v":0},{"$f":"BE21+ IF(AND(BF$14>$B21,$C21>$B21,BF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BF$14-$B21-1),0)","v":0},{"$f":"BF21+ IF(AND(BG$14>$B21,$C21>$B21,BG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BG$14-$B21-1),0)","v":0},{"$f":"BG21+ IF(AND(BH$14>$B21,$C21>$B21,BH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BH$14-$B21-1),0)","v":0},{"$f":"BH21+ IF(AND(BI$14>$B21,$C21>$B21,BI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BI$14-$B21-1),0)","v":0},{"$f":"BI21+ IF(AND(BJ$14>$B21,$C21>$B21,BJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BJ$14-$B21-1),0)","v":0},{"$f":"BJ21+ IF(AND(BK$14>$B21,$C21>$B21,BK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BK$14-$B21-1),0)","v":0},{"$f":"BK21+ IF(AND(BL$14>$B21,$C21>$B21,BL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BL$14-$B21-1),0)","v":0},{"$f":"BL21+ IF(AND(BM$14>$B21,$C21>$B21,BM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BM$14-$B21-1),0)","v":0},{"$f":"BM21+ IF(AND(BN$14>$B21,$C21>$B21,BN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BN$14-$B21-1),0)","v":0},{"$f":"BN21+ IF(AND(BO$14>$B21,$C21>$B21,BO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BO$14-$B21-1),0)","v":0},{"$f":"BO21+ IF(AND(BP$14>$B21,$C21>$B21,BP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BP$14-$B21-1),0)","v":0},{"$f":"BP21+ IF(AND(BQ$14>$B21,$C21>$B21,BQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BQ$14-$B21-1),0)","v":0},{"$f":"BQ21+ IF(AND(BR$14>$B21,$C21>$B21,BR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BR$14-$B21-1),0)","v":0},{"$f":"BR21+ IF(AND(BS$14>$B21,$C21>$B21,BS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BS$14-$B21-1),0)","v":0},{"$f":"BS21+ IF(AND(BT$14>$B21,$C21>$B21,BT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BT$14-$B21-1),0)","v":0},{"$f":"BT21+ IF(AND(BU$14>$B21,$C21>$B21,BU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BU$14-$B21-1),0)","v":0},{"$f":"BU21+ IF(AND(BV$14>$B21,$C21>$B21,BV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BV$14-$B21-1),0)","v":0},{"$f":"BV21+ IF(AND(BW$14>$B21,$C21>$B21,BW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BW$14-$B21-1),0)","v":0},{"$f":"BW21+ IF(AND(BX$14>$B21,$C21>$B21,BX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BX$14-$B21-1),0)","v":0},{"$f":"BX21+ IF(AND(BY$14>$B21,$C21>$B21,BY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BY$14-$B21-1),0)","v":0},{"$f":"BY21+ IF(AND(BZ$14>$B21,$C21>$B21,BZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BZ$14-$B21-1),0)","v":0},{"$f":"BZ21+ IF(AND(CA$14>$B21,$C21>$B21,CA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CA$14-$B21-1),0)","v":0},{"$f":"CA21+ IF(AND(CB$14>$B21,$C21>$B21,CB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CB$14-$B21-1),0)","v":0},{"$f":"CB21+ IF(AND(CC$14>$B21,$C21>$B21,CC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CC$14-$B21-1),0)","v":0},{"$f":"CC21+ IF(AND(CD$14>$B21,$C21>$B21,CD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CD$14-$B21-1),0)","v":0},{"$f":"CD21+ IF(AND(CE$14>$B21,$C21>$B21,CE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CE$14-$B21-1),0)","v":0},{"$f":"CE21+ IF(AND(CF$14>$B21,$C21>$B21,CF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CF$14-$B21-1),0)","v":0},{"$f":"CF21+ IF(AND(CG$14>$B21,$C21>$B21,CG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CG$14-$B21-1),0)","v":0},{"$f":"CG21+ IF(AND(CH$14>$B21,$C21>$B21,CH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CH$14-$B21-1),0)","v":0},{"$f":"CH21+ IF(AND(CI$14>$B21,$C21>$B21,CI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CI$14-$B21-1),0)","v":0},{"$f":"CI21+ IF(AND(CJ$14>$B21,$C21>$B21,CJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CJ$14-$B21-1),0)","v":0},{"$f":"CJ21+ IF(AND(CK$14>$B21,$C21>$B21,CK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CK$14-$B21-1),0)","v":0},{"$f":"CK21+ IF(AND(CL$14>$B21,$C21>$B21,CL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CL$14-$B21-1),0)","v":0},{"$f":"CL21+ IF(AND(CM$14>$B21,$C21>$B21,CM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CM$14-$B21-1),0)","v":0},{"$f":"CM21+ IF(AND(CN$14>$B21,$C21>$B21,CN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CN$14-$B21-1),0)","v":0},{"$f":"CN21+ IF(AND(CO$14>$B21,$C21>$B21,CO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CO$14-$B21-1),0)","v":0},{"$f":"CO21+ IF(AND(CP$14>$B21,$C21>$B21,CP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CP$14-$B21-1),0)","v":0},{"$f":"CP21+ IF(AND(CQ$14>$B21,$C21>$B21,CQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CQ$14-$B21-1),0)","v":0},{"$f":"CQ21+ IF(AND(CR$14>$B21,$C21>$B21,CR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CR$14-$B21-1),0)","v":0},{"$f":"CR21+ IF(AND(CS$14>$B21,$C21>$B21,CS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CS$14-$B21-1),0)","v":0},{"$f":"CS21+ IF(AND(CT$14>$B21,$C21>$B21,CT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CT$14-$B21-1),0)","v":0},{"$f":"CT21+ IF(AND(CU$14>$B21,$C21>$B21,CU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CU$14-$B21-1),0)","v":0},{"$f":"CU21+ IF(AND(CV$14>$B21,$C21>$B21,CV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CV$14-$B21-1),0)","v":0},{"$f":"CV21+ IF(AND(CW$14>$B21,$C21>$B21,CW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CW$14-$B21-1),0)","v":0},{"$f":"CW21+ IF(AND(CX$14>$B21,$C21>$B21,CX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CX$14-$B21-1),0)","v":0},{"$f":"CX21+ IF(AND(CY$14>$B21,$C21>$B21,CY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CY$14-$B21-1),0)","v":0},{"$f":"CY21+ IF(AND(CZ$14>$B21,$C21>$B21,CZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CZ$14-$B21-1),0)","v":0},{"$f":"CZ21+ IF(AND(DA$14>$B21,$C21>$B21,DA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DA$14-$B21-1),0)","v":0},{"$f":"DA21+ IF(AND(DB$14>$B21,$C21>$B21,DB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DB$14-$B21-1),0)","v":0},{"$f":"DB21+ IF(AND(DC$14>$B21,$C21>$B21,DC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DC$14-$B21-1),0)","v":0},{"$f":"DC21+ IF(AND(DD$14>$B21,$C21>$B21,DD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DD$14-$B21-1),0)","v":0},{"$f":"DD21+ IF(AND(DE$14>$B21,$C21>$B21,DE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DE$14-$B21-1),0)","v":0},{"$f":"DE21+ IF(AND(DF$14>$B21,$C21>$B21,DF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DF$14-$B21-1),0)","v":0},{"$f":"DF21+ IF(AND(DG$14>$B21,$C21>$B21,DG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DG$14-$B21-1),0)","v":0},{"$f":"DG21+ IF(AND(DH$14>$B21,$C21>$B21,DH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DH$14-$B21-1),0)","v":0},{"$f":"DH21+ IF(AND(DI$14>$B21,$C21>$B21,DI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DI$14-$B21-1),0)","v":0},{"$f":"DI21+ IF(AND(DJ$14>$B21,$C21>$B21,DJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DJ$14-$B21-1),0)","v":0},{"$f":"DJ21+ IF(AND(DK$14>$B21,$C21>$B21,DK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DK$14-$B21-1),0)","v":0},{"$f":"DK21+ IF(AND(DL$14>$B21,$C21>$B21,DL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DL$14-$B21-1),0)","v":0},{"$f":"DL21+ IF(AND(DM$14>$B21,$C21>$B21,DM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DM$14-$B21-1),0)","v":0},{"$f":"DM21+ IF(AND(DN$14>$B21,$C21>$B21,DN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DN$14-$B21-1),0)","v":0},{"$f":"DN21+ IF(AND(DO$14>$B21,$C21>$B21,DO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DO$14-$B21-1),0)","v":0},{"$f":"DO21+ IF(AND(DP$14>$B21,$C21>$B21,DP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DP$14-$B21-1),0)","v":0},{"$f":"DP21+ IF(AND(DQ$14>$B21,$C21>$B21,DQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DQ$14-$B21-1),0)","v":0},{"$f":"DQ21+ IF(AND(DR$14>$B21,$C21>$B21,DR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DR$14-$B21-1),0)","v":0},{"$f":"DR21+ IF(AND(DS$14>$B21,$C21>$B21,DS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DS$14-$B21-1),0)","v":0}]
[{"$f":"Calcs!A22","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":4},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":4},null,null,0,{"$f":"F22+ IF(AND(G$14>$B22,$C22>$B22,G$14-$B22<$C$5),OFFSET(Input!$BJ22,0,G$14-$B22-1),0)","v":0},{"$f":"G22+ IF(AND(H$14>$B22,$C22>$B22,H$14-$B22<$C$5),OFFSET(Input!$BJ22,0,H$14-$B22-1),0)","v":0},{"$f":"H22+ IF(AND(I$14>$B22,$C22>$B22,I$14-$B22<$C$5),OFFSET(Input!$BJ22,0,I$14-$B22-1),0)","v":0},{"$f":"I22+ IF(AND(J$14>$B22,$C22>$B22,J$14-$B22<$C$5),OFFSET(Input!$BJ22,0,J$14-$B22-1),0)","v":0},{"$f":"J22+ IF(AND(K$14>$B22,$C22>$B22,K$14-$B22<$C$5),OFFSET(Input!$BJ22,0,K$14-$B22-1),0)","v":0},{"$f":"K22+ IF(AND(L$14>$B22,$C22>$B22,L$14-$B22<$C$5),OFFSET(Input!$BJ22,0,L$14-$B22-1),0)","v":0},{"$f":"L22+ IF(AND(M$14>$B22,$C22>$B22,M$14-$B22<$C$5),OFFSET(Input!$BJ22,0,M$14-$B22-1),0)","v":0},{"$f":"M22+ IF(AND(N$14>$B22,$C22>$B22,N$14-$B22<$C$5),OFFSET(Input!$BJ22,0,N$14-$B22-1),0)","v":0},{"$f":"N22+ IF(AND(O$14>$B22,$C22>$B22,O$14-$B22<$C$5),OFFSET(Input!$BJ22,0,O$14-$B22-1),0)","v":0},{"$f":"O22+ IF(AND(P$14>$B22,$C22>$B22,P$14-$B22<$C$5),OFFSET(Input!$BJ22,0,P$14-$B22-1),0)","v":0},{"$f":"P22+ IF(AND(Q$14>$B22,$C22>$B22,Q$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Q$14-$B22-1),0)","v":0},{"$f":"Q22+ IF(AND(R$14>$B22,$C22>$B22,R$14-$B22<$C$5),OFFSET(Input!$BJ22,0,R$14-$B22-1),0)","v":0},{"$f":"R22+ IF(AND(S$14>$B22,$C22>$B22,S$14-$B22<$C$5),OFFSET(Input!$BJ22,0,S$14-$B22-1),0)","v":0},{"$f":"S22+ IF(AND(T$14>$B22,$C22>$B22,T$14-$B22<$C$5),OFFSET(Input!$BJ22,0,T$14-$B22-1),0)","v":0},{"$f":"T22+ IF(AND(U$14>$B22,$C22>$B22,U$14-$B22<$C$5),OFFSET(Input!$BJ22,0,U$14-$B22-1),0)","v":0},{"$f":"U22+ IF(AND(V$14>$B22,$C22>$B22,V$14-$B22<$C$5),OFFSET(Input!$BJ22,0,V$14-$B22-1),0)","v":0},{"$f":"V22+ IF(AND(W$14>$B22,$C22>$B22,W$14-$B22<$C$5),OFFSET(Input!$BJ22,0,W$14-$B22-1),0)","v":0},{"$f":"W22+ IF(AND(X$14>$B22,$C22>$B22,X$14-$B22<$C$5),OFFSET(Input!$BJ22,0,X$14-$B22-1),0)","v":0},{"$f":"X22+ IF(AND(Y$14>$B22,$C22>$B22,Y$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Y$14-$B22-1),0)","v":0},{"$f":"Y22+ IF(AND(Z$14>$B22,$C22>$B22,Z$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Z$14-$B22-1),0)","v":0},{"$f":"Z22+ IF(AND(AA$14>$B22,$C22>$B22,AA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AA$14-$B22-1),0)","v":0},{"$f":"AA22+ IF(AND(AB$14>$B22,$C22>$B22,AB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AB$14-$B22-1),0)","v":0},{"$f":"AB22+ IF(AND(AC$14>$B22,$C22>$B22,AC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AC$14-$B22-1),0)","v":0},{"$f":"AC22+ IF(AND(AD$14>$B22,$C22>$B22,AD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AD$14-$B22-1),0)","v":0},{"$f":"AD22+ IF(AND(AE$14>$B22,$C22>$B22,AE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AE$14-$B22-1),0)","v":0},{"$f":"AE22+ IF(AND(AF$14>$B22,$C22>$B22,AF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AF$14-$B22-1),0)","v":0},{"$f":"AF22+ IF(AND(AG$14>$B22,$C22>$B22,AG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AG$14-$B22-1),0)","v":0},{"$f":"AG22+ IF(AND(AH$14>$B22,$C22>$B22,AH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AH$14-$B22-1),0)","v":0},{"$f":"AH22+ IF(AND(AI$14>$B22,$C22>$B22,AI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AI$14-$B22-1),0)","v":0},{"$f":"AI22+ IF(AND(AJ$14>$B22,$C22>$B22,AJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AJ$14-$B22-1),0)","v":0},{"$f":"AJ22+ IF(AND(AK$14>$B22,$C22>$B22,AK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AK$14-$B22-1),0)","v":0},{"$f":"AK22+ IF(AND(AL$14>$B22,$C22>$B22,AL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AL$14-$B22-1),0)","v":0},{"$f":"AL22+ IF(AND(AM$14>$B22,$C22>$B22,AM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AM$14-$B22-1),0)","v":0},{"$f":"AM22+ IF(AND(AN$14>$B22,$C22>$B22,AN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AN$14-$B22-1),0)","v":0},{"$f":"AN22+ IF(AND(AO$14>$B22,$C22>$B22,AO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AO$14-$B22-1),0)","v":0},{"$f":"AO22+ IF(AND(AP$14>$B22,$C22>$B22,AP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AP$14-$B22-1),0)","v":0},{"$f":"AP22+ IF(AND(AQ$14>$B22,$C22>$B22,AQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AQ$14-$B22-1),0)","v":0},{"$f":"AQ22+ IF(AND(AR$14>$B22,$C22>$B22,AR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AR$14-$B22-1),0)","v":0},{"$f":"AR22+ IF(AND(AS$14>$B22,$C22>$B22,AS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AS$14-$B22-1),0)","v":0},{"$f":"AS22+ IF(AND(AT$14>$B22,$C22>$B22,AT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AT$14-$B22-1),0)","v":0},{"$f":"AT22+ IF(AND(AU$14>$B22,$C22>$B22,AU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AU$14-$B22-1),0)","v":0},{"$f":"AU22+ IF(AND(AV$14>$B22,$C22>$B22,AV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AV$14-$B22-1),0)","v":0},{"$f":"AV22+ IF(AND(AW$14>$B22,$C22>$B22,AW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AW$14-$B22-1),0)","v":0},{"$f":"AW22+ IF(AND(AX$14>$B22,$C22>$B22,AX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AX$14-$B22-1),0)","v":0},{"$f":"AX22+ IF(AND(AY$14>$B22,$C22>$B22,AY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AY$14-$B22-1),0)","v":0},{"$f":"AY22+ IF(AND(AZ$14>$B22,$C22>$B22,AZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AZ$14-$B22-1),0)","v":0},{"$f":"AZ22+ IF(AND(BA$14>$B22,$C22>$B22,BA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BA$14-$B22-1),0)","v":0},{"$f":"BA22+ IF(AND(BB$14>$B22,$C22>$B22,BB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BB$14-$B22-1),0)","v":0},{"$f":"BB22+ IF(AND(BC$14>$B22,$C22>$B22,BC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BC$14-$B22-1),0)","v":0},{"$f":"BC22+ IF(AND(BD$14>$B22,$C22>$B22,BD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BD$14-$B22-1),0)","v":0},{"$f":"BD22+ IF(AND(BE$14>$B22,$C22>$B22,BE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BE$14-$B22-1),0)","v":0},{"$f":"BE22+ IF(AND(BF$14>$B22,$C22>$B22,BF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BF$14-$B22-1),0)","v":0},{"$f":"BF22+ IF(AND(BG$14>$B22,$C22>$B22,BG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BG$14-$B22-1),0)","v":0},{"$f":"BG22+ IF(AND(BH$14>$B22,$C22>$B22,BH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BH$14-$B22-1),0)","v":0},{"$f":"BH22+ IF(AND(BI$14>$B22,$C22>$B22,BI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BI$14-$B22-1),0)","v":0},{"$f":"BI22+ IF(AND(BJ$14>$B22,$C22>$B22,BJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BJ$14-$B22-1),0)","v":0},{"$f":"BJ22+ IF(AND(BK$14>$B22,$C22>$B22,BK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BK$14-$B22-1),0)","v":0},{"$f":"BK22+ IF(AND(BL$14>$B22,$C22>$B22,BL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BL$14-$B22-1),0)","v":0},{"$f":"BL22+ IF(AND(BM$14>$B22,$C22>$B22,BM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BM$14-$B22-1),0)","v":0},{"$f":"BM22+ IF(AND(BN$14>$B22,$C22>$B22,BN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BN$14-$B22-1),0)","v":0},{"$f":"BN22+ IF(AND(BO$14>$B22,$C22>$B22,BO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BO$14-$B22-1),0)","v":0},{"$f":"BO22+ IF(AND(BP$14>$B22,$C22>$B22,BP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BP$14-$B22-1),0)","v":0},{"$f":"BP22+ IF(AND(BQ$14>$B22,$C22>$B22,BQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BQ$14-$B22-1),0)","v":0},{"$f":"BQ22+ IF(AND(BR$14>$B22,$C22>$B22,BR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BR$14-$B22-1),0)","v":0},{"$f":"BR22+ IF(AND(BS$14>$B22,$C22>$B22,BS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BS$14-$B22-1),0)","v":0},{"$f":"BS22+ IF(AND(BT$14>$B22,$C22>$B22,BT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BT$14-$B22-1),0)","v":0},{"$f":"BT22+ IF(AND(BU$14>$B22,$C22>$B22,BU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BU$14-$B22-1),0)","v":0},{"$f":"BU22+ IF(AND(BV$14>$B22,$C22>$B22,BV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BV$14-$B22-1),0)","v":0},{"$f":"BV22+ IF(AND(BW$14>$B22,$C22>$B22,BW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BW$14-$B22-1),0)","v":0},{"$f":"BW22+ IF(AND(BX$14>$B22,$C22>$B22,BX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BX$14-$B22-1),0)","v":0},{"$f":"BX22+ IF(AND(BY$14>$B22,$C22>$B22,BY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BY$14-$B22-1),0)","v":0},{"$f":"BY22+ IF(AND(BZ$14>$B22,$C22>$B22,BZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BZ$14-$B22-1),0)","v":0},{"$f":"BZ22+ IF(AND(CA$14>$B22,$C22>$B22,CA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CA$14-$B22-1),0)","v":0},{"$f":"CA22+ IF(AND(CB$14>$B22,$C22>$B22,CB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CB$14-$B22-1),0)","v":0},{"$f":"CB22+ IF(AND(CC$14>$B22,$C22>$B22,CC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CC$14-$B22-1),0)","v":0},{"$f":"CC22+ IF(AND(CD$14>$B22,$C22>$B22,CD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CD$14-$B22-1),0)","v":0},{"$f":"CD22+ IF(AND(CE$14>$B22,$C22>$B22,CE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CE$14-$B22-1),0)","v":0},{"$f":"CE22+ IF(AND(CF$14>$B22,$C22>$B22,CF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CF$14-$B22-1),0)","v":0},{"$f":"CF22+ IF(AND(CG$14>$B22,$C22>$B22,CG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CG$14-$B22-1),0)","v":0},{"$f":"CG22+ IF(AND(CH$14>$B22,$C22>$B22,CH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CH$14-$B22-1),0)","v":0},{"$f":"CH22+ IF(AND(CI$14>$B22,$C22>$B22,CI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CI$14-$B22-1),0)","v":0},{"$f":"CI22+ IF(AND(CJ$14>$B22,$C22>$B22,CJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CJ$14-$B22-1),0)","v":0},{"$f":"CJ22+ IF(AND(CK$14>$B22,$C22>$B22,CK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CK$14-$B22-1),0)","v":0},{"$f":"CK22+ IF(AND(CL$14>$B22,$C22>$B22,CL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CL$14-$B22-1),0)","v":0},{"$f":"CL22+ IF(AND(CM$14>$B22,$C22>$B22,CM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CM$14-$B22-1),0)","v":0},{"$f":"CM22+ IF(AND(CN$14>$B22,$C22>$B22,CN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CN$14-$B22-1),0)","v":0},{"$f":"CN22+ IF(AND(CO$14>$B22,$C22>$B22,CO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CO$14-$B22-1),0)","v":0},{"$f":"CO22+ IF(AND(CP$14>$B22,$C22>$B22,CP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CP$14-$B22-1),0)","v":0},{"$f":"CP22+ IF(AND(CQ$14>$B22,$C22>$B22,CQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CQ$14-$B22-1),0)","v":0},{"$f":"CQ22+ IF(AND(CR$14>$B22,$C22>$B22,CR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CR$14-$B22-1),0)","v":0},{"$f":"CR22+ IF(AND(CS$14>$B22,$C22>$B22,CS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CS$14-$B22-1),0)","v":0},{"$f":"CS22+ IF(AND(CT$14>$B22,$C22>$B22,CT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CT$14-$B22-1),0)","v":0},{"$f":"CT22+ IF(AND(CU$14>$B22,$C22>$B22,CU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CU$14-$B22-1),0)","v":0},{"$f":"CU22+ IF(AND(CV$14>$B22,$C22>$B22,CV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CV$14-$B22-1),0)","v":0},{"$f":"CV22+ IF(AND(CW$14>$B22,$C22>$B22,CW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CW$14-$B22-1),0)","v":0},{"$f":"CW22+ IF(AND(CX$14>$B22,$C22>$B22,CX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CX$14-$B22-1),0)","v":0},{"$f":"CX22+ IF(AND(CY$14>$B22,$C22>$B22,CY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CY$14-$B22-1),0)","v":0},{"$f":"CY22+ IF(AND(CZ$14>$B22,$C22>$B22,CZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CZ$14-$B22-1),0)","v":0},{"$f":"CZ22+ IF(AND(DA$14>$B22,$C22>$B22,DA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DA$14-$B22-1),0)","v":0},{"$f":"DA22+ IF(AND(DB$14>$B22,$C22>$B22,DB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DB$14-$B22-1),0)","v":0},{"$f":"DB22+ IF(AND(DC$14>$B22,$C22>$B22,DC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DC$14-$B22-1),0)","v":0},{"$f":"DC22+ IF(AND(DD$14>$B22,$C22>$B22,DD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DD$14-$B22-1),0)","v":0},{"$f":"DD22+ IF(AND(DE$14>$B22,$C22>$B22,DE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DE$14-$B22-1),0)","v":0},{"$f":"DE22+ IF(AND(DF$14>$B22,$C22>$B22,DF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DF$14-$B22-1),0)","v":0},{"$f":"DF22+ IF(AND(DG$14>$B22,$C22>$B22,DG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DG$14-$B22-1),0)","v":0},{"$f":"DG22+ IF(AND(DH$14>$B22,$C22>$B22,DH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DH$14-$B22-1),0)","v":0},{"$f":"DH22+ IF(AND(DI$14>$B22,$C22>$B22,DI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DI$14-$B22-1),0)","v":0},{"$f":"DI22+ IF(AND(DJ$14>$B22,$C22>$B22,DJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DJ$14-$B22-1),0)","v":0},{"$f":"DJ22+ IF(AND(DK$14>$B22,$C22>$B22,DK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DK$14-$B22-1),0)","v":0},{"$f":"DK22+ IF(AND(DL$14>$B22,$C22>$B22,DL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DL$14-$B22-1),0)","v":0},{"$f":"DL22+ IF(AND(DM$14>$B22,$C22>$B22,DM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DM$14-$B22-1),0)","v":0},{"$f":"DM22+ IF(AND(DN$14>$B22,$C22>$B22,DN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DN$14-$B22-1),0)","v":0},{"$f":"DN22+ IF(AND(DO$14>$B22,$C22>$B22,DO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DO$14-$B22-1),0)","v":0},{"$f":"DO22+ IF(AND(DP$14>$B22,$C22>$B22,DP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DP$14-$B22-1),0)","v":0},{"$f":"DP22+ IF(AND(DQ$14>$B22,$C22>$B22,DQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DQ$14-$B22-1),0)","v":0},{"$f":"DQ22+ IF(AND(DR$14>$B22,$C22>$B22,DR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DR$14-$B22-1),0)","v":0},{"$f":"DR22+ IF(AND(DS$14>$B22,$C22>$B22,DS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DS$14-$B22-1),0)","v":0}]
[{"$f":"Calcs!A23","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":4},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":4},null,null,0,{"$f":"F23+ IF(AND(G$14>$B23,$C23>$B23,G$14-$B23<$C$5),OFFSET(Input!$BJ23,0,G$14-$B23-1),0)","v":0},{"$f":"G23+ IF(AND(H$14>$B23,$C23>$B23,H$14-$B23<$C$5),OFFSET(Input!$BJ23,0,H$14-$B23-1),0)","v":0},{"$f":"H23+ IF(AND(I$14>$B23,$C23>$B23,I$14-$B23<$C$5),OFFSET(Input!$BJ23,0,I$14-$B23-1),0)","v":0},{"$f":"I23+ IF(AND(J$14>$B23,$C23>$B23,J$14-$B23<$C$5),OFFSET(Input!$BJ23,0,J$14-$B23-1),0)","v":0},{"$f":"J23+ IF(AND(K$14>$B23,$C23>$B23,K$14-$B23<$C$5),OFFSET(Input!$BJ23,0,K$14-$B23-1),0)","v":0},{"$f":"K23+ IF(AND(L$14>$B23,$C23>$B23,L$14-$B23<$C$5),OFFSET(Input!$BJ23,0,L$14-$B23-1),0)","v":0},{"$f":"L23+ IF(AND(M$14>$B23,$C23>$B23,M$14-$B23<$C$5),OFFSET(Input!$BJ23,0,M$14-$B23-1),0)","v":0},{"$f":"M23+ IF(AND(N$14>$B23,$C23>$B23,N$14-$B23<$C$5),OFFSET(Input!$BJ23,0,N$14-$B23-1),0)","v":0},{"$f":"N23+ IF(AND(O$14>$B23,$C23>$B23,O$14-$B23<$C$5),OFFSET(Input!$BJ23,0,O$14-$B23-1),0)","v":0},{"$f":"O23+ IF(AND(P$14>$B23,$C23>$B23,P$14-$B23<$C$5),OFFSET(Input!$BJ23,0,P$14-$B23-1),0)","v":0},{"$f":"P23+ IF(AND(Q$14>$B23,$C23>$B23,Q$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Q$14-$B23-1),0)","v":0},{"$f":"Q23+ IF(AND(R$14>$B23,$C23>$B23,R$14-$B23<$C$5),OFFSET(Input!$BJ23,0,R$14-$B23-1),0)","v":0},{"$f":"R23+ IF(AND(S$14>$B23,$C23>$B23,S$14-$B23<$C$5),OFFSET(Input!$BJ23,0,S$14-$B23-1),0)","v":0},{"$f":"S23+ IF(AND(T$14>$B23,$C23>$B23,T$14-$B23<$C$5),OFFSET(Input!$BJ23,0,T$14-$B23-1),0)","v":0},{"$f":"T23+ IF(AND(U$14>$B23,$C23>$B23,U$14-$B23<$C$5),OFFSET(Input!$BJ23,0,U$14-$B23-1),0)","v":0},{"$f":"U23+ IF(AND(V$14>$B23,$C23>$B23,V$14-$B23<$C$5),OFFSET(Input!$BJ23,0,V$14-$B23-1),0)","v":0},{"$f":"V23+ IF(AND(W$14>$B23,$C23>$B23,W$14-$B23<$C$5),OFFSET(Input!$BJ23,0,W$14-$B23-1),0)","v":0},{"$f":"W23+ IF(AND(X$14>$B23,$C23>$B23,X$14-$B23<$C$5),OFFSET(Input!$BJ23,0,X$14-$B23-1),0)","v":0},{"$f":"X23+ IF(AND(Y$14>$B23,$C23>$B23,Y$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Y$14-$B23-1),0)","v":0},{"$f":"Y23+ IF(AND(Z$14>$B23,$C23>$B23,Z$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Z$14-$B23-1),0)","v":0},{"$f":"Z23+ IF(AND(AA$14>$B23,$C23>$B23,AA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AA$14-$B23-1),0)","v":0},{"$f":"AA23+ IF(AND(AB$14>$B23,$C23>$B23,AB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AB$14-$B23-1),0)","v":0},{"$f":"AB23+ IF(AND(AC$14>$B23,$C23>$B23,AC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AC$14-$B23-1),0)","v":0},{"$f":"AC23+ IF(AND(AD$14>$B23,$C23>$B23,AD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AD$14-$B23-1),0)","v":0},{"$f":"AD23+ IF(AND(AE$14>$B23,$C23>$B23,AE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AE$14-$B23-1),0)","v":0},{"$f":"AE23+ IF(AND(AF$14>$B23,$C23>$B23,AF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AF$14-$B23-1),0)","v":0},{"$f":"AF23+ IF(AND(AG$14>$B23,$C23>$B23,AG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AG$14-$B23-1),0)","v":0},{"$f":"AG23+ IF(AND(AH$14>$B23,$C23>$B23,AH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AH$14-$B23-1),0)","v":0},{"$f":"AH23+ IF(AND(AI$14>$B23,$C23>$B23,AI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AI$14-$B23-1),0)","v":0},{"$f":"AI23+ IF(AND(AJ$14>$B23,$C23>$B23,AJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AJ$14-$B23-1),0)","v":0},{"$f":"AJ23+ IF(AND(AK$14>$B23,$C23>$B23,AK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AK$14-$B23-1),0)","v":0},{"$f":"AK23+ IF(AND(AL$14>$B23,$C23>$B23,AL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AL$14-$B23-1),0)","v":0},{"$f":"AL23+ IF(AND(AM$14>$B23,$C23>$B23,AM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AM$14-$B23-1),0)","v":0},{"$f":"AM23+ IF(AND(AN$14>$B23,$C23>$B23,AN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AN$14-$B23-1),0)","v":0},{"$f":"AN23+ IF(AND(AO$14>$B23,$C23>$B23,AO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AO$14-$B23-1),0)","v":0},{"$f":"AO23+ IF(AND(AP$14>$B23,$C23>$B23,AP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AP$14-$B23-1),0)","v":0},{"$f":"AP23+ IF(AND(AQ$14>$B23,$C23>$B23,AQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AQ$14-$B23-1),0)","v":0},{"$f":"AQ23+ IF(AND(AR$14>$B23,$C23>$B23,AR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AR$14-$B23-1),0)","v":0},{"$f":"AR23+ IF(AND(AS$14>$B23,$C23>$B23,AS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AS$14-$B23-1),0)","v":0},{"$f":"AS23+ IF(AND(AT$14>$B23,$C23>$B23,AT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AT$14-$B23-1),0)","v":0},{"$f":"AT23+ IF(AND(AU$14>$B23,$C23>$B23,AU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AU$14-$B23-1),0)","v":0},{"$f":"AU23+ IF(AND(AV$14>$B23,$C23>$B23,AV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AV$14-$B23-1),0)","v":0},{"$f":"AV23+ IF(AND(AW$14>$B23,$C23>$B23,AW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AW$14-$B23-1),0)","v":0},{"$f":"AW23+ IF(AND(AX$14>$B23,$C23>$B23,AX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AX$14-$B23-1),0)","v":0},{"$f":"AX23+ IF(AND(AY$14>$B23,$C23>$B23,AY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AY$14-$B23-1),0)","v":0},{"$f":"AY23+ IF(AND(AZ$14>$B23,$C23>$B23,AZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AZ$14-$B23-1),0)","v":0},{"$f":"AZ23+ IF(AND(BA$14>$B23,$C23>$B23,BA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BA$14-$B23-1),0)","v":0},{"$f":"BA23+ IF(AND(BB$14>$B23,$C23>$B23,BB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BB$14-$B23-1),0)","v":0},{"$f":"BB23+ IF(AND(BC$14>$B23,$C23>$B23,BC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BC$14-$B23-1),0)","v":0},{"$f":"BC23+ IF(AND(BD$14>$B23,$C23>$B23,BD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BD$14-$B23-1),0)","v":0},{"$f":"BD23+ IF(AND(BE$14>$B23,$C23>$B23,BE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BE$14-$B23-1),0)","v":0},{"$f":"BE23+ IF(AND(BF$14>$B23,$C23>$B23,BF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BF$14-$B23-1),0)","v":0},{"$f":"BF23+ IF(AND(BG$14>$B23,$C23>$B23,BG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BG$14-$B23-1),0)","v":0},{"$f":"BG23+ IF(AND(BH$14>$B23,$C23>$B23,BH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BH$14-$B23-1),0)","v":0},{"$f":"BH23+ IF(AND(BI$14>$B23,$C23>$B23,BI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BI$14-$B23-1),0)","v":0},{"$f":"BI23+ IF(AND(BJ$14>$B23,$C23>$B23,BJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BJ$14-$B23-1),0)","v":0},{"$f":"BJ23+ IF(AND(BK$14>$B23,$C23>$B23,BK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BK$14-$B23-1),0)","v":0},{"$f":"BK23+ IF(AND(BL$14>$B23,$C23>$B23,BL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BL$14-$B23-1),0)","v":0},{"$f":"BL23+ IF(AND(BM$14>$B23,$C23>$B23,BM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BM$14-$B23-1),0)","v":0},{"$f":"BM23+ IF(AND(BN$14>$B23,$C23>$B23,BN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BN$14-$B23-1),0)","v":0},{"$f":"BN23+ IF(AND(BO$14>$B23,$C23>$B23,BO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BO$14-$B23-1),0)","v":0},{"$f":"BO23+ IF(AND(BP$14>$B23,$C23>$B23,BP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BP$14-$B23-1),0)","v":0},{"$f":"BP23+ IF(AND(BQ$14>$B23,$C23>$B23,BQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BQ$14-$B23-1),0)","v":0},{"$f":"BQ23+ IF(AND(BR$14>$B23,$C23>$B23,BR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BR$14-$B23-1),0)","v":0},{"$f":"BR23+ IF(AND(BS$14>$B23,$C23>$B23,BS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BS$14-$B23-1),0)","v":0},{"$f":"BS23+ IF(AND(BT$14>$B23,$C23>$B23,BT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BT$14-$B23-1),0)","v":0},{"$f":"BT23+ IF(AND(BU$14>$B23,$C23>$B23,BU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BU$14-$B23-1),0)","v":0},{"$f":"BU23+ IF(AND(BV$14>$B23,$C23>$B23,BV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BV$14-$B23-1),0)","v":0},{"$f":"BV23+ IF(AND(BW$14>$B23,$C23>$B23,BW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BW$14-$B23-1),0)","v":0},{"$f":"BW23+ IF(AND(BX$14>$B23,$C23>$B23,BX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BX$14-$B23-1),0)","v":0},{"$f":"BX23+ IF(AND(BY$14>$B23,$C23>$B23,BY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BY$14-$B23-1),0)","v":0},{"$f":"BY23+ IF(AND(BZ$14>$B23,$C23>$B23,BZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BZ$14-$B23-1),0)","v":0},{"$f":"BZ23+ IF(AND(CA$14>$B23,$C23>$B23,CA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CA$14-$B23-1),0)","v":0},{"$f":"CA23+ IF(AND(CB$14>$B23,$C23>$B23,CB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CB$14-$B23-1),0)","v":0},{"$f":"CB23+ IF(AND(CC$14>$B23,$C23>$B23,CC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CC$14-$B23-1),0)","v":0},{"$f":"CC23+ IF(AND(CD$14>$B23,$C23>$B23,CD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CD$14-$B23-1),0)","v":0},{"$f":"CD23+ IF(AND(CE$14>$B23,$C23>$B23,CE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CE$14-$B23-1),0)","v":0},{"$f":"CE23+ IF(AND(CF$14>$B23,$C23>$B23,CF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CF$14-$B23-1),0)","v":0},{"$f":"CF23+ IF(AND(CG$14>$B23,$C23>$B23,CG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CG$14-$B23-1),0)","v":0},{"$f":"CG23+ IF(AND(CH$14>$B23,$C23>$B23,CH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CH$14-$B23-1),0)","v":0},{"$f":"CH23+ IF(AND(CI$14>$B23,$C23>$B23,CI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CI$14-$B23-1),0)","v":0},{"$f":"CI23+ IF(AND(CJ$14>$B23,$C23>$B23,CJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CJ$14-$B23-1),0)","v":0},{"$f":"CJ23+ IF(AND(CK$14>$B23,$C23>$B23,CK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CK$14-$B23-1),0)","v":0},{"$f":"CK23+ IF(AND(CL$14>$B23,$C23>$B23,CL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CL$14-$B23-1),0)","v":0},{"$f":"CL23+ IF(AND(CM$14>$B23,$C23>$B23,CM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CM$14-$B23-1),0)","v":0},{"$f":"CM23+ IF(AND(CN$14>$B23,$C23>$B23,CN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CN$14-$B23-1),0)","v":0},{"$f":"CN23+ IF(AND(CO$14>$B23,$C23>$B23,CO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CO$14-$B23-1),0)","v":0},{"$f":"CO23+ IF(AND(CP$14>$B23,$C23>$B23,CP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CP$14-$B23-1),0)","v":0},{"$f":"CP23+ IF(AND(CQ$14>$B23,$C23>$B23,CQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CQ$14-$B23-1),0)","v":0},{"$f":"CQ23+ IF(AND(CR$14>$B23,$C23>$B23,CR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CR$14-$B23-1),0)","v":0},{"$f":"CR23+ IF(AND(CS$14>$B23,$C23>$B23,CS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CS$14-$B23-1),0)","v":0},{"$f":"CS23+ IF(AND(CT$14>$B23,$C23>$B23,CT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CT$14-$B23-1),0)","v":0},{"$f":"CT23+ IF(AND(CU$14>$B23,$C23>$B23,CU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CU$14-$B23-1),0)","v":0},{"$f":"CU23+ IF(AND(CV$14>$B23,$C23>$B23,CV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CV$14-$B23-1),0)","v":0},{"$f":"CV23+ IF(AND(CW$14>$B23,$C23>$B23,CW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CW$14-$B23-1),0)","v":0},{"$f":"CW23+ IF(AND(CX$14>$B23,$C23>$B23,CX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CX$14-$B23-1),0)","v":0},{"$f":"CX23+ IF(AND(CY$14>$B23,$C23>$B23,CY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CY$14-$B23-1),0)","v":0},{"$f":"CY23+ IF(AND(CZ$14>$B23,$C23>$B23,CZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CZ$14-$B23-1),0)","v":0},{"$f":"CZ23+ IF(AND(DA$14>$B23,$C23>$B23,DA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DA$14-$B23-1),0)","v":0},{"$f":"DA23+ IF(AND(DB$14>$B23,$C23>$B23,DB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DB$14-$B23-1),0)","v":0},{"$f":"DB23+ IF(AND(DC$14>$B23,$C23>$B23,DC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DC$14-$B23-1),0)","v":0},{"$f":"DC23+ IF(AND(DD$14>$B23,$C23>$B23,DD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DD$14-$B23-1),0)","v":0},{"$f":"DD23+ IF(AND(DE$14>$B23,$C23>$B23,DE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DE$14-$B23-1),0)","v":0},{"$f":"DE23+ IF(AND(DF$14>$B23,$C23>$B23,DF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DF$14-$B23-1),0)","v":0},{"$f":"DF23+ IF(AND(DG$14>$B23,$C23>$B23,DG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DG$14-$B23-1),0)","v":0},{"$f":"DG23+ IF(AND(DH$14>$B23,$C23>$B23,DH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DH$14-$B23-1),0)","v":0},{"$f":"DH23+ IF(AND(DI$14>$B23,$C23>$B23,DI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DI$14-$B23-1),0)","v":0},{"$f":"DI23+ IF(AND(DJ$14>$B23,$C23>$B23,DJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DJ$14-$B23-1),0)","v":0},{"$f":"DJ23+ IF(AND(DK$14>$B23,$C23>$B23,DK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DK$14-$B23-1),0)","v":0},{"$f":"DK23+ IF(AND(DL$14>$B23,$C23>$B23,DL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DL$14-$B23-1),0)","v":0},{"$f":"DL23+ IF(AND(DM$14>$B23,$C23>$B23,DM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DM$14-$B23-1),0)","v":0},{"$f":"DM23+ IF(AND(DN$14>$B23,$C23>$B23,DN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DN$14-$B23-1),0)","v":0},{"$f":"DN23+ IF(AND(DO$14>$B23,$C23>$B23,DO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DO$14-$B23-1),0)","v":0},{"$f":"DO23+ IF(AND(DP$14>$B23,$C23>$B23,DP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DP$14-$B23-1),0)","v":0},{"$f":"DP23+ IF(AND(DQ$14>$B23,$C23>$B23,DQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DQ$14-$B23-1),0)","v":0},{"$f":"DQ23+ IF(AND(DR$14>$B23,$C23>$B23,DR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DR$14-$B23-1),0)","v":0},{"$f":"DR23+ IF(AND(DS$14>$B23,$C23>$B23,DS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DS$14-$B23-1),0)","v":0}]
[{"$f":"Calcs!A24","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":4},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":4},null,null,0,{"$f":"F24+ IF(AND(G$14>$B24,$C24>$B24,G$14-$B24<$C$5),OFFSET(Input!$BJ24,0,G$14-$B24-1),0)","v":0},{"$f":"G24+ IF(AND(H$14>$B24,$C24>$B24,H$14-$B24<$C$5),OFFSET(Input!$BJ24,0,H$14-$B24-1),0)","v":0},{"$f":"H24+ IF(AND(I$14>$B24,$C24>$B24,I$14-$B24<$C$5),OFFSET(Input!$BJ24,0,I$14-$B24-1),0)","v":0},{"$f":"I24+ IF(AND(J$14>$B24,$C24>$B24,J$14-$B24<$C$5),OFFSET(Input!$BJ24,0,J$14-$B24-1),0)","v":0},{"$f":"J24+ IF(AND(K$14>$B24,$C24>$B24,K$14-$B24<$C$5),OFFSET(Input!$BJ24,0,K$14-$B24-1),0)","v":0},{"$f":"K24+ IF(AND(L$14>$B24,$C24>$B24,L$14-$B24<$C$5),OFFSET(Input!$BJ24,0,L$14-$B24-1),0)","v":0},{"$f":"L24+ IF(AND(M$14>$B24,$C24>$B24,M$14-$B24<$C$5),OFFSET(Input!$BJ24,0,M$14-$B24-1),0)","v":0},{"$f":"M24+ IF(AND(N$14>$B24,$C24>$B24,N$14-$B24<$C$5),OFFSET(Input!$BJ24,0,N$14-$B24-1),0)","v":0},{"$f":"N24+ IF(AND(O$14>$B24,$C24>$B24,O$14-$B24<$C$5),OFFSET(Input!$BJ24,0,O$14-$B24-1),0)","v":0},{"$f":"O24+ IF(AND(P$14>$B24,$C24>$B24,P$14-$B24<$C$5),OFFSET(Input!$BJ24,0,P$14-$B24-1),0)","v":0},{"$f":"P24+ IF(AND(Q$14>$B24,$C24>$B24,Q$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Q$14-$B24-1),0)","v":0},{"$f":"Q24+ IF(AND(R$14>$B24,$C24>$B24,R$14-$B24<$C$5),OFFSET(Input!$BJ24,0,R$14-$B24-1),0)","v":0},{"$f":"R24+ IF(AND(S$14>$B24,$C24>$B24,S$14-$B24<$C$5),OFFSET(Input!$BJ24,0,S$14-$B24-1),0)","v":0},{"$f":"S24+ IF(AND(T$14>$B24,$C24>$B24,T$14-$B24<$C$5),OFFSET(Input!$BJ24,0,T$14-$B24-1),0)","v":0},{"$f":"T24+ IF(AND(U$14>$B24,$C24>$B24,U$14-$B24<$C$5),OFFSET(Input!$BJ24,0,U$14-$B24-1),0)","v":0},{"$f":"U24+ IF(AND(V$14>$B24,$C24>$B24,V$14-$B24<$C$5),OFFSET(Input!$BJ24,0,V$14-$B24-1),0)","v":0},{"$f":"V24+ IF(AND(W$14>$B24,$C24>$B24,W$14-$B24<$C$5),OFFSET(Input!$BJ24,0,W$14-$B24-1),0)","v":0},{"$f":"W24+ IF(AND(X$14>$B24,$C24>$B24,X$14-$B24<$C$5),OFFSET(Input!$BJ24,0,X$14-$B24-1),0)","v":0},{"$f":"X24+ IF(AND(Y$14>$B24,$C24>$B24,Y$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Y$14-$B24-1),0)","v":0},{"$f":"Y24+ IF(AND(Z$14>$B24,$C24>$B24,Z$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Z$14-$B24-1),0)","v":0},{"$f":"Z24+ IF(AND(AA$14>$B24,$C24>$B24,AA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AA$14-$B24-1),0)","v":0},{"$f":"AA24+ IF(AND(AB$14>$B24,$C24>$B24,AB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AB$14-$B24-1),0)","v":0},{"$f":"AB24+ IF(AND(AC$14>$B24,$C24>$B24,AC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AC$14-$B24-1),0)","v":0},{"$f":"AC24+ IF(AND(AD$14>$B24,$C24>$B24,AD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AD$14-$B24-1),0)","v":0},{"$f":"AD24+ IF(AND(AE$14>$B24,$C24>$B24,AE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AE$14-$B24-1),0)","v":0},{"$f":"AE24+ IF(AND(AF$14>$B24,$C24>$B24,AF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AF$14-$B24-1),0)","v":0},{"$f":"AF24+ IF(AND(AG$14>$B24,$C24>$B24,AG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AG$14-$B24-1),0)","v":0},{"$f":"AG24+ IF(AND(AH$14>$B24,$C24>$B24,AH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AH$14-$B24-1),0)","v":0},{"$f":"AH24+ IF(AND(AI$14>$B24,$C24>$B24,AI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AI$14-$B24-1),0)","v":0},{"$f":"AI24+ IF(AND(AJ$14>$B24,$C24>$B24,AJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AJ$14-$B24-1),0)","v":0},{"$f":"AJ24+ IF(AND(AK$14>$B24,$C24>$B24,AK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AK$14-$B24-1),0)","v":0},{"$f":"AK24+ IF(AND(AL$14>$B24,$C24>$B24,AL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AL$14-$B24-1),0)","v":0},{"$f":"AL24+ IF(AND(AM$14>$B24,$C24>$B24,AM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AM$14-$B24-1),0)","v":0},{"$f":"AM24+ IF(AND(AN$14>$B24,$C24>$B24,AN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AN$14-$B24-1),0)","v":0},{"$f":"AN24+ IF(AND(AO$14>$B24,$C24>$B24,AO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AO$14-$B24-1),0)","v":0},{"$f":"AO24+ IF(AND(AP$14>$B24,$C24>$B24,AP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AP$14-$B24-1),0)","v":0},{"$f":"AP24+ IF(AND(AQ$14>$B24,$C24>$B24,AQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AQ$14-$B24-1),0)","v":0},{"$f":"AQ24+ IF(AND(AR$14>$B24,$C24>$B24,AR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AR$14-$B24-1),0)","v":0},{"$f":"AR24+ IF(AND(AS$14>$B24,$C24>$B24,AS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AS$14-$B24-1),0)","v":0},{"$f":"AS24+ IF(AND(AT$14>$B24,$C24>$B24,AT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AT$14-$B24-1),0)","v":0},{"$f":"AT24+ IF(AND(AU$14>$B24,$C24>$B24,AU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AU$14-$B24-1),0)","v":0},{"$f":"AU24+ IF(AND(AV$14>$B24,$C24>$B24,AV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AV$14-$B24-1),0)","v":0},{"$f":"AV24+ IF(AND(AW$14>$B24,$C24>$B24,AW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AW$14-$B24-1),0)","v":0},{"$f":"AW24+ IF(AND(AX$14>$B24,$C24>$B24,AX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AX$14-$B24-1),0)","v":0},{"$f":"AX24+ IF(AND(AY$14>$B24,$C24>$B24,AY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AY$14-$B24-1),0)","v":0},{"$f":"AY24+ IF(AND(AZ$14>$B24,$C24>$B24,AZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AZ$14-$B24-1),0)","v":0},{"$f":"AZ24+ IF(AND(BA$14>$B24,$C24>$B24,BA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BA$14-$B24-1),0)","v":0},{"$f":"BA24+ IF(AND(BB$14>$B24,$C24>$B24,BB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BB$14-$B24-1),0)","v":0},{"$f":"BB24+ IF(AND(BC$14>$B24,$C24>$B24,BC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BC$14-$B24-1),0)","v":0},{"$f":"BC24+ IF(AND(BD$14>$B24,$C24>$B24,BD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BD$14-$B24-1),0)","v":0},{"$f":"BD24+ IF(AND(BE$14>$B24,$C24>$B24,BE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BE$14-$B24-1),0)","v":0},{"$f":"BE24+ IF(AND(BF$14>$B24,$C24>$B24,BF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BF$14-$B24-1),0)","v":0},{"$f":"BF24+ IF(AND(BG$14>$B24,$C24>$B24,BG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BG$14-$B24-1),0)","v":0},{"$f":"BG24+ IF(AND(BH$14>$B24,$C24>$B24,BH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BH$14-$B24-1),0)","v":0},{"$f":"BH24+ IF(AND(BI$14>$B24,$C24>$B24,BI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BI$14-$B24-1),0)","v":0},{"$f":"BI24+ IF(AND(BJ$14>$B24,$C24>$B24,BJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BJ$14-$B24-1),0)","v":0},{"$f":"BJ24+ IF(AND(BK$14>$B24,$C24>$B24,BK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BK$14-$B24-1),0)","v":0},{"$f":"BK24+ IF(AND(BL$14>$B24,$C24>$B24,BL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BL$14-$B24-1),0)","v":0},{"$f":"BL24+ IF(AND(BM$14>$B24,$C24>$B24,BM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BM$14-$B24-1),0)","v":0},{"$f":"BM24+ IF(AND(BN$14>$B24,$C24>$B24,BN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BN$14-$B24-1),0)","v":0},{"$f":"BN24+ IF(AND(BO$14>$B24,$C24>$B24,BO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BO$14-$B24-1),0)","v":0},{"$f":"BO24+ IF(AND(BP$14>$B24,$C24>$B24,BP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BP$14-$B24-1),0)","v":0},{"$f":"BP24+ IF(AND(BQ$14>$B24,$C24>$B24,BQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BQ$14-$B24-1),0)","v":0},{"$f":"BQ24+ IF(AND(BR$14>$B24,$C24>$B24,BR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BR$14-$B24-1),0)","v":0},{"$f":"BR24+ IF(AND(BS$14>$B24,$C24>$B24,BS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BS$14-$B24-1),0)","v":0},{"$f":"BS24+ IF(AND(BT$14>$B24,$C24>$B24,BT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BT$14-$B24-1),0)","v":0},{"$f":"BT24+ IF(AND(BU$14>$B24,$C24>$B24,BU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BU$14-$B24-1),0)","v":0},{"$f":"BU24+ IF(AND(BV$14>$B24,$C24>$B24,BV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BV$14-$B24-1),0)","v":0},{"$f":"BV24+ IF(AND(BW$14>$B24,$C24>$B24,BW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BW$14-$B24-1),0)","v":0},{"$f":"BW24+ IF(AND(BX$14>$B24,$C24>$B24,BX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BX$14-$B24-1),0)","v":0},{"$f":"BX24+ IF(AND(BY$14>$B24,$C24>$B24,BY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BY$14-$B24-1),0)","v":0},{"$f":"BY24+ IF(AND(BZ$14>$B24,$C24>$B24,BZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BZ$14-$B24-1),0)","v":0},{"$f":"BZ24+ IF(AND(CA$14>$B24,$C24>$B24,CA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CA$14-$B24-1),0)","v":0},{"$f":"CA24+ IF(AND(CB$14>$B24,$C24>$B24,CB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CB$14-$B24-1),0)","v":0},{"$f":"CB24+ IF(AND(CC$14>$B24,$C24>$B24,CC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CC$14-$B24-1),0)","v":0},{"$f":"CC24+ IF(AND(CD$14>$B24,$C24>$B24,CD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CD$14-$B24-1),0)","v":0},{"$f":"CD24+ IF(AND(CE$14>$B24,$C24>$B24,CE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CE$14-$B24-1),0)","v":0},{"$f":"CE24+ IF(AND(CF$14>$B24,$C24>$B24,CF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CF$14-$B24-1),0)","v":0},{"$f":"CF24+ IF(AND(CG$14>$B24,$C24>$B24,CG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CG$14-$B24-1),0)","v":0},{"$f":"CG24+ IF(AND(CH$14>$B24,$C24>$B24,CH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CH$14-$B24-1),0)","v":0},{"$f":"CH24+ IF(AND(CI$14>$B24,$C24>$B24,CI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CI$14-$B24-1),0)","v":0},{"$f":"CI24+ IF(AND(CJ$14>$B24,$C24>$B24,CJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CJ$14-$B24-1),0)","v":0},{"$f":"CJ24+ IF(AND(CK$14>$B24,$C24>$B24,CK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CK$14-$B24-1),0)","v":0},{"$f":"CK24+ IF(AND(CL$14>$B24,$C24>$B24,CL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CL$14-$B24-1),0)","v":0},{"$f":"CL24+ IF(AND(CM$14>$B24,$C24>$B24,CM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CM$14-$B24-1),0)","v":0},{"$f":"CM24+ IF(AND(CN$14>$B24,$C24>$B24,CN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CN$14-$B24-1),0)","v":0},{"$f":"CN24+ IF(AND(CO$14>$B24,$C24>$B24,CO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CO$14-$B24-1),0)","v":0},{"$f":"CO24+ IF(AND(CP$14>$B24,$C24>$B24,CP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CP$14-$B24-1),0)","v":0},{"$f":"CP24+ IF(AND(CQ$14>$B24,$C24>$B24,CQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CQ$14-$B24-1),0)","v":0},{"$f":"CQ24+ IF(AND(CR$14>$B24,$C24>$B24,CR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CR$14-$B24-1),0)","v":0},{"$f":"CR24+ IF(AND(CS$14>$B24,$C24>$B24,CS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CS$14-$B24-1),0)","v":0},{"$f":"CS24+ IF(AND(CT$14>$B24,$C24>$B24,CT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CT$14-$B24-1),0)","v":0},{"$f":"CT24+ IF(AND(CU$14>$B24,$C24>$B24,CU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CU$14-$B24-1),0)","v":0},{"$f":"CU24+ IF(AND(CV$14>$B24,$C24>$B24,CV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CV$14-$B24-1),0)","v":0},{"$f":"CV24+ IF(AND(CW$14>$B24,$C24>$B24,CW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CW$14-$B24-1),0)","v":0},{"$f":"CW24+ IF(AND(CX$14>$B24,$C24>$B24,CX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CX$14-$B24-1),0)","v":0},{"$f":"CX24+ IF(AND(CY$14>$B24,$C24>$B24,CY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CY$14-$B24-1),0)","v":0},{"$f":"CY24+ IF(AND(CZ$14>$B24,$C24>$B24,CZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CZ$14-$B24-1),0)","v":0},{"$f":"CZ24+ IF(AND(DA$14>$B24,$C24>$B24,DA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DA$14-$B24-1),0)","v":0},{"$f":"DA24+ IF(AND(DB$14>$B24,$C24>$B24,DB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DB$14-$B24-1),0)","v":0},{"$f":"DB24+ IF(AND(DC$14>$B24,$C24>$B24,DC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DC$14-$B24-1),0)","v":0},{"$f":"DC24+ IF(AND(DD$14>$B24,$C24>$B24,DD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DD$14-$B24-1),0)","v":0},{"$f":"DD24+ IF(AND(DE$14>$B24,$C24>$B24,DE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DE$14-$B24-1),0)","v":0},{"$f":"DE24+ IF(AND(DF$14>$B24,$C24>$B24,DF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DF$14-$B24-1),0)","v":0},{"$f":"DF24+ IF(AND(DG$14>$B24,$C24>$B24,DG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DG$14-$B24-1),0)","v":0},{"$f":"DG24+ IF(AND(DH$14>$B24,$C24>$B24,DH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DH$14-$B24-1),0)","v":0},{"$f":"DH24+ IF(AND(DI$14>$B24,$C24>$B24,DI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DI$14-$B24-1),0)","v":0},{"$f":"DI24+ IF(AND(DJ$14>$B24,$C24>$B24,DJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DJ$14-$B24-1),0)","v":0},{"$f":"DJ24+ IF(AND(DK$14>$B24,$C24>$B24,DK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DK$14-$B24-1),0)","v":0},{"$f":"DK24+ IF(AND(DL$14>$B24,$C24>$B24,DL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DL$14-$B24-1),0)","v":0},{"$f":"DL24+ IF(AND(DM$14>$B24,$C24>$B24,DM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DM$14-$B24-1),0)","v":0},{"$f":"DM24+ IF(AND(DN$14>$B24,$C24>$B24,DN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DN$14-$B24-1),0)","v":0},{"$f":"DN24+ IF(AND(DO$14>$B24,$C24>$B24,DO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DO$14-$B24-1),0)","v":0},{"$f":"DO24+ IF(AND(DP$14>$B24,$C24>$B24,DP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DP$14-$B24-1),0)","v":0},{"$f":"DP24+ IF(AND(DQ$14>$B24,$C24>$B24,DQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DQ$14-$B24-1),0)","v":0},{"$f":"DQ24+ IF(AND(DR$14>$B24,$C24>$B24,DR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DR$14-$B24-1),0)","v":0},{"$f":"DR24+ IF(AND(DS$14>$B24,$C24>$B24,DS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DS$14-$B24-1),0)","v":0}]
[{"$f":"Calcs!A25","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":4},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":4},null,null,0,{"$f":"F25+ IF(AND(G$14>$B25,$C25>$B25,G$14-$B25<$C$5),OFFSET(Input!$BJ25,0,G$14-$B25-1),0)","v":0},{"$f":"G25+ IF(AND(H$14>$B25,$C25>$B25,H$14-$B25<$C$5),OFFSET(Input!$BJ25,0,H$14-$B25-1),0)","v":0},{"$f":"H25+ IF(AND(I$14>$B25,$C25>$B25,I$14-$B25<$C$5),OFFSET(Input!$BJ25,0,I$14-$B25-1),0)","v":0},{"$f":"I25+ IF(AND(J$14>$B25,$C25>$B25,J$14-$B25<$C$5),OFFSET(Input!$BJ25,0,J$14-$B25-1),0)","v":0},{"$f":"J25+ IF(AND(K$14>$B25,$C25>$B25,K$14-$B25<$C$5),OFFSET(Input!$BJ25,0,K$14-$B25-1),0)","v":0},{"$f":"K25+ IF(AND(L$14>$B25,$C25>$B25,L$14-$B25<$C$5),OFFSET(Input!$BJ25,0,L$14-$B25-1),0)","v":0},{"$f":"L25+ IF(AND(M$14>$B25,$C25>$B25,M$14-$B25<$C$5),OFFSET(Input!$BJ25,0,M$14-$B25-1),0)","v":0},{"$f":"M25+ IF(AND(N$14>$B25,$C25>$B25,N$14-$B25<$C$5),OFFSET(Input!$BJ25,0,N$14-$B25-1),0)","v":0},{"$f":"N25+ IF(AND(O$14>$B25,$C25>$B25,O$14-$B25<$C$5),OFFSET(Input!$BJ25,0,O$14-$B25-1),0)","v":0},{"$f":"O25+ IF(AND(P$14>$B25,$C25>$B25,P$14-$B25<$C$5),OFFSET(Input!$BJ25,0,P$14-$B25-1),0)","v":0},{"$f":"P25+ IF(AND(Q$14>$B25,$C25>$B25,Q$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Q$14-$B25-1),0)","v":0},{"$f":"Q25+ IF(AND(R$14>$B25,$C25>$B25,R$14-$B25<$C$5),OFFSET(Input!$BJ25,0,R$14-$B25-1),0)","v":0},{"$f":"R25+ IF(AND(S$14>$B25,$C25>$B25,S$14-$B25<$C$5),OFFSET(Input!$BJ25,0,S$14-$B25-1),0)","v":0},{"$f":"S25+ IF(AND(T$14>$B25,$C25>$B25,T$14-$B25<$C$5),OFFSET(Input!$BJ25,0,T$14-$B25-1),0)","v":0},{"$f":"T25+ IF(AND(U$14>$B25,$C25>$B25,U$14-$B25<$C$5),OFFSET(Input!$BJ25,0,U$14-$B25-1),0)","v":0},{"$f":"U25+ IF(AND(V$14>$B25,$C25>$B25,V$14-$B25<$C$5),OFFSET(Input!$BJ25,0,V$14-$B25-1),0)","v":0},{"$f":"V25+ IF(AND(W$14>$B25,$C25>$B25,W$14-$B25<$C$5),OFFSET(Input!$BJ25,0,W$14-$B25-1),0)","v":0},{"$f":"W25+ IF(AND(X$14>$B25,$C25>$B25,X$14-$B25<$C$5),OFFSET(Input!$BJ25,0,X$14-$B25-1),0)","v":0},{"$f":"X25+ IF(AND(Y$14>$B25,$C25>$B25,Y$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Y$14-$B25-1),0)","v":0},{"$f":"Y25+ IF(AND(Z$14>$B25,$C25>$B25,Z$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Z$14-$B25-1),0)","v":0},{"$f":"Z25+ IF(AND(AA$14>$B25,$C25>$B25,AA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AA$14-$B25-1),0)","v":0},{"$f":"AA25+ IF(AND(AB$14>$B25,$C25>$B25,AB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AB$14-$B25-1),0)","v":0},{"$f":"AB25+ IF(AND(AC$14>$B25,$C25>$B25,AC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AC$14-$B25-1),0)","v":0},{"$f":"AC25+ IF(AND(AD$14>$B25,$C25>$B25,AD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AD$14-$B25-1),0)","v":0},{"$f":"AD25+ IF(AND(AE$14>$B25,$C25>$B25,AE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AE$14-$B25-1),0)","v":0},{"$f":"AE25+ IF(AND(AF$14>$B25,$C25>$B25,AF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AF$14-$B25-1),0)","v":0},{"$f":"AF25+ IF(AND(AG$14>$B25,$C25>$B25,AG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AG$14-$B25-1),0)","v":0},{"$f":"AG25+ IF(AND(AH$14>$B25,$C25>$B25,AH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AH$14-$B25-1),0)","v":0},{"$f":"AH25+ IF(AND(AI$14>$B25,$C25>$B25,AI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AI$14-$B25-1),0)","v":0},{"$f":"AI25+ IF(AND(AJ$14>$B25,$C25>$B25,AJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AJ$14-$B25-1),0)","v":0},{"$f":"AJ25+ IF(AND(AK$14>$B25,$C25>$B25,AK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AK$14-$B25-1),0)","v":0},{"$f":"AK25+ IF(AND(AL$14>$B25,$C25>$B25,AL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AL$14-$B25-1),0)","v":0},{"$f":"AL25+ IF(AND(AM$14>$B25,$C25>$B25,AM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AM$14-$B25-1),0)","v":0},{"$f":"AM25+ IF(AND(AN$14>$B25,$C25>$B25,AN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AN$14-$B25-1),0)","v":0},{"$f":"AN25+ IF(AND(AO$14>$B25,$C25>$B25,AO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AO$14-$B25-1),0)","v":0},{"$f":"AO25+ IF(AND(AP$14>$B25,$C25>$B25,AP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AP$14-$B25-1),0)","v":0},{"$f":"AP25+ IF(AND(AQ$14>$B25,$C25>$B25,AQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AQ$14-$B25-1),0)","v":0},{"$f":"AQ25+ IF(AND(AR$14>$B25,$C25>$B25,AR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AR$14-$B25-1),0)","v":0},{"$f":"AR25+ IF(AND(AS$14>$B25,$C25>$B25,AS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AS$14-$B25-1),0)","v":0},{"$f":"AS25+ IF(AND(AT$14>$B25,$C25>$B25,AT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AT$14-$B25-1),0)","v":0},{"$f":"AT25+ IF(AND(AU$14>$B25,$C25>$B25,AU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AU$14-$B25-1),0)","v":0},{"$f":"AU25+ IF(AND(AV$14>$B25,$C25>$B25,AV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AV$14-$B25-1),0)","v":0},{"$f":"AV25+ IF(AND(AW$14>$B25,$C25>$B25,AW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AW$14-$B25-1),0)","v":0},{"$f":"AW25+ IF(AND(AX$14>$B25,$C25>$B25,AX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AX$14-$B25-1),0)","v":0},{"$f":"AX25+ IF(AND(AY$14>$B25,$C25>$B25,AY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AY$14-$B25-1),0)","v":0},{"$f":"AY25+ IF(AND(AZ$14>$B25,$C25>$B25,AZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AZ$14-$B25-1),0)","v":0},{"$f":"AZ25+ IF(AND(BA$14>$B25,$C25>$B25,BA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BA$14-$B25-1),0)","v":0},{"$f":"BA25+ IF(AND(BB$14>$B25,$C25>$B25,BB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BB$14-$B25-1),0)","v":0},{"$f":"BB25+ IF(AND(BC$14>$B25,$C25>$B25,BC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BC$14-$B25-1),0)","v":0},{"$f":"BC25+ IF(AND(BD$14>$B25,$C25>$B25,BD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BD$14-$B25-1),0)","v":0},{"$f":"BD25+ IF(AND(BE$14>$B25,$C25>$B25,BE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BE$14-$B25-1),0)","v":0},{"$f":"BE25+ IF(AND(BF$14>$B25,$C25>$B25,BF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BF$14-$B25-1),0)","v":0},{"$f":"BF25+ IF(AND(BG$14>$B25,$C25>$B25,BG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BG$14-$B25-1),0)","v":0},{"$f":"BG25+ IF(AND(BH$14>$B25,$C25>$B25,BH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BH$14-$B25-1),0)","v":0},{"$f":"BH25+ IF(AND(BI$14>$B25,$C25>$B25,BI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BI$14-$B25-1),0)","v":0},{"$f":"BI25+ IF(AND(BJ$14>$B25,$C25>$B25,BJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BJ$14-$B25-1),0)","v":0},{"$f":"BJ25+ IF(AND(BK$14>$B25,$C25>$B25,BK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BK$14-$B25-1),0)","v":0},{"$f":"BK25+ IF(AND(BL$14>$B25,$C25>$B25,BL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BL$14-$B25-1),0)","v":0},{"$f":"BL25+ IF(AND(BM$14>$B25,$C25>$B25,BM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BM$14-$B25-1),0)","v":0},{"$f":"BM25+ IF(AND(BN$14>$B25,$C25>$B25,BN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BN$14-$B25-1),0)","v":0},{"$f":"BN25+ IF(AND(BO$14>$B25,$C25>$B25,BO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BO$14-$B25-1),0)","v":0},{"$f":"BO25+ IF(AND(BP$14>$B25,$C25>$B25,BP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BP$14-$B25-1),0)","v":0},{"$f":"BP25+ IF(AND(BQ$14>$B25,$C25>$B25,BQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BQ$14-$B25-1),0)","v":0},{"$f":"BQ25+ IF(AND(BR$14>$B25,$C25>$B25,BR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BR$14-$B25-1),0)","v":0},{"$f":"BR25+ IF(AND(BS$14>$B25,$C25>$B25,BS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BS$14-$B25-1),0)","v":0},{"$f":"BS25+ IF(AND(BT$14>$B25,$C25>$B25,BT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BT$14-$B25-1),0)","v":0},{"$f":"BT25+ IF(AND(BU$14>$B25,$C25>$B25,BU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BU$14-$B25-1),0)","v":0},{"$f":"BU25+ IF(AND(BV$14>$B25,$C25>$B25,BV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BV$14-$B25-1),0)","v":0},{"$f":"BV25+ IF(AND(BW$14>$B25,$C25>$B25,BW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BW$14-$B25-1),0)","v":0},{"$f":"BW25+ IF(AND(BX$14>$B25,$C25>$B25,BX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BX$14-$B25-1),0)","v":0},{"$f":"BX25+ IF(AND(BY$14>$B25,$C25>$B25,BY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BY$14-$B25-1),0)","v":0},{"$f":"BY25+ IF(AND(BZ$14>$B25,$C25>$B25,BZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BZ$14-$B25-1),0)","v":0},{"$f":"BZ25+ IF(AND(CA$14>$B25,$C25>$B25,CA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CA$14-$B25-1),0)","v":0},{"$f":"CA25+ IF(AND(CB$14>$B25,$C25>$B25,CB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CB$14-$B25-1),0)","v":0},{"$f":"CB25+ IF(AND(CC$14>$B25,$C25>$B25,CC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CC$14-$B25-1),0)","v":0},{"$f":"CC25+ IF(AND(CD$14>$B25,$C25>$B25,CD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CD$14-$B25-1),0)","v":0},{"$f":"CD25+ IF(AND(CE$14>$B25,$C25>$B25,CE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CE$14-$B25-1),0)","v":0},{"$f":"CE25+ IF(AND(CF$14>$B25,$C25>$B25,CF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CF$14-$B25-1),0)","v":0},{"$f":"CF25+ IF(AND(CG$14>$B25,$C25>$B25,CG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CG$14-$B25-1),0)","v":0},{"$f":"CG25+ IF(AND(CH$14>$B25,$C25>$B25,CH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CH$14-$B25-1),0)","v":0},{"$f":"CH25+ IF(AND(CI$14>$B25,$C25>$B25,CI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CI$14-$B25-1),0)","v":0},{"$f":"CI25+ IF(AND(CJ$14>$B25,$C25>$B25,CJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CJ$14-$B25-1),0)","v":0},{"$f":"CJ25+ IF(AND(CK$14>$B25,$C25>$B25,CK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CK$14-$B25-1),0)","v":0},{"$f":"CK25+ IF(AND(CL$14>$B25,$C25>$B25,CL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CL$14-$B25-1),0)","v":0},{"$f":"CL25+ IF(AND(CM$14>$B25,$C25>$B25,CM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CM$14-$B25-1),0)","v":0},{"$f":"CM25+ IF(AND(CN$14>$B25,$C25>$B25,CN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CN$14-$B25-1),0)","v":0},{"$f":"CN25+ IF(AND(CO$14>$B25,$C25>$B25,CO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CO$14-$B25-1),0)","v":0},{"$f":"CO25+ IF(AND(CP$14>$B25,$C25>$B25,CP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CP$14-$B25-1),0)","v":0},{"$f":"CP25+ IF(AND(CQ$14>$B25,$C25>$B25,CQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CQ$14-$B25-1),0)","v":0},{"$f":"CQ25+ IF(AND(CR$14>$B25,$C25>$B25,CR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CR$14-$B25-1),0)","v":0},{"$f":"CR25+ IF(AND(CS$14>$B25,$C25>$B25,CS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CS$14-$B25-1),0)","v":0},{"$f":"CS25+ IF(AND(CT$14>$B25,$C25>$B25,CT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CT$14-$B25-1),0)","v":0},{"$f":"CT25+ IF(AND(CU$14>$B25,$C25>$B25,CU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CU$14-$B25-1),0)","v":0},{"$f":"CU25+ IF(AND(CV$14>$B25,$C25>$B25,CV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CV$14-$B25-1),0)","v":0},{"$f":"CV25+ IF(AND(CW$14>$B25,$C25>$B25,CW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CW$14-$B25-1),0)","v":0},{"$f":"CW25+ IF(AND(CX$14>$B25,$C25>$B25,CX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CX$14-$B25-1),0)","v":0},{"$f":"CX25+ IF(AND(CY$14>$B25,$C25>$B25,CY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CY$14-$B25-1),0)","v":0},{"$f":"CY25+ IF(AND(CZ$14>$B25,$C25>$B25,CZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CZ$14-$B25-1),0)","v":0},{"$f":"CZ25+ IF(AND(DA$14>$B25,$C25>$B25,DA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DA$14-$B25-1),0)","v":0},{"$f":"DA25+ IF(AND(DB$14>$B25,$C25>$B25,DB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DB$14-$B25-1),0)","v":0},{"$f":"DB25+ IF(AND(DC$14>$B25,$C25>$B25,DC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DC$14-$B25-1),0)","v":0},{"$f":"DC25+ IF(AND(DD$14>$B25,$C25>$B25,DD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DD$14-$B25-1),0)","v":0},{"$f":"DD25+ IF(AND(DE$14>$B25,$C25>$B25,DE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DE$14-$B25-1),0)","v":0},{"$f":"DE25+ IF(AND(DF$14>$B25,$C25>$B25,DF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DF$14-$B25-1),0)","v":0},{"$f":"DF25+ IF(AND(DG$14>$B25,$C25>$B25,DG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DG$14-$B25-1),0)","v":0},{"$f":"DG25+ IF(AND(DH$14>$B25,$C25>$B25,DH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DH$14-$B25-1),0)","v":0},{"$f":"DH25+ IF(AND(DI$14>$B25,$C25>$B25,DI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DI$14-$B25-1),0)","v":0},{"$f":"DI25+ IF(AND(DJ$14>$B25,$C25>$B25,DJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DJ$14-$B25-1),0)","v":0},{"$f":"DJ25+ IF(AND(DK$14>$B25,$C25>$B25,DK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DK$14-$B25-1),0)","v":0},{"$f":"DK25+ IF(AND(DL$14>$B25,$C25>$B25,DL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DL$14-$B25-1),0)","v":0},{"$f":"DL25+ IF(AND(DM$14>$B25,$C25>$B25,DM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DM$14-$B25-1),0)","v":0},{"$f":"DM25+ IF(AND(DN$14>$B25,$C25>$B25,DN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DN$14-$B25-1),0)","v":0},{"$f":"DN25+ IF(AND(DO$14>$B25,$C25>$B25,DO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DO$14-$B25-1),0)","v":0},{"$f":"DO25+ IF(AND(DP$14>$B25,$C25>$B25,DP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DP$14-$B25-1),0)","v":0},{"$f":"DP25+ IF(AND(DQ$14>$B25,$C25>$B25,DQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DQ$14-$B25-1),0)","v":0},{"$f":"DQ25+ IF(AND(DR$14>$B25,$C25>$B25,DR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DR$14-$B25-1),0)","v":0},{"$f":"DR25+ IF(AND(DS$14>$B25,$C25>$B25,DS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DS$14-$B25-1),0)","v":0}]
[{"$f":"Calcs!A26","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":4},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":4},null,null,0,{"$f":"F26+ IF(AND(G$14>$B26,$C26>$B26,G$14-$B26<$C$5),OFFSET(Input!$BJ26,0,G$14-$B26-1),0)","v":0},{"$f":"G26+ IF(AND(H$14>$B26,$C26>$B26,H$14-$B26<$C$5),OFFSET(Input!$BJ26,0,H$14-$B26-1),0)","v":0},{"$f":"H26+ IF(AND(I$14>$B26,$C26>$B26,I$14-$B26<$C$5),OFFSET(Input!$BJ26,0,I$14-$B26-1),0)","v":0},{"$f":"I26+ IF(AND(J$14>$B26,$C26>$B26,J$14-$B26<$C$5),OFFSET(Input!$BJ26,0,J$14-$B26-1),0)","v":0},{"$f":"J26+ IF(AND(K$14>$B26,$C26>$B26,K$14-$B26<$C$5),OFFSET(Input!$BJ26,0,K$14-$B26-1),0)","v":0},{"$f":"K26+ IF(AND(L$14>$B26,$C26>$B26,L$14-$B26<$C$5),OFFSET(Input!$BJ26,0,L$14-$B26-1),0)","v":0},{"$f":"L26+ IF(AND(M$14>$B26,$C26>$B26,M$14-$B26<$C$5),OFFSET(Input!$BJ26,0,M$14-$B26-1),0)","v":0},{"$f":"M26+ IF(AND(N$14>$B26,$C26>$B26,N$14-$B26<$C$5),OFFSET(Input!$BJ26,0,N$14-$B26-1),0)","v":0},{"$f":"N26+ IF(AND(O$14>$B26,$C26>$B26,O$14-$B26<$C$5),OFFSET(Input!$BJ26,0,O$14-$B26-1),0)","v":0},{"$f":"O26+ IF(AND(P$14>$B26,$C26>$B26,P$14-$B26<$C$5),OFFSET(Input!$BJ26,0,P$14-$B26-1),0)","v":0},{"$f":"P26+ IF(AND(Q$14>$B26,$C26>$B26,Q$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Q$14-$B26-1),0)","v":0},{"$f":"Q26+ IF(AND(R$14>$B26,$C26>$B26,R$14-$B26<$C$5),OFFSET(Input!$BJ26,0,R$14-$B26-1),0)","v":0},{"$f":"R26+ IF(AND(S$14>$B26,$C26>$B26,S$14-$B26<$C$5),OFFSET(Input!$BJ26,0,S$14-$B26-1),0)","v":0},{"$f":"S26+ IF(AND(T$14>$B26,$C26>$B26,T$14-$B26<$C$5),OFFSET(Input!$BJ26,0,T$14-$B26-1),0)","v":0},{"$f":"T26+ IF(AND(U$14>$B26,$C26>$B26,U$14-$B26<$C$5),OFFSET(Input!$BJ26,0,U$14-$B26-1),0)","v":0},{"$f":"U26+ IF(AND(V$14>$B26,$C26>$B26,V$14-$B26<$C$5),OFFSET(Input!$BJ26,0,V$14-$B26-1),0)","v":0},{"$f":"V26+ IF(AND(W$14>$B26,$C26>$B26,W$14-$B26<$C$5),OFFSET(Input!$BJ26,0,W$14-$B26-1),0)","v":0},{"$f":"W26+ IF(AND(X$14>$B26,$C26>$B26,X$14-$B26<$C$5),OFFSET(Input!$BJ26,0,X$14-$B26-1),0)","v":0},{"$f":"X26+ IF(AND(Y$14>$B26,$C26>$B26,Y$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Y$14-$B26-1),0)","v":0},{"$f":"Y26+ IF(AND(Z$14>$B26,$C26>$B26,Z$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Z$14-$B26-1),0)","v":0},{"$f":"Z26+ IF(AND(AA$14>$B26,$C26>$B26,AA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AA$14-$B26-1),0)","v":0},{"$f":"AA26+ IF(AND(AB$14>$B26,$C26>$B26,AB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AB$14-$B26-1),0)","v":0},{"$f":"AB26+ IF(AND(AC$14>$B26,$C26>$B26,AC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AC$14-$B26-1),0)","v":0},{"$f":"AC26+ IF(AND(AD$14>$B26,$C26>$B26,AD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AD$14-$B26-1),0)","v":0},{"$f":"AD26+ IF(AND(AE$14>$B26,$C26>$B26,AE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AE$14-$B26-1),0)","v":0},{"$f":"AE26+ IF(AND(AF$14>$B26,$C26>$B26,AF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AF$14-$B26-1),0)","v":0},{"$f":"AF26+ IF(AND(AG$14>$B26,$C26>$B26,AG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AG$14-$B26-1),0)","v":0},{"$f":"AG26+ IF(AND(AH$14>$B26,$C26>$B26,AH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AH$14-$B26-1),0)","v":0},{"$f":"AH26+ IF(AND(AI$14>$B26,$C26>$B26,AI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AI$14-$B26-1),0)","v":0},{"$f":"AI26+ IF(AND(AJ$14>$B26,$C26>$B26,AJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AJ$14-$B26-1),0)","v":0},{"$f":"AJ26+ IF(AND(AK$14>$B26,$C26>$B26,AK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AK$14-$B26-1),0)","v":0},{"$f":"AK26+ IF(AND(AL$14>$B26,$C26>$B26,AL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AL$14-$B26-1),0)","v":0},{"$f":"AL26+ IF(AND(AM$14>$B26,$C26>$B26,AM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AM$14-$B26-1),0)","v":0},{"$f":"AM26+ IF(AND(AN$14>$B26,$C26>$B26,AN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AN$14-$B26-1),0)","v":0},{"$f":"AN26+ IF(AND(AO$14>$B26,$C26>$B26,AO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AO$14-$B26-1),0)","v":0},{"$f":"AO26+ IF(AND(AP$14>$B26,$C26>$B26,AP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AP$14-$B26-1),0)","v":0},{"$f":"AP26+ IF(AND(AQ$14>$B26,$C26>$B26,AQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AQ$14-$B26-1),0)","v":0},{"$f":"AQ26+ IF(AND(AR$14>$B26,$C26>$B26,AR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AR$14-$B26-1),0)","v":0},{"$f":"AR26+ IF(AND(AS$14>$B26,$C26>$B26,AS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AS$14-$B26-1),0)","v":0},{"$f":"AS26+ IF(AND(AT$14>$B26,$C26>$B26,AT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AT$14-$B26-1),0)","v":0},{"$f":"AT26+ IF(AND(AU$14>$B26,$C26>$B26,AU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AU$14-$B26-1),0)","v":0},{"$f":"AU26+ IF(AND(AV$14>$B26,$C26>$B26,AV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AV$14-$B26-1),0)","v":0},{"$f":"AV26+ IF(AND(AW$14>$B26,$C26>$B26,AW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AW$14-$B26-1),0)","v":0},{"$f":"AW26+ IF(AND(AX$14>$B26,$C26>$B26,AX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AX$14-$B26-1),0)","v":0},{"$f":"AX26+ IF(AND(AY$14>$B26,$C26>$B26,AY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AY$14-$B26-1),0)","v":0},{"$f":"AY26+ IF(AND(AZ$14>$B26,$C26>$B26,AZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AZ$14-$B26-1),0)","v":0},{"$f":"AZ26+ IF(AND(BA$14>$B26,$C26>$B26,BA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BA$14-$B26-1),0)","v":0},{"$f":"BA26+ IF(AND(BB$14>$B26,$C26>$B26,BB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BB$14-$B26-1),0)","v":0},{"$f":"BB26+ IF(AND(BC$14>$B26,$C26>$B26,BC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BC$14-$B26-1),0)","v":0},{"$f":"BC26+ IF(AND(BD$14>$B26,$C26>$B26,BD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BD$14-$B26-1),0)","v":0},{"$f":"BD26+ IF(AND(BE$14>$B26,$C26>$B26,BE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BE$14-$B26-1),0)","v":0},{"$f":"BE26+ IF(AND(BF$14>$B26,$C26>$B26,BF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BF$14-$B26-1),0)","v":0},{"$f":"BF26+ IF(AND(BG$14>$B26,$C26>$B26,BG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BG$14-$B26-1),0)","v":0},{"$f":"BG26+ IF(AND(BH$14>$B26,$C26>$B26,BH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BH$14-$B26-1),0)","v":0},{"$f":"BH26+ IF(AND(BI$14>$B26,$C26>$B26,BI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BI$14-$B26-1),0)","v":0},{"$f":"BI26+ IF(AND(BJ$14>$B26,$C26>$B26,BJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BJ$14-$B26-1),0)","v":0},{"$f":"BJ26+ IF(AND(BK$14>$B26,$C26>$B26,BK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BK$14-$B26-1),0)","v":0},{"$f":"BK26+ IF(AND(BL$14>$B26,$C26>$B26,BL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BL$14-$B26-1),0)","v":0},{"$f":"BL26+ IF(AND(BM$14>$B26,$C26>$B26,BM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BM$14-$B26-1),0)","v":0},{"$f":"BM26+ IF(AND(BN$14>$B26,$C26>$B26,BN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BN$14-$B26-1),0)","v":0},{"$f":"BN26+ IF(AND(BO$14>$B26,$C26>$B26,BO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BO$14-$B26-1),0)","v":0},{"$f":"BO26+ IF(AND(BP$14>$B26,$C26>$B26,BP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BP$14-$B26-1),0)","v":0},{"$f":"BP26+ IF(AND(BQ$14>$B26,$C26>$B26,BQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BQ$14-$B26-1),0)","v":0},{"$f":"BQ26+ IF(AND(BR$14>$B26,$C26>$B26,BR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BR$14-$B26-1),0)","v":0},{"$f":"BR26+ IF(AND(BS$14>$B26,$C26>$B26,BS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BS$14-$B26-1),0)","v":0},{"$f":"BS26+ IF(AND(BT$14>$B26,$C26>$B26,BT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BT$14-$B26-1),0)","v":0},{"$f":"BT26+ IF(AND(BU$14>$B26,$C26>$B26,BU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BU$14-$B26-1),0)","v":0},{"$f":"BU26+ IF(AND(BV$14>$B26,$C26>$B26,BV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BV$14-$B26-1),0)","v":0},{"$f":"BV26+ IF(AND(BW$14>$B26,$C26>$B26,BW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BW$14-$B26-1),0)","v":0},{"$f":"BW26+ IF(AND(BX$14>$B26,$C26>$B26,BX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BX$14-$B26-1),0)","v":0},{"$f":"BX26+ IF(AND(BY$14>$B26,$C26>$B26,BY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BY$14-$B26-1),0)","v":0},{"$f":"BY26+ IF(AND(BZ$14>$B26,$C26>$B26,BZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BZ$14-$B26-1),0)","v":0},{"$f":"BZ26+ IF(AND(CA$14>$B26,$C26>$B26,CA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CA$14-$B26-1),0)","v":0},{"$f":"CA26+ IF(AND(CB$14>$B26,$C26>$B26,CB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CB$14-$B26-1),0)","v":0},{"$f":"CB26+ IF(AND(CC$14>$B26,$C26>$B26,CC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CC$14-$B26-1),0)","v":0},{"$f":"CC26+ IF(AND(CD$14>$B26,$C26>$B26,CD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CD$14-$B26-1),0)","v":0},{"$f":"CD26+ IF(AND(CE$14>$B26,$C26>$B26,CE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CE$14-$B26-1),0)","v":0},{"$f":"CE26+ IF(AND(CF$14>$B26,$C26>$B26,CF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CF$14-$B26-1),0)","v":0},{"$f":"CF26+ IF(AND(CG$14>$B26,$C26>$B26,CG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CG$14-$B26-1),0)","v":0},{"$f":"CG26+ IF(AND(CH$14>$B26,$C26>$B26,CH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CH$14-$B26-1),0)","v":0},{"$f":"CH26+ IF(AND(CI$14>$B26,$C26>$B26,CI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CI$14-$B26-1),0)","v":0},{"$f":"CI26+ IF(AND(CJ$14>$B26,$C26>$B26,CJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CJ$14-$B26-1),0)","v":0},{"$f":"CJ26+ IF(AND(CK$14>$B26,$C26>$B26,CK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CK$14-$B26-1),0)","v":0},{"$f":"CK26+ IF(AND(CL$14>$B26,$C26>$B26,CL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CL$14-$B26-1),0)","v":0},{"$f":"CL26+ IF(AND(CM$14>$B26,$C26>$B26,CM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CM$14-$B26-1),0)","v":0},{"$f":"CM26+ IF(AND(CN$14>$B26,$C26>$B26,CN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CN$14-$B26-1),0)","v":0},{"$f":"CN26+ IF(AND(CO$14>$B26,$C26>$B26,CO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CO$14-$B26-1),0)","v":0},{"$f":"CO26+ IF(AND(CP$14>$B26,$C26>$B26,CP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CP$14-$B26-1),0)","v":0},{"$f":"CP26+ IF(AND(CQ$14>$B26,$C26>$B26,CQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CQ$14-$B26-1),0)","v":0},{"$f":"CQ26+ IF(AND(CR$14>$B26,$C26>$B26,CR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CR$14-$B26-1),0)","v":0},{"$f":"CR26+ IF(AND(CS$14>$B26,$C26>$B26,CS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CS$14-$B26-1),0)","v":0},{"$f":"CS26+ IF(AND(CT$14>$B26,$C26>$B26,CT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CT$14-$B26-1),0)","v":0},{"$f":"CT26+ IF(AND(CU$14>$B26,$C26>$B26,CU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CU$14-$B26-1),0)","v":0},{"$f":"CU26+ IF(AND(CV$14>$B26,$C26>$B26,CV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CV$14-$B26-1),0)","v":0},{"$f":"CV26+ IF(AND(CW$14>$B26,$C26>$B26,CW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CW$14-$B26-1),0)","v":0},{"$f":"CW26+ IF(AND(CX$14>$B26,$C26>$B26,CX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CX$14-$B26-1),0)","v":0},{"$f":"CX26+ IF(AND(CY$14>$B26,$C26>$B26,CY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CY$14-$B26-1),0)","v":0},{"$f":"CY26+ IF(AND(CZ$14>$B26,$C26>$B26,CZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CZ$14-$B26-1),0)","v":0},{"$f":"CZ26+ IF(AND(DA$14>$B26,$C26>$B26,DA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DA$14-$B26-1),0)","v":0},{"$f":"DA26+ IF(AND(DB$14>$B26,$C26>$B26,DB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DB$14-$B26-1),0)","v":0},{"$f":"DB26+ IF(AND(DC$14>$B26,$C26>$B26,DC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DC$14-$B26-1),0)","v":0},{"$f":"DC26+ IF(AND(DD$14>$B26,$C26>$B26,DD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DD$14-$B26-1),0)","v":0},{"$f":"DD26+ IF(AND(DE$14>$B26,$C26>$B26,DE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DE$14-$B26-1),0)","v":0},{"$f":"DE26+ IF(AND(DF$14>$B26,$C26>$B26,DF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DF$14-$B26-1),0)","v":0},{"$f":"DF26+ IF(AND(DG$14>$B26,$C26>$B26,DG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DG$14-$B26-1),0)","v":0},{"$f":"DG26+ IF(AND(DH$14>$B26,$C26>$B26,DH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DH$14-$B26-1),0)","v":0},{"$f":"DH26+ IF(AND(DI$14>$B26,$C26>$B26,DI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DI$14-$B26-1),0)","v":0},{"$f":"DI26+ IF(AND(DJ$14>$B26,$C26>$B26,DJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DJ$14-$B26-1),0)","v":0},{"$f":"DJ26+ IF(AND(DK$14>$B26,$C26>$B26,DK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DK$14-$B26-1),0)","v":0},{"$f":"DK26+ IF(AND(DL$14>$B26,$C26>$B26,DL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DL$14-$B26-1),0)","v":0},{"$f":"DL26+ IF(AND(DM$14>$B26,$C26>$B26,DM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DM$14-$B26-1),0)","v":0},{"$f":"DM26+ IF(AND(DN$14>$B26,$C26>$B26,DN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DN$14-$B26-1),0)","v":0},{"$f":"DN26+ IF(AND(DO$14>$B26,$C26>$B26,DO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DO$14-$B26-1),0)","v":0},{"$f":"DO26+ IF(AND(DP$14>$B26,$C26>$B26,DP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DP$14-$B26-1),0)","v":0},{"$f":"DP26+ IF(AND(DQ$14>$B26,$C26>$B26,DQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DQ$14-$B26-1),0)","v":0},{"$f":"DQ26+ IF(AND(DR$14>$B26,$C26>$B26,DR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DR$14-$B26-1),0)","v":0},{"$f":"DR26+ IF(AND(DS$14>$B26,$C26>$B26,DS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DS$14-$B26-1),0)","v":0}]
[{"$f":"Calcs!A27","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":4},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":4},null,null,0,{"$f":"F27+ IF(AND(G$14>$B27,$C27>$B27,G$14-$B27<$C$5),OFFSET(Input!$BJ27,0,G$14-$B27-1),0)","v":0},{"$f":"G27+ IF(AND(H$14>$B27,$C27>$B27,H$14-$B27<$C$5),OFFSET(Input!$BJ27,0,H$14-$B27-1),0)","v":0},{"$f":"H27+ IF(AND(I$14>$B27,$C27>$B27,I$14-$B27<$C$5),OFFSET(Input!$BJ27,0,I$14-$B27-1),0)","v":0},{"$f":"I27+ IF(AND(J$14>$B27,$C27>$B27,J$14-$B27<$C$5),OFFSET(Input!$BJ27,0,J$14-$B27-1),0)","v":0},{"$f":"J27+ IF(AND(K$14>$B27,$C27>$B27,K$14-$B27<$C$5),OFFSET(Input!$BJ27,0,K$14-$B27-1),0)","v":0},{"$f":"K27+ IF(AND(L$14>$B27,$C27>$B27,L$14-$B27<$C$5),OFFSET(Input!$BJ27,0,L$14-$B27-1),0)","v":0},{"$f":"L27+ IF(AND(M$14>$B27,$C27>$B27,M$14-$B27<$C$5),OFFSET(Input!$BJ27,0,M$14-$B27-1),0)","v":0},{"$f":"M27+ IF(AND(N$14>$B27,$C27>$B27,N$14-$B27<$C$5),OFFSET(Input!$BJ27,0,N$14-$B27-1),0)","v":0},{"$f":"N27+ IF(AND(O$14>$B27,$C27>$B27,O$14-$B27<$C$5),OFFSET(Input!$BJ27,0,O$14-$B27-1),0)","v":0},{"$f":"O27+ IF(AND(P$14>$B27,$C27>$B27,P$14-$B27<$C$5),OFFSET(Input!$BJ27,0,P$14-$B27-1),0)","v":0},{"$f":"P27+ IF(AND(Q$14>$B27,$C27>$B27,Q$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Q$14-$B27-1),0)","v":0},{"$f":"Q27+ IF(AND(R$14>$B27,$C27>$B27,R$14-$B27<$C$5),OFFSET(Input!$BJ27,0,R$14-$B27-1),0)","v":0},{"$f":"R27+ IF(AND(S$14>$B27,$C27>$B27,S$14-$B27<$C$5),OFFSET(Input!$BJ27,0,S$14-$B27-1),0)","v":0},{"$f":"S27+ IF(AND(T$14>$B27,$C27>$B27,T$14-$B27<$C$5),OFFSET(Input!$BJ27,0,T$14-$B27-1),0)","v":0},{"$f":"T27+ IF(AND(U$14>$B27,$C27>$B27,U$14-$B27<$C$5),OFFSET(Input!$BJ27,0,U$14-$B27-1),0)","v":0},{"$f":"U27+ IF(AND(V$14>$B27,$C27>$B27,V$14-$B27<$C$5),OFFSET(Input!$BJ27,0,V$14-$B27-1),0)","v":0},{"$f":"V27+ IF(AND(W$14>$B27,$C27>$B27,W$14-$B27<$C$5),OFFSET(Input!$BJ27,0,W$14-$B27-1),0)","v":0},{"$f":"W27+ IF(AND(X$14>$B27,$C27>$B27,X$14-$B27<$C$5),OFFSET(Input!$BJ27,0,X$14-$B27-1),0)","v":0},{"$f":"X27+ IF(AND(Y$14>$B27,$C27>$B27,Y$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Y$14-$B27-1),0)","v":0},{"$f":"Y27+ IF(AND(Z$14>$B27,$C27>$B27,Z$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Z$14-$B27-1),0)","v":0},{"$f":"Z27+ IF(AND(AA$14>$B27,$C27>$B27,AA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AA$14-$B27-1),0)","v":0},{"$f":"AA27+ IF(AND(AB$14>$B27,$C27>$B27,AB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AB$14-$B27-1),0)","v":0},{"$f":"AB27+ IF(AND(AC$14>$B27,$C27>$B27,AC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AC$14-$B27-1),0)","v":0},{"$f":"AC27+ IF(AND(AD$14>$B27,$C27>$B27,AD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AD$14-$B27-1),0)","v":0},{"$f":"AD27+ IF(AND(AE$14>$B27,$C27>$B27,AE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AE$14-$B27-1),0)","v":0},{"$f":"AE27+ IF(AND(AF$14>$B27,$C27>$B27,AF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AF$14-$B27-1),0)","v":0},{"$f":"AF27+ IF(AND(AG$14>$B27,$C27>$B27,AG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AG$14-$B27-1),0)","v":0},{"$f":"AG27+ IF(AND(AH$14>$B27,$C27>$B27,AH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AH$14-$B27-1),0)","v":0},{"$f":"AH27+ IF(AND(AI$14>$B27,$C27>$B27,AI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AI$14-$B27-1),0)","v":0},{"$f":"AI27+ IF(AND(AJ$14>$B27,$C27>$B27,AJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AJ$14-$B27-1),0)","v":0},{"$f":"AJ27+ IF(AND(AK$14>$B27,$C27>$B27,AK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AK$14-$B27-1),0)","v":0},{"$f":"AK27+ IF(AND(AL$14>$B27,$C27>$B27,AL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AL$14-$B27-1),0)","v":0},{"$f":"AL27+ IF(AND(AM$14>$B27,$C27>$B27,AM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AM$14-$B27-1),0)","v":0},{"$f":"AM27+ IF(AND(AN$14>$B27,$C27>$B27,AN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AN$14-$B27-1),0)","v":0},{"$f":"AN27+ IF(AND(AO$14>$B27,$C27>$B27,AO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AO$14-$B27-1),0)","v":0},{"$f":"AO27+ IF(AND(AP$14>$B27,$C27>$B27,AP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AP$14-$B27-1),0)","v":0},{"$f":"AP27+ IF(AND(AQ$14>$B27,$C27>$B27,AQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AQ$14-$B27-1),0)","v":0},{"$f":"AQ27+ IF(AND(AR$14>$B27,$C27>$B27,AR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AR$14-$B27-1),0)","v":0},{"$f":"AR27+ IF(AND(AS$14>$B27,$C27>$B27,AS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AS$14-$B27-1),0)","v":0},{"$f":"AS27+ IF(AND(AT$14>$B27,$C27>$B27,AT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AT$14-$B27-1),0)","v":0},{"$f":"AT27+ IF(AND(AU$14>$B27,$C27>$B27,AU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AU$14-$B27-1),0)","v":0},{"$f":"AU27+ IF(AND(AV$14>$B27,$C27>$B27,AV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AV$14-$B27-1),0)","v":0},{"$f":"AV27+ IF(AND(AW$14>$B27,$C27>$B27,AW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AW$14-$B27-1),0)","v":0},{"$f":"AW27+ IF(AND(AX$14>$B27,$C27>$B27,AX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AX$14-$B27-1),0)","v":0},{"$f":"AX27+ IF(AND(AY$14>$B27,$C27>$B27,AY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AY$14-$B27-1),0)","v":0},{"$f":"AY27+ IF(AND(AZ$14>$B27,$C27>$B27,AZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AZ$14-$B27-1),0)","v":0},{"$f":"AZ27+ IF(AND(BA$14>$B27,$C27>$B27,BA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BA$14-$B27-1),0)","v":0},{"$f":"BA27+ IF(AND(BB$14>$B27,$C27>$B27,BB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BB$14-$B27-1),0)","v":0},{"$f":"BB27+ IF(AND(BC$14>$B27,$C27>$B27,BC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BC$14-$B27-1),0)","v":0},{"$f":"BC27+ IF(AND(BD$14>$B27,$C27>$B27,BD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BD$14-$B27-1),0)","v":0},{"$f":"BD27+ IF(AND(BE$14>$B27,$C27>$B27,BE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BE$14-$B27-1),0)","v":0},{"$f":"BE27+ IF(AND(BF$14>$B27,$C27>$B27,BF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BF$14-$B27-1),0)","v":0},{"$f":"BF27+ IF(AND(BG$14>$B27,$C27>$B27,BG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BG$14-$B27-1),0)","v":0},{"$f":"BG27+ IF(AND(BH$14>$B27,$C27>$B27,BH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BH$14-$B27-1),0)","v":0},{"$f":"BH27+ IF(AND(BI$14>$B27,$C27>$B27,BI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BI$14-$B27-1),0)","v":0},{"$f":"BI27+ IF(AND(BJ$14>$B27,$C27>$B27,BJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BJ$14-$B27-1),0)","v":0},{"$f":"BJ27+ IF(AND(BK$14>$B27,$C27>$B27,BK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BK$14-$B27-1),0)","v":0},{"$f":"BK27+ IF(AND(BL$14>$B27,$C27>$B27,BL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BL$14-$B27-1),0)","v":0},{"$f":"BL27+ IF(AND(BM$14>$B27,$C27>$B27,BM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BM$14-$B27-1),0)","v":0},{"$f":"BM27+ IF(AND(BN$14>$B27,$C27>$B27,BN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BN$14-$B27-1),0)","v":0},{"$f":"BN27+ IF(AND(BO$14>$B27,$C27>$B27,BO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BO$14-$B27-1),0)","v":0},{"$f":"BO27+ IF(AND(BP$14>$B27,$C27>$B27,BP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BP$14-$B27-1),0)","v":0},{"$f":"BP27+ IF(AND(BQ$14>$B27,$C27>$B27,BQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BQ$14-$B27-1),0)","v":0},{"$f":"BQ27+ IF(AND(BR$14>$B27,$C27>$B27,BR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BR$14-$B27-1),0)","v":0},{"$f":"BR27+ IF(AND(BS$14>$B27,$C27>$B27,BS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BS$14-$B27-1),0)","v":0},{"$f":"BS27+ IF(AND(BT$14>$B27,$C27>$B27,BT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BT$14-$B27-1),0)","v":0},{"$f":"BT27+ IF(AND(BU$14>$B27,$C27>$B27,BU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BU$14-$B27-1),0)","v":0},{"$f":"BU27+ IF(AND(BV$14>$B27,$C27>$B27,BV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BV$14-$B27-1),0)","v":0},{"$f":"BV27+ IF(AND(BW$14>$B27,$C27>$B27,BW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BW$14-$B27-1),0)","v":0},{"$f":"BW27+ IF(AND(BX$14>$B27,$C27>$B27,BX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BX$14-$B27-1),0)","v":0},{"$f":"BX27+ IF(AND(BY$14>$B27,$C27>$B27,BY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BY$14-$B27-1),0)","v":0},{"$f":"BY27+ IF(AND(BZ$14>$B27,$C27>$B27,BZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BZ$14-$B27-1),0)","v":0},{"$f":"BZ27+ IF(AND(CA$14>$B27,$C27>$B27,CA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CA$14-$B27-1),0)","v":0},{"$f":"CA27+ IF(AND(CB$14>$B27,$C27>$B27,CB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CB$14-$B27-1),0)","v":0},{"$f":"CB27+ IF(AND(CC$14>$B27,$C27>$B27,CC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CC$14-$B27-1),0)","v":0},{"$f":"CC27+ IF(AND(CD$14>$B27,$C27>$B27,CD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CD$14-$B27-1),0)","v":0},{"$f":"CD27+ IF(AND(CE$14>$B27,$C27>$B27,CE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CE$14-$B27-1),0)","v":0},{"$f":"CE27+ IF(AND(CF$14>$B27,$C27>$B27,CF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CF$14-$B27-1),0)","v":0},{"$f":"CF27+ IF(AND(CG$14>$B27,$C27>$B27,CG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CG$14-$B27-1),0)","v":0},{"$f":"CG27+ IF(AND(CH$14>$B27,$C27>$B27,CH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CH$14-$B27-1),0)","v":0},{"$f":"CH27+ IF(AND(CI$14>$B27,$C27>$B27,CI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CI$14-$B27-1),0)","v":0},{"$f":"CI27+ IF(AND(CJ$14>$B27,$C27>$B27,CJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CJ$14-$B27-1),0)","v":0},{"$f":"CJ27+ IF(AND(CK$14>$B27,$C27>$B27,CK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CK$14-$B27-1),0)","v":0},{"$f":"CK27+ IF(AND(CL$14>$B27,$C27>$B27,CL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CL$14-$B27-1),0)","v":0},{"$f":"CL27+ IF(AND(CM$14>$B27,$C27>$B27,CM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CM$14-$B27-1),0)","v":0},{"$f":"CM27+ IF(AND(CN$14>$B27,$C27>$B27,CN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CN$14-$B27-1),0)","v":0},{"$f":"CN27+ IF(AND(CO$14>$B27,$C27>$B27,CO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CO$14-$B27-1),0)","v":0},{"$f":"CO27+ IF(AND(CP$14>$B27,$C27>$B27,CP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CP$14-$B27-1),0)","v":0},{"$f":"CP27+ IF(AND(CQ$14>$B27,$C27>$B27,CQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CQ$14-$B27-1),0)","v":0},{"$f":"CQ27+ IF(AND(CR$14>$B27,$C27>$B27,CR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CR$14-$B27-1),0)","v":0},{"$f":"CR27+ IF(AND(CS$14>$B27,$C27>$B27,CS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CS$14-$B27-1),0)","v":0},{"$f":"CS27+ IF(AND(CT$14>$B27,$C27>$B27,CT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CT$14-$B27-1),0)","v":0},{"$f":"CT27+ IF(AND(CU$14>$B27,$C27>$B27,CU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CU$14-$B27-1),0)","v":0},{"$f":"CU27+ IF(AND(CV$14>$B27,$C27>$B27,CV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CV$14-$B27-1),0)","v":0},{"$f":"CV27+ IF(AND(CW$14>$B27,$C27>$B27,CW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CW$14-$B27-1),0)","v":0},{"$f":"CW27+ IF(AND(CX$14>$B27,$C27>$B27,CX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CX$14-$B27-1),0)","v":0},{"$f":"CX27+ IF(AND(CY$14>$B27,$C27>$B27,CY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CY$14-$B27-1),0)","v":0},{"$f":"CY27+ IF(AND(CZ$14>$B27,$C27>$B27,CZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CZ$14-$B27-1),0)","v":0},{"$f":"CZ27+ IF(AND(DA$14>$B27,$C27>$B27,DA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DA$14-$B27-1),0)","v":0},{"$f":"DA27+ IF(AND(DB$14>$B27,$C27>$B27,DB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DB$14-$B27-1),0)","v":0},{"$f":"DB27+ IF(AND(DC$14>$B27,$C27>$B27,DC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DC$14-$B27-1),0)","v":0},{"$f":"DC27+ IF(AND(DD$14>$B27,$C27>$B27,DD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DD$14-$B27-1),0)","v":0},{"$f":"DD27+ IF(AND(DE$14>$B27,$C27>$B27,DE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DE$14-$B27-1),0)","v":0},{"$f":"DE27+ IF(AND(DF$14>$B27,$C27>$B27,DF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DF$14-$B27-1),0)","v":0},{"$f":"DF27+ IF(AND(DG$14>$B27,$C27>$B27,DG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DG$14-$B27-1),0)","v":0},{"$f":"DG27+ IF(AND(DH$14>$B27,$C27>$B27,DH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DH$14-$B27-1),0)","v":0},{"$f":"DH27+ IF(AND(DI$14>$B27,$C27>$B27,DI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DI$14-$B27-1),0)","v":0},{"$f":"DI27+ IF(AND(DJ$14>$B27,$C27>$B27,DJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DJ$14-$B27-1),0)","v":0},{"$f":"DJ27+ IF(AND(DK$14>$B27,$C27>$B27,DK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DK$14-$B27-1),0)","v":0},{"$f":"DK27+ IF(AND(DL$14>$B27,$C27>$B27,DL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DL$14-$B27-1),0)","v":0},{"$f":"DL27+ IF(AND(DM$14>$B27,$C27>$B27,DM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DM$14-$B27-1),0)","v":0},{"$f":"DM27+ IF(AND(DN$14>$B27,$C27>$B27,DN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DN$14-$B27-1),0)","v":0},{"$f":"DN27+ IF(AND(DO$14>$B27,$C27>$B27,DO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DO$14-$B27-1),0)","v":0},{"$f":"DO27+ IF(AND(DP$14>$B27,$C27>$B27,DP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DP$14-$B27-1),0)","v":0},{"$f":"DP27+ IF(AND(DQ$14>$B27,$C27>$B27,DQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DQ$14-$B27-1),0)","v":0},{"$f":"DQ27+ IF(AND(DR$14>$B27,$C27>$B27,DR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DR$14-$B27-1),0)","v":0},{"$f":"DR27+ IF(AND(DS$14>$B27,$C27>$B27,DS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DS$14-$B27-1),0)","v":0}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,0,{"$f":"F28+ IF(AND(G$14>$B28,$C28>$B28,G$14-$B28<$C$5),OFFSET(Input!$BJ28,0,G$14-$B28-1),0)","v":0},{"$f":"G28+ IF(AND(H$14>$B28,$C28>$B28,H$14-$B28<$C$5),OFFSET(Input!$BJ28,0,H$14-$B28-1),0)","v":0},{"$f":"H28+ IF(AND(I$14>$B28,$C28>$B28,I$14-$B28<$C$5),OFFSET(Input!$BJ28,0,I$14-$B28-1),0)","v":0},{"$f":"I28+ IF(AND(J$14>$B28,$C28>$B28,J$14-$B28<$C$5),OFFSET(Input!$BJ28,0,J$14-$B28-1),0)","v":0},{"$f":"J28+ IF(AND(K$14>$B28,$C28>$B28,K$14-$B28<$C$5),OFFSET(Input!$BJ28,0,K$14-$B28-1),0)","v":0},{"$f":"K28+ IF(AND(L$14>$B28,$C28>$B28,L$14-$B28<$C$5),OFFSET(Input!$BJ28,0,L$14-$B28-1),0)","v":0},{"$f":"L28+ IF(AND(M$14>$B28,$C28>$B28,M$14-$B28<$C$5),OFFSET(Input!$BJ28,0,M$14-$B28-1),0)","v":0},{"$f":"M28+ IF(AND(N$14>$B28,$C28>$B28,N$14-$B28<$C$5),OFFSET(Input!$BJ28,0,N$14-$B28-1),0)","v":0},{"$f":"N28+ IF(AND(O$14>$B28,$C28>$B28,O$14-$B28<$C$5),OFFSET(Input!$BJ28,0,O$14-$B28-1),0)","v":0},{"$f":"O28+ IF(AND(P$14>$B28,$C28>$B28,P$14-$B28<$C$5),OFFSET(Input!$BJ28,0,P$14-$B28-1),0)","v":0},{"$f":"P28+ IF(AND(Q$14>$B28,$C28>$B28,Q$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Q$14-$B28-1),0)","v":0},{"$f":"Q28+ IF(AND(R$14>$B28,$C28>$B28,R$14-$B28<$C$5),OFFSET(Input!$BJ28,0,R$14-$B28-1),0)","v":0},{"$f":"R28+ IF(AND(S$14>$B28,$C28>$B28,S$14-$B28<$C$5),OFFSET(Input!$BJ28,0,S$14-$B28-1),0)","v":0},{"$f":"S28+ IF(AND(T$14>$B28,$C28>$B28,T$14-$B28<$C$5),OFFSET(Input!$BJ28,0,T$14-$B28-1),0)","v":0},{"$f":"T28+ IF(AND(U$14>$B28,$C28>$B28,U$14-$B28<$C$5),OFFSET(Input!$BJ28,0,U$14-$B28-1),0)","v":0},{"$f":"U28+ IF(AND(V$14>$B28,$C28>$B28,V$14-$B28<$C$5),OFFSET(Input!$BJ28,0,V$14-$B28-1),0)","v":0},{"$f":"V28+ IF(AND(W$14>$B28,$C28>$B28,W$14-$B28<$C$5),OFFSET(Input!$BJ28,0,W$14-$B28-1),0)","v":0},{"$f":"W28+ IF(AND(X$14>$B28,$C28>$B28,X$14-$B28<$C$5),OFFSET(Input!$BJ28,0,X$14-$B28-1),0)","v":0},{"$f":"X28+ IF(AND(Y$14>$B28,$C28>$B28,Y$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Y$14-$B28-1),0)","v":0},{"$f":"Y28+ IF(AND(Z$14>$B28,$C28>$B28,Z$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Z$14-$B28-1),0)","v":0},{"$f":"Z28+ IF(AND(AA$14>$B28,$C28>$B28,AA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AA$14-$B28-1),0)","v":0},{"$f":"AA28+ IF(AND(AB$14>$B28,$C28>$B28,AB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AB$14-$B28-1),0)","v":0},{"$f":"AB28+ IF(AND(AC$14>$B28,$C28>$B28,AC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AC$14-$B28-1),0)","v":0},{"$f":"AC28+ IF(AND(AD$14>$B28,$C28>$B28,AD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AD$14-$B28-1),0)","v":0},{"$f":"AD28+ IF(AND(AE$14>$B28,$C28>$B28,AE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AE$14-$B28-1),0)","v":0},{"$f":"AE28+ IF(AND(AF$14>$B28,$C28>$B28,AF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AF$14-$B28-1),0)","v":0},{"$f":"AF28+ IF(AND(AG$14>$B28,$C28>$B28,AG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AG$14-$B28-1),0)","v":0},{"$f":"AG28+ IF(AND(AH$14>$B28,$C28>$B28,AH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AH$14-$B28-1),0)","v":0},{"$f":"AH28+ IF(AND(AI$14>$B28,$C28>$B28,AI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AI$14-$B28-1),0)","v":0},{"$f":"AI28+ IF(AND(AJ$14>$B28,$C28>$B28,AJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AJ$14-$B28-1),0)","v":0},{"$f":"AJ28+ IF(AND(AK$14>$B28,$C28>$B28,AK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AK$14-$B28-1),0)","v":0},{"$f":"AK28+ IF(AND(AL$14>$B28,$C28>$B28,AL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AL$14-$B28-1),0)","v":0},{"$f":"AL28+ IF(AND(AM$14>$B28,$C28>$B28,AM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AM$14-$B28-1),0)","v":0},{"$f":"AM28+ IF(AND(AN$14>$B28,$C28>$B28,AN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AN$14-$B28-1),0)","v":0},{"$f":"AN28+ IF(AND(AO$14>$B28,$C28>$B28,AO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AO$14-$B28-1),0)","v":0},{"$f":"AO28+ IF(AND(AP$14>$B28,$C28>$B28,AP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AP$14-$B28-1),0)","v":0},{"$f":"AP28+ IF(AND(AQ$14>$B28,$C28>$B28,AQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AQ$14-$B28-1),0)","v":0},{"$f":"AQ28+ IF(AND(AR$14>$B28,$C28>$B28,AR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AR$14-$B28-1),0)","v":0},{"$f":"AR28+ IF(AND(AS$14>$B28,$C28>$B28,AS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AS$14-$B28-1),0)","v":0},{"$f":"AS28+ IF(AND(AT$14>$B28,$C28>$B28,AT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AT$14-$B28-1),0)","v":0},{"$f":"AT28+ IF(AND(AU$14>$B28,$C28>$B28,AU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AU$14-$B28-1),0)","v":0},{"$f":"AU28+ IF(AND(AV$14>$B28,$C28>$B28,AV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AV$14-$B28-1),0)","v":0},{"$f":"AV28+ IF(AND(AW$14>$B28,$C28>$B28,AW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AW$14-$B28-1),0)","v":0},{"$f":"AW28+ IF(AND(AX$14>$B28,$C28>$B28,AX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AX$14-$B28-1),0)","v":0},{"$f":"AX28+ IF(AND(AY$14>$B28,$C28>$B28,AY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AY$14-$B28-1),0)","v":0},{"$f":"AY28+ IF(AND(AZ$14>$B28,$C28>$B28,AZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AZ$14-$B28-1),0)","v":0},{"$f":"AZ28+ IF(AND(BA$14>$B28,$C28>$B28,BA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BA$14-$B28-1),0)","v":0},{"$f":"BA28+ IF(AND(BB$14>$B28,$C28>$B28,BB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BB$14-$B28-1),0)","v":0},{"$f":"BB28+ IF(AND(BC$14>$B28,$C28>$B28,BC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BC$14-$B28-1),0)","v":0},{"$f":"BC28+ IF(AND(BD$14>$B28,$C28>$B28,BD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BD$14-$B28-1),0)","v":0},{"$f":"BD28+ IF(AND(BE$14>$B28,$C28>$B28,BE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BE$14-$B28-1),0)","v":0},{"$f":"BE28+ IF(AND(BF$14>$B28,$C28>$B28,BF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BF$14-$B28-1),0)","v":0},{"$f":"BF28+ IF(AND(BG$14>$B28,$C28>$B28,BG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BG$14-$B28-1),0)","v":0},{"$f":"BG28+ IF(AND(BH$14>$B28,$C28>$B28,BH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BH$14-$B28-1),0)","v":0},{"$f":"BH28+ IF(AND(BI$14>$B28,$C28>$B28,BI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BI$14-$B28-1),0)","v":0},{"$f":"BI28+ IF(AND(BJ$14>$B28,$C28>$B28,BJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BJ$14-$B28-1),0)","v":0},{"$f":"BJ28+ IF(AND(BK$14>$B28,$C28>$B28,BK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BK$14-$B28-1),0)","v":0},{"$f":"BK28+ IF(AND(BL$14>$B28,$C28>$B28,BL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BL$14-$B28-1),0)","v":0},{"$f":"BL28+ IF(AND(BM$14>$B28,$C28>$B28,BM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BM$14-$B28-1),0)","v":0},{"$f":"BM28+ IF(AND(BN$14>$B28,$C28>$B28,BN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BN$14-$B28-1),0)","v":0},{"$f":"BN28+ IF(AND(BO$14>$B28,$C28>$B28,BO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BO$14-$B28-1),0)","v":0},{"$f":"BO28+ IF(AND(BP$14>$B28,$C28>$B28,BP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BP$14-$B28-1),0)","v":0},{"$f":"BP28+ IF(AND(BQ$14>$B28,$C28>$B28,BQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BQ$14-$B28-1),0)","v":0},{"$f":"BQ28+ IF(AND(BR$14>$B28,$C28>$B28,BR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BR$14-$B28-1),0)","v":0},{"$f":"BR28+ IF(AND(BS$14>$B28,$C28>$B28,BS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BS$14-$B28-1),0)","v":0},{"$f":"BS28+ IF(AND(BT$14>$B28,$C28>$B28,BT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BT$14-$B28-1),0)","v":0},{"$f":"BT28+ IF(AND(BU$14>$B28,$C28>$B28,BU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BU$14-$B28-1),0)","v":0},{"$f":"BU28+ IF(AND(BV$14>$B28,$C28>$B28,BV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BV$14-$B28-1),0)","v":0},{"$f":"BV28+ IF(AND(BW$14>$B28,$C28>$B28,BW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BW$14-$B28-1),0)","v":0},{"$f":"BW28+ IF(AND(BX$14>$B28,$C28>$B28,BX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BX$14-$B28-1),0)","v":0},{"$f":"BX28+ IF(AND(BY$14>$B28,$C28>$B28,BY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BY$14-$B28-1),0)","v":0},{"$f":"BY28+ IF(AND(BZ$14>$B28,$C28>$B28,BZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BZ$14-$B28-1),0)","v":0},{"$f":"BZ28+ IF(AND(CA$14>$B28,$C28>$B28,CA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CA$14-$B28-1),0)","v":0},{"$f":"CA28+ IF(AND(CB$14>$B28,$C28>$B28,CB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CB$14-$B28-1),0)","v":0},{"$f":"CB28+ IF(AND(CC$14>$B28,$C28>$B28,CC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CC$14-$B28-1),0)","v":0},{"$f":"CC28+ IF(AND(CD$14>$B28,$C28>$B28,CD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CD$14-$B28-1),0)","v":0},{"$f":"CD28+ IF(AND(CE$14>$B28,$C28>$B28,CE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CE$14-$B28-1),0)","v":0},{"$f":"CE28+ IF(AND(CF$14>$B28,$C28>$B28,CF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CF$14-$B28-1),0)","v":0},{"$f":"CF28+ IF(AND(CG$14>$B28,$C28>$B28,CG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CG$14-$B28-1),0)","v":0},{"$f":"CG28+ IF(AND(CH$14>$B28,$C28>$B28,CH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CH$14-$B28-1),0)","v":0},{"$f":"CH28+ IF(AND(CI$14>$B28,$C28>$B28,CI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CI$14-$B28-1),0)","v":0},{"$f":"CI28+ IF(AND(CJ$14>$B28,$C28>$B28,CJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CJ$14-$B28-1),0)","v":0},{"$f":"CJ28+ IF(AND(CK$14>$B28,$C28>$B28,CK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CK$14-$B28-1),0)","v":0},{"$f":"CK28+ IF(AND(CL$14>$B28,$C28>$B28,CL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CL$14-$B28-1),0)","v":0},{"$f":"CL28+ IF(AND(CM$14>$B28,$C28>$B28,CM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CM$14-$B28-1),0)","v":0},{"$f":"CM28+ IF(AND(CN$14>$B28,$C28>$B28,CN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CN$14-$B28-1),0)","v":0},{"$f":"CN28+ IF(AND(CO$14>$B28,$C28>$B28,CO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CO$14-$B28-1),0)","v":0},{"$f":"CO28+ IF(AND(CP$14>$B28,$C28>$B28,CP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CP$14-$B28-1),0)","v":0},{"$f":"CP28+ IF(AND(CQ$14>$B28,$C28>$B28,CQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CQ$14-$B28-1),0)","v":0},{"$f":"CQ28+ IF(AND(CR$14>$B28,$C28>$B28,CR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CR$14-$B28-1),0)","v":0},{"$f":"CR28+ IF(AND(CS$14>$B28,$C28>$B28,CS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CS$14-$B28-1),0)","v":0},{"$f":"CS28+ IF(AND(CT$14>$B28,$C28>$B28,CT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CT$14-$B28-1),0)","v":0},{"$f":"CT28+ IF(AND(CU$14>$B28,$C28>$B28,CU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CU$14-$B28-1),0)","v":0},{"$f":"CU28+ IF(AND(CV$14>$B28,$C28>$B28,CV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CV$14-$B28-1),0)","v":0},{"$f":"CV28+ IF(AND(CW$14>$B28,$C28>$B28,CW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CW$14-$B28-1),0)","v":0},{"$f":"CW28+ IF(AND(CX$14>$B28,$C28>$B28,CX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CX$14-$B28-1),0)","v":0},{"$f":"CX28+ IF(AND(CY$14>$B28,$C28>$B28,CY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CY$14-$B28-1),0)","v":0},{"$f":"CY28+ IF(AND(CZ$14>$B28,$C28>$B28,CZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CZ$14-$B28-1),0)","v":0},{"$f":"CZ28+ IF(AND(DA$14>$B28,$C28>$B28,DA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DA$14-$B28-1),0)","v":0},{"$f":"DA28+ IF(AND(DB$14>$B28,$C28>$B28,DB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DB$14-$B28-1),0)","v":0},{"$f":"DB28+ IF(AND(DC$14>$B28,$C28>$B28,DC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DC$14-$B28-1),0)","v":0},{"$f":"DC28+ IF(AND(DD$14>$B28,$C28>$B28,DD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DD$14-$B28-1),0)","v":0},{"$f":"DD28+ IF(AND(DE$14>$B28,$C28>$B28,DE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DE$14-$B28-1),0)","v":0},{"$f":"DE28+ IF(AND(DF$14>$B28,$C28>$B28,DF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DF$14-$B28-1),0)","v":0},{"$f":"DF28+ IF(AND(DG$14>$B28,$C28>$B28,DG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DG$14-$B28-1),0)","v":0},{"$f":"DG28+ IF(AND(DH$14>$B28,$C28>$B28,DH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DH$14-$B28-1),0)","v":0},{"$f":"DH28+ IF(AND(DI$14>$B28,$C28>$B28,DI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DI$14-$B28-1),0)","v":0},{"$f":"DI28+ IF(AND(DJ$14>$B28,$C28>$B28,DJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DJ$14-$B28-1),0)","v":0},{"$f":"DJ28+ IF(AND(DK$14>$B28,$C28>$B28,DK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DK$14-$B28-1),0)","v":0},{"$f":"DK28+ IF(AND(DL$14>$B28,$C28>$B28,DL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DL$14-$B28-1),0)","v":0},{"$f":"DL28+ IF(AND(DM$14>$B28,$C28>$B28,DM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DM$14-$B28-1),0)","v":0},{"$f":"DM28+ IF(AND(DN$14>$B28,$C28>$B28,DN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DN$14-$B28-1),0)","v":0},{"$f":"DN28+ IF(AND(DO$14>$B28,$C28>$B28,DO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DO$14-$B28-1),0)","v":0},{"$f":"DO28+ IF(AND(DP$14>$B28,$C28>$B28,DP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DP$14-$B28-1),0)","v":0},{"$f":"DP28+ IF(AND(DQ$14>$B28,$C28>$B28,DQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DQ$14-$B28-1),0)","v":0},{"$f":"DQ28+ IF(AND(DR$14>$B28,$C28>$B28,DR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DR$14-$B28-1),0)","v":0},{"$f":"DR28+ IF(AND(DS$14>$B28,$C28>$B28,DS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DS$14-$B28-1),0)","v":0}]
[{"$f":"Calcs!A29","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,0,{"$f":"F29+ IF(AND(G$14>$B29,$C29>$B29,G$14-$B29<$C$5),OFFSET(Input!$BJ29,0,G$14-$B29-1),0)","v":0},{"$f":"G29+ IF(AND(H$14>$B29,$C29>$B29,H$14-$B29<$C$5),OFFSET(Input!$BJ29,0,H$14-$B29-1),0)","v":0},{"$f":"H29+ IF(AND(I$14>$B29,$C29>$B29,I$14-$B29<$C$5),OFFSET(Input!$BJ29,0,I$14-$B29-1),0)","v":0},{"$f":"I29+ IF(AND(J$14>$B29,$C29>$B29,J$14-$B29<$C$5),OFFSET(Input!$BJ29,0,J$14-$B29-1),0)","v":0},{"$f":"J29+ IF(AND(K$14>$B29,$C29>$B29,K$14-$B29<$C$5),OFFSET(Input!$BJ29,0,K$14-$B29-1),0)","v":0},{"$f":"K29+ IF(AND(L$14>$B29,$C29>$B29,L$14-$B29<$C$5),OFFSET(Input!$BJ29,0,L$14-$B29-1),0)","v":0},{"$f":"L29+ IF(AND(M$14>$B29,$C29>$B29,M$14-$B29<$C$5),OFFSET(Input!$BJ29,0,M$14-$B29-1),0)","v":0},{"$f":"M29+ IF(AND(N$14>$B29,$C29>$B29,N$14-$B29<$C$5),OFFSET(Input!$BJ29,0,N$14-$B29-1),0)","v":0},{"$f":"N29+ IF(AND(O$14>$B29,$C29>$B29,O$14-$B29<$C$5),OFFSET(Input!$BJ29,0,O$14-$B29-1),0)","v":0},{"$f":"O29+ IF(AND(P$14>$B29,$C29>$B29,P$14-$B29<$C$5),OFFSET(Input!$BJ29,0,P$14-$B29-1),0)","v":0},{"$f":"P29+ IF(AND(Q$14>$B29,$C29>$B29,Q$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Q$14-$B29-1),0)","v":0},{"$f":"Q29+ IF(AND(R$14>$B29,$C29>$B29,R$14-$B29<$C$5),OFFSET(Input!$BJ29,0,R$14-$B29-1),0)","v":0},{"$f":"R29+ IF(AND(S$14>$B29,$C29>$B29,S$14-$B29<$C$5),OFFSET(Input!$BJ29,0,S$14-$B29-1),0)","v":0},{"$f":"S29+ IF(AND(T$14>$B29,$C29>$B29,T$14-$B29<$C$5),OFFSET(Input!$BJ29,0,T$14-$B29-1),0)","v":0},{"$f":"T29+ IF(AND(U$14>$B29,$C29>$B29,U$14-$B29<$C$5),OFFSET(Input!$BJ29,0,U$14-$B29-1),0)","v":0},{"$f":"U29+ IF(AND(V$14>$B29,$C29>$B29,V$14-$B29<$C$5),OFFSET(Input!$BJ29,0,V$14-$B29-1),0)","v":0},{"$f":"V29+ IF(AND(W$14>$B29,$C29>$B29,W$14-$B29<$C$5),OFFSET(Input!$BJ29,0,W$14-$B29-1),0)","v":0},{"$f":"W29+ IF(AND(X$14>$B29,$C29>$B29,X$14-$B29<$C$5),OFFSET(Input!$BJ29,0,X$14-$B29-1),0)","v":0},{"$f":"X29+ IF(AND(Y$14>$B29,$C29>$B29,Y$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Y$14-$B29-1),0)","v":0},{"$f":"Y29+ IF(AND(Z$14>$B29,$C29>$B29,Z$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Z$14-$B29-1),0)","v":0},{"$f":"Z29+ IF(AND(AA$14>$B29,$C29>$B29,AA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AA$14-$B29-1),0)","v":0},{"$f":"AA29+ IF(AND(AB$14>$B29,$C29>$B29,AB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AB$14-$B29-1),0)","v":0},{"$f":"AB29+ IF(AND(AC$14>$B29,$C29>$B29,AC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AC$14-$B29-1),0)","v":0},{"$f":"AC29+ IF(AND(AD$14>$B29,$C29>$B29,AD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AD$14-$B29-1),0)","v":0},{"$f":"AD29+ IF(AND(AE$14>$B29,$C29>$B29,AE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AE$14-$B29-1),0)","v":0},{"$f":"AE29+ IF(AND(AF$14>$B29,$C29>$B29,AF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AF$14-$B29-1),0)","v":0},{"$f":"AF29+ IF(AND(AG$14>$B29,$C29>$B29,AG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AG$14-$B29-1),0)","v":0},{"$f":"AG29+ IF(AND(AH$14>$B29,$C29>$B29,AH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AH$14-$B29-1),0)","v":0},{"$f":"AH29+ IF(AND(AI$14>$B29,$C29>$B29,AI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AI$14-$B29-1),0)","v":0},{"$f":"AI29+ IF(AND(AJ$14>$B29,$C29>$B29,AJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AJ$14-$B29-1),0)","v":0},{"$f":"AJ29+ IF(AND(AK$14>$B29,$C29>$B29,AK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AK$14-$B29-1),0)","v":0},{"$f":"AK29+ IF(AND(AL$14>$B29,$C29>$B29,AL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AL$14-$B29-1),0)","v":0},{"$f":"AL29+ IF(AND(AM$14>$B29,$C29>$B29,AM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AM$14-$B29-1),0)","v":0},{"$f":"AM29+ IF(AND(AN$14>$B29,$C29>$B29,AN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AN$14-$B29-1),0)","v":0},{"$f":"AN29+ IF(AND(AO$14>$B29,$C29>$B29,AO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AO$14-$B29-1),0)","v":0},{"$f":"AO29+ IF(AND(AP$14>$B29,$C29>$B29,AP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AP$14-$B29-1),0)","v":0},{"$f":"AP29+ IF(AND(AQ$14>$B29,$C29>$B29,AQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AQ$14-$B29-1),0)","v":0},{"$f":"AQ29+ IF(AND(AR$14>$B29,$C29>$B29,AR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AR$14-$B29-1),0)","v":0},{"$f":"AR29+ IF(AND(AS$14>$B29,$C29>$B29,AS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AS$14-$B29-1),0)","v":0},{"$f":"AS29+ IF(AND(AT$14>$B29,$C29>$B29,AT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AT$14-$B29-1),0)","v":0},{"$f":"AT29+ IF(AND(AU$14>$B29,$C29>$B29,AU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AU$14-$B29-1),0)","v":0},{"$f":"AU29+ IF(AND(AV$14>$B29,$C29>$B29,AV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AV$14-$B29-1),0)","v":0},{"$f":"AV29+ IF(AND(AW$14>$B29,$C29>$B29,AW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AW$14-$B29-1),0)","v":0},{"$f":"AW29+ IF(AND(AX$14>$B29,$C29>$B29,AX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AX$14-$B29-1),0)","v":0},{"$f":"AX29+ IF(AND(AY$14>$B29,$C29>$B29,AY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AY$14-$B29-1),0)","v":0},{"$f":"AY29+ IF(AND(AZ$14>$B29,$C29>$B29,AZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AZ$14-$B29-1),0)","v":0},{"$f":"AZ29+ IF(AND(BA$14>$B29,$C29>$B29,BA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BA$14-$B29-1),0)","v":0},{"$f":"BA29+ IF(AND(BB$14>$B29,$C29>$B29,BB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BB$14-$B29-1),0)","v":0},{"$f":"BB29+ IF(AND(BC$14>$B29,$C29>$B29,BC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BC$14-$B29-1),0)","v":0},{"$f":"BC29+ IF(AND(BD$14>$B29,$C29>$B29,BD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BD$14-$B29-1),0)","v":0},{"$f":"BD29+ IF(AND(BE$14>$B29,$C29>$B29,BE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BE$14-$B29-1),0)","v":0},{"$f":"BE29+ IF(AND(BF$14>$B29,$C29>$B29,BF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BF$14-$B29-1),0)","v":0},{"$f":"BF29+ IF(AND(BG$14>$B29,$C29>$B29,BG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BG$14-$B29-1),0)","v":0},{"$f":"BG29+ IF(AND(BH$14>$B29,$C29>$B29,BH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BH$14-$B29-1),0)","v":0},{"$f":"BH29+ IF(AND(BI$14>$B29,$C29>$B29,BI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BI$14-$B29-1),0)","v":0},{"$f":"BI29+ IF(AND(BJ$14>$B29,$C29>$B29,BJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BJ$14-$B29-1),0)","v":0},{"$f":"BJ29+ IF(AND(BK$14>$B29,$C29>$B29,BK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BK$14-$B29-1),0)","v":0},{"$f":"BK29+ IF(AND(BL$14>$B29,$C29>$B29,BL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BL$14-$B29-1),0)","v":0},{"$f":"BL29+ IF(AND(BM$14>$B29,$C29>$B29,BM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BM$14-$B29-1),0)","v":0},{"$f":"BM29+ IF(AND(BN$14>$B29,$C29>$B29,BN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BN$14-$B29-1),0)","v":0},{"$f":"BN29+ IF(AND(BO$14>$B29,$C29>$B29,BO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BO$14-$B29-1),0)","v":0},{"$f":"BO29+ IF(AND(BP$14>$B29,$C29>$B29,BP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BP$14-$B29-1),0)","v":0},{"$f":"BP29+ IF(AND(BQ$14>$B29,$C29>$B29,BQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BQ$14-$B29-1),0)","v":0},{"$f":"BQ29+ IF(AND(BR$14>$B29,$C29>$B29,BR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BR$14-$B29-1),0)","v":0},{"$f":"BR29+ IF(AND(BS$14>$B29,$C29>$B29,BS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BS$14-$B29-1),0)","v":0},{"$f":"BS29+ IF(AND(BT$14>$B29,$C29>$B29,BT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BT$14-$B29-1),0)","v":0},{"$f":"BT29+ IF(AND(BU$14>$B29,$C29>$B29,BU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BU$14-$B29-1),0)","v":0},{"$f":"BU29+ IF(AND(BV$14>$B29,$C29>$B29,BV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BV$14-$B29-1),0)","v":0},{"$f":"BV29+ IF(AND(BW$14>$B29,$C29>$B29,BW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BW$14-$B29-1),0)","v":0},{"$f":"BW29+ IF(AND(BX$14>$B29,$C29>$B29,BX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BX$14-$B29-1),0)","v":0},{"$f":"BX29+ IF(AND(BY$14>$B29,$C29>$B29,BY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BY$14-$B29-1),0)","v":0},{"$f":"BY29+ IF(AND(BZ$14>$B29,$C29>$B29,BZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BZ$14-$B29-1),0)","v":0},{"$f":"BZ29+ IF(AND(CA$14>$B29,$C29>$B29,CA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CA$14-$B29-1),0)","v":0},{"$f":"CA29+ IF(AND(CB$14>$B29,$C29>$B29,CB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CB$14-$B29-1),0)","v":0},{"$f":"CB29+ IF(AND(CC$14>$B29,$C29>$B29,CC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CC$14-$B29-1),0)","v":0},{"$f":"CC29+ IF(AND(CD$14>$B29,$C29>$B29,CD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CD$14-$B29-1),0)","v":0},{"$f":"CD29+ IF(AND(CE$14>$B29,$C29>$B29,CE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CE$14-$B29-1),0)","v":0},{"$f":"CE29+ IF(AND(CF$14>$B29,$C29>$B29,CF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CF$14-$B29-1),0)","v":0},{"$f":"CF29+ IF(AND(CG$14>$B29,$C29>$B29,CG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CG$14-$B29-1),0)","v":0},{"$f":"CG29+ IF(AND(CH$14>$B29,$C29>$B29,CH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CH$14-$B29-1),0)","v":0},{"$f":"CH29+ IF(AND(CI$14>$B29,$C29>$B29,CI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CI$14-$B29-1),0)","v":0},{"$f":"CI29+ IF(AND(CJ$14>$B29,$C29>$B29,CJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CJ$14-$B29-1),0)","v":0},{"$f":"CJ29+ IF(AND(CK$14>$B29,$C29>$B29,CK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CK$14-$B29-1),0)","v":0},{"$f":"CK29+ IF(AND(CL$14>$B29,$C29>$B29,CL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CL$14-$B29-1),0)","v":0},{"$f":"CL29+ IF(AND(CM$14>$B29,$C29>$B29,CM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CM$14-$B29-1),0)","v":0},{"$f":"CM29+ IF(AND(CN$14>$B29,$C29>$B29,CN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CN$14-$B29-1),0)","v":0},{"$f":"CN29+ IF(AND(CO$14>$B29,$C29>$B29,CO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CO$14-$B29-1),0)","v":0},{"$f":"CO29+ IF(AND(CP$14>$B29,$C29>$B29,CP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CP$14-$B29-1),0)","v":0},{"$f":"CP29+ IF(AND(CQ$14>$B29,$C29>$B29,CQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CQ$14-$B29-1),0)","v":0},{"$f":"CQ29+ IF(AND(CR$14>$B29,$C29>$B29,CR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CR$14-$B29-1),0)","v":0},{"$f":"CR29+ IF(AND(CS$14>$B29,$C29>$B29,CS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CS$14-$B29-1),0)","v":0},{"$f":"CS29+ IF(AND(CT$14>$B29,$C29>$B29,CT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CT$14-$B29-1),0)","v":0},{"$f":"CT29+ IF(AND(CU$14>$B29,$C29>$B29,CU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CU$14-$B29-1),0)","v":0},{"$f":"CU29+ IF(AND(CV$14>$B29,$C29>$B29,CV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CV$14-$B29-1),0)","v":0},{"$f":"CV29+ IF(AND(CW$14>$B29,$C29>$B29,CW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CW$14-$B29-1),0)","v":0},{"$f":"CW29+ IF(AND(CX$14>$B29,$C29>$B29,CX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CX$14-$B29-1),0)","v":0},{"$f":"CX29+ IF(AND(CY$14>$B29,$C29>$B29,CY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CY$14-$B29-1),0)","v":0},{"$f":"CY29+ IF(AND(CZ$14>$B29,$C29>$B29,CZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CZ$14-$B29-1),0)","v":0},{"$f":"CZ29+ IF(AND(DA$14>$B29,$C29>$B29,DA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DA$14-$B29-1),0)","v":0},{"$f":"DA29+ IF(AND(DB$14>$B29,$C29>$B29,DB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DB$14-$B29-1),0)","v":0},{"$f":"DB29+ IF(AND(DC$14>$B29,$C29>$B29,DC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DC$14-$B29-1),0)","v":0},{"$f":"DC29+ IF(AND(DD$14>$B29,$C29>$B29,DD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DD$14-$B29-1),0)","v":0},{"$f":"DD29+ IF(AND(DE$14>$B29,$C29>$B29,DE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DE$14-$B29-1),0)","v":0},{"$f":"DE29+ IF(AND(DF$14>$B29,$C29>$B29,DF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DF$14-$B29-1),0)","v":0},{"$f":"DF29+ IF(AND(DG$14>$B29,$C29>$B29,DG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DG$14-$B29-1),0)","v":0},{"$f":"DG29+ IF(AND(DH$14>$B29,$C29>$B29,DH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DH$14-$B29-1),0)","v":0},{"$f":"DH29+ IF(AND(DI$14>$B29,$C29>$B29,DI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DI$14-$B29-1),0)","v":0},{"$f":"DI29+ IF(AND(DJ$14>$B29,$C29>$B29,DJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DJ$14-$B29-1),0)","v":0},{"$f":"DJ29+ IF(AND(DK$14>$B29,$C29>$B29,DK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DK$14-$B29-1),0)","v":0},{"$f":"DK29+ IF(AND(DL$14>$B29,$C29>$B29,DL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DL$14-$B29-1),0)","v":0},{"$f":"DL29+ IF(AND(DM$14>$B29,$C29>$B29,DM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DM$14-$B29-1),0)","v":0},{"$f":"DM29+ IF(AND(DN$14>$B29,$C29>$B29,DN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DN$14-$B29-1),0)","v":0},{"$f":"DN29+ IF(AND(DO$14>$B29,$C29>$B29,DO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DO$14-$B29-1),0)","v":0},{"$f":"DO29+ IF(AND(DP$14>$B29,$C29>$B29,DP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DP$14-$B29-1),0)","v":0},{"$f":"DP29+ IF(AND(DQ$14>$B29,$C29>$B29,DQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DQ$14-$B29-1),0)","v":0},{"$f":"DQ29+ IF(AND(DR$14>$B29,$C29>$B29,DR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DR$14-$B29-1),0)","v":0},{"$f":"DR29+ IF(AND(DS$14>$B29,$C29>$B29,DS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DS$14-$B29-1),0)","v":0}]
[{"$f":"Calcs!A30","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,0,{"$f":"F30+ IF(AND(G$14>$B30,$C30>$B30,G$14-$B30<$C$5),OFFSET(Input!$BJ30,0,G$14-$B30-1),0)","v":0},{"$f":"G30+ IF(AND(H$14>$B30,$C30>$B30,H$14-$B30<$C$5),OFFSET(Input!$BJ30,0,H$14-$B30-1),0)","v":0},{"$f":"H30+ IF(AND(I$14>$B30,$C30>$B30,I$14-$B30<$C$5),OFFSET(Input!$BJ30,0,I$14-$B30-1),0)","v":0},{"$f":"I30+ IF(AND(J$14>$B30,$C30>$B30,J$14-$B30<$C$5),OFFSET(Input!$BJ30,0,J$14-$B30-1),0)","v":0},{"$f":"J30+ IF(AND(K$14>$B30,$C30>$B30,K$14-$B30<$C$5),OFFSET(Input!$BJ30,0,K$14-$B30-1),0)","v":0},{"$f":"K30+ IF(AND(L$14>$B30,$C30>$B30,L$14-$B30<$C$5),OFFSET(Input!$BJ30,0,L$14-$B30-1),0)","v":0},{"$f":"L30+ IF(AND(M$14>$B30,$C30>$B30,M$14-$B30<$C$5),OFFSET(Input!$BJ30,0,M$14-$B30-1),0)","v":0},{"$f":"M30+ IF(AND(N$14>$B30,$C30>$B30,N$14-$B30<$C$5),OFFSET(Input!$BJ30,0,N$14-$B30-1),0)","v":0},{"$f":"N30+ IF(AND(O$14>$B30,$C30>$B30,O$14-$B30<$C$5),OFFSET(Input!$BJ30,0,O$14-$B30-1),0)","v":0},{"$f":"O30+ IF(AND(P$14>$B30,$C30>$B30,P$14-$B30<$C$5),OFFSET(Input!$BJ30,0,P$14-$B30-1),0)","v":0},{"$f":"P30+ IF(AND(Q$14>$B30,$C30>$B30,Q$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Q$14-$B30-1),0)","v":0},{"$f":"Q30+ IF(AND(R$14>$B30,$C30>$B30,R$14-$B30<$C$5),OFFSET(Input!$BJ30,0,R$14-$B30-1),0)","v":0},{"$f":"R30+ IF(AND(S$14>$B30,$C30>$B30,S$14-$B30<$C$5),OFFSET(Input!$BJ30,0,S$14-$B30-1),0)","v":0},{"$f":"S30+ IF(AND(T$14>$B30,$C30>$B30,T$14-$B30<$C$5),OFFSET(Input!$BJ30,0,T$14-$B30-1),0)","v":0},{"$f":"T30+ IF(AND(U$14>$B30,$C30>$B30,U$14-$B30<$C$5),OFFSET(Input!$BJ30,0,U$14-$B30-1),0)","v":0},{"$f":"U30+ IF(AND(V$14>$B30,$C30>$B30,V$14-$B30<$C$5),OFFSET(Input!$BJ30,0,V$14-$B30-1),0)","v":0},{"$f":"V30+ IF(AND(W$14>$B30,$C30>$B30,W$14-$B30<$C$5),OFFSET(Input!$BJ30,0,W$14-$B30-1),0)","v":0},{"$f":"W30+ IF(AND(X$14>$B30,$C30>$B30,X$14-$B30<$C$5),OFFSET(Input!$BJ30,0,X$14-$B30-1),0)","v":0},{"$f":"X30+ IF(AND(Y$14>$B30,$C30>$B30,Y$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Y$14-$B30-1),0)","v":0},{"$f":"Y30+ IF(AND(Z$14>$B30,$C30>$B30,Z$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Z$14-$B30-1),0)","v":0},{"$f":"Z30+ IF(AND(AA$14>$B30,$C30>$B30,AA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AA$14-$B30-1),0)","v":0},{"$f":"AA30+ IF(AND(AB$14>$B30,$C30>$B30,AB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AB$14-$B30-1),0)","v":0},{"$f":"AB30+ IF(AND(AC$14>$B30,$C30>$B30,AC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AC$14-$B30-1),0)","v":0},{"$f":"AC30+ IF(AND(AD$14>$B30,$C30>$B30,AD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AD$14-$B30-1),0)","v":0},{"$f":"AD30+ IF(AND(AE$14>$B30,$C30>$B30,AE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AE$14-$B30-1),0)","v":0},{"$f":"AE30+ IF(AND(AF$14>$B30,$C30>$B30,AF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AF$14-$B30-1),0)","v":0},{"$f":"AF30+ IF(AND(AG$14>$B30,$C30>$B30,AG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AG$14-$B30-1),0)","v":0},{"$f":"AG30+ IF(AND(AH$14>$B30,$C30>$B30,AH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AH$14-$B30-1),0)","v":0},{"$f":"AH30+ IF(AND(AI$14>$B30,$C30>$B30,AI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AI$14-$B30-1),0)","v":0},{"$f":"AI30+ IF(AND(AJ$14>$B30,$C30>$B30,AJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AJ$14-$B30-1),0)","v":0},{"$f":"AJ30+ IF(AND(AK$14>$B30,$C30>$B30,AK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AK$14-$B30-1),0)","v":0},{"$f":"AK30+ IF(AND(AL$14>$B30,$C30>$B30,AL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AL$14-$B30-1),0)","v":0},{"$f":"AL30+ IF(AND(AM$14>$B30,$C30>$B30,AM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AM$14-$B30-1),0)","v":0},{"$f":"AM30+ IF(AND(AN$14>$B30,$C30>$B30,AN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AN$14-$B30-1),0)","v":0},{"$f":"AN30+ IF(AND(AO$14>$B30,$C30>$B30,AO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AO$14-$B30-1),0)","v":0},{"$f":"AO30+ IF(AND(AP$14>$B30,$C30>$B30,AP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AP$14-$B30-1),0)","v":0},{"$f":"AP30+ IF(AND(AQ$14>$B30,$C30>$B30,AQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AQ$14-$B30-1),0)","v":0},{"$f":"AQ30+ IF(AND(AR$14>$B30,$C30>$B30,AR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AR$14-$B30-1),0)","v":0},{"$f":"AR30+ IF(AND(AS$14>$B30,$C30>$B30,AS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AS$14-$B30-1),0)","v":0},{"$f":"AS30+ IF(AND(AT$14>$B30,$C30>$B30,AT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AT$14-$B30-1),0)","v":0},{"$f":"AT30+ IF(AND(AU$14>$B30,$C30>$B30,AU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AU$14-$B30-1),0)","v":0},{"$f":"AU30+ IF(AND(AV$14>$B30,$C30>$B30,AV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AV$14-$B30-1),0)","v":0},{"$f":"AV30+ IF(AND(AW$14>$B30,$C30>$B30,AW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AW$14-$B30-1),0)","v":0},{"$f":"AW30+ IF(AND(AX$14>$B30,$C30>$B30,AX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AX$14-$B30-1),0)","v":0},{"$f":"AX30+ IF(AND(AY$14>$B30,$C30>$B30,AY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AY$14-$B30-1),0)","v":0},{"$f":"AY30+ IF(AND(AZ$14>$B30,$C30>$B30,AZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AZ$14-$B30-1),0)","v":0},{"$f":"AZ30+ IF(AND(BA$14>$B30,$C30>$B30,BA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BA$14-$B30-1),0)","v":0},{"$f":"BA30+ IF(AND(BB$14>$B30,$C30>$B30,BB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BB$14-$B30-1),0)","v":0},{"$f":"BB30+ IF(AND(BC$14>$B30,$C30>$B30,BC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BC$14-$B30-1),0)","v":0},{"$f":"BC30+ IF(AND(BD$14>$B30,$C30>$B30,BD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BD$14-$B30-1),0)","v":0},{"$f":"BD30+ IF(AND(BE$14>$B30,$C30>$B30,BE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BE$14-$B30-1),0)","v":0},{"$f":"BE30+ IF(AND(BF$14>$B30,$C30>$B30,BF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BF$14-$B30-1),0)","v":0},{"$f":"BF30+ IF(AND(BG$14>$B30,$C30>$B30,BG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BG$14-$B30-1),0)","v":0},{"$f":"BG30+ IF(AND(BH$14>$B30,$C30>$B30,BH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BH$14-$B30-1),0)","v":0},{"$f":"BH30+ IF(AND(BI$14>$B30,$C30>$B30,BI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BI$14-$B30-1),0)","v":0},{"$f":"BI30+ IF(AND(BJ$14>$B30,$C30>$B30,BJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BJ$14-$B30-1),0)","v":0},{"$f":"BJ30+ IF(AND(BK$14>$B30,$C30>$B30,BK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BK$14-$B30-1),0)","v":0},{"$f":"BK30+ IF(AND(BL$14>$B30,$C30>$B30,BL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BL$14-$B30-1),0)","v":0},{"$f":"BL30+ IF(AND(BM$14>$B30,$C30>$B30,BM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BM$14-$B30-1),0)","v":0},{"$f":"BM30+ IF(AND(BN$14>$B30,$C30>$B30,BN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BN$14-$B30-1),0)","v":0},{"$f":"BN30+ IF(AND(BO$14>$B30,$C30>$B30,BO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BO$14-$B30-1),0)","v":0},{"$f":"BO30+ IF(AND(BP$14>$B30,$C30>$B30,BP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BP$14-$B30-1),0)","v":0},{"$f":"BP30+ IF(AND(BQ$14>$B30,$C30>$B30,BQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BQ$14-$B30-1),0)","v":0},{"$f":"BQ30+ IF(AND(BR$14>$B30,$C30>$B30,BR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BR$14-$B30-1),0)","v":0},{"$f":"BR30+ IF(AND(BS$14>$B30,$C30>$B30,BS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BS$14-$B30-1),0)","v":0},{"$f":"BS30+ IF(AND(BT$14>$B30,$C30>$B30,BT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BT$14-$B30-1),0)","v":0},{"$f":"BT30+ IF(AND(BU$14>$B30,$C30>$B30,BU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BU$14-$B30-1),0)","v":0},{"$f":"BU30+ IF(AND(BV$14>$B30,$C30>$B30,BV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BV$14-$B30-1),0)","v":0},{"$f":"BV30+ IF(AND(BW$14>$B30,$C30>$B30,BW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BW$14-$B30-1),0)","v":0},{"$f":"BW30+ IF(AND(BX$14>$B30,$C30>$B30,BX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BX$14-$B30-1),0)","v":0},{"$f":"BX30+ IF(AND(BY$14>$B30,$C30>$B30,BY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BY$14-$B30-1),0)","v":0},{"$f":"BY30+ IF(AND(BZ$14>$B30,$C30>$B30,BZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BZ$14-$B30-1),0)","v":0},{"$f":"BZ30+ IF(AND(CA$14>$B30,$C30>$B30,CA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CA$14-$B30-1),0)","v":0},{"$f":"CA30+ IF(AND(CB$14>$B30,$C30>$B30,CB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CB$14-$B30-1),0)","v":0},{"$f":"CB30+ IF(AND(CC$14>$B30,$C30>$B30,CC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CC$14-$B30-1),0)","v":0},{"$f":"CC30+ IF(AND(CD$14>$B30,$C30>$B30,CD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CD$14-$B30-1),0)","v":0},{"$f":"CD30+ IF(AND(CE$14>$B30,$C30>$B30,CE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CE$14-$B30-1),0)","v":0},{"$f":"CE30+ IF(AND(CF$14>$B30,$C30>$B30,CF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CF$14-$B30-1),0)","v":0},{"$f":"CF30+ IF(AND(CG$14>$B30,$C30>$B30,CG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CG$14-$B30-1),0)","v":0},{"$f":"CG30+ IF(AND(CH$14>$B30,$C30>$B30,CH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CH$14-$B30-1),0)","v":0},{"$f":"CH30+ IF(AND(CI$14>$B30,$C30>$B30,CI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CI$14-$B30-1),0)","v":0},{"$f":"CI30+ IF(AND(CJ$14>$B30,$C30>$B30,CJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CJ$14-$B30-1),0)","v":0},{"$f":"CJ30+ IF(AND(CK$14>$B30,$C30>$B30,CK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CK$14-$B30-1),0)","v":0},{"$f":"CK30+ IF(AND(CL$14>$B30,$C30>$B30,CL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CL$14-$B30-1),0)","v":0},{"$f":"CL30+ IF(AND(CM$14>$B30,$C30>$B30,CM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CM$14-$B30-1),0)","v":0},{"$f":"CM30+ IF(AND(CN$14>$B30,$C30>$B30,CN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CN$14-$B30-1),0)","v":0},{"$f":"CN30+ IF(AND(CO$14>$B30,$C30>$B30,CO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CO$14-$B30-1),0)","v":0},{"$f":"CO30+ IF(AND(CP$14>$B30,$C30>$B30,CP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CP$14-$B30-1),0)","v":0},{"$f":"CP30+ IF(AND(CQ$14>$B30,$C30>$B30,CQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CQ$14-$B30-1),0)","v":0},{"$f":"CQ30+ IF(AND(CR$14>$B30,$C30>$B30,CR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CR$14-$B30-1),0)","v":0},{"$f":"CR30+ IF(AND(CS$14>$B30,$C30>$B30,CS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CS$14-$B30-1),0)","v":0},{"$f":"CS30+ IF(AND(CT$14>$B30,$C30>$B30,CT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CT$14-$B30-1),0)","v":0},{"$f":"CT30+ IF(AND(CU$14>$B30,$C30>$B30,CU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CU$14-$B30-1),0)","v":0},{"$f":"CU30+ IF(AND(CV$14>$B30,$C30>$B30,CV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CV$14-$B30-1),0)","v":0},{"$f":"CV30+ IF(AND(CW$14>$B30,$C30>$B30,CW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CW$14-$B30-1),0)","v":0},{"$f":"CW30+ IF(AND(CX$14>$B30,$C30>$B30,CX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CX$14-$B30-1),0)","v":0},{"$f":"CX30+ IF(AND(CY$14>$B30,$C30>$B30,CY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CY$14-$B30-1),0)","v":0},{"$f":"CY30+ IF(AND(CZ$14>$B30,$C30>$B30,CZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CZ$14-$B30-1),0)","v":0},{"$f":"CZ30+ IF(AND(DA$14>$B30,$C30>$B30,DA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DA$14-$B30-1),0)","v":0},{"$f":"DA30+ IF(AND(DB$14>$B30,$C30>$B30,DB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DB$14-$B30-1),0)","v":0},{"$f":"DB30+ IF(AND(DC$14>$B30,$C30>$B30,DC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DC$14-$B30-1),0)","v":0},{"$f":"DC30+ IF(AND(DD$14>$B30,$C30>$B30,DD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DD$14-$B30-1),0)","v":0},{"$f":"DD30+ IF(AND(DE$14>$B30,$C30>$B30,DE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DE$14-$B30-1),0)","v":0},{"$f":"DE30+ IF(AND(DF$14>$B30,$C30>$B30,DF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DF$14-$B30-1),0)","v":0},{"$f":"DF30+ IF(AND(DG$14>$B30,$C30>$B30,DG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DG$14-$B30-1),0)","v":0},{"$f":"DG30+ IF(AND(DH$14>$B30,$C30>$B30,DH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DH$14-$B30-1),0)","v":0},{"$f":"DH30+ IF(AND(DI$14>$B30,$C30>$B30,DI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DI$14-$B30-1),0)","v":0},{"$f":"DI30+ IF(AND(DJ$14>$B30,$C30>$B30,DJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DJ$14-$B30-1),0)","v":0},{"$f":"DJ30+ IF(AND(DK$14>$B30,$C30>$B30,DK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DK$14-$B30-1),0)","v":0},{"$f":"DK30+ IF(AND(DL$14>$B30,$C30>$B30,DL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DL$14-$B30-1),0)","v":0},{"$f":"DL30+ IF(AND(DM$14>$B30,$C30>$B30,DM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DM$14-$B30-1),0)","v":0},{"$f":"DM30+ IF(AND(DN$14>$B30,$C30>$B30,DN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DN$14-$B30-1),0)","v":0},{"$f":"DN30+ IF(AND(DO$14>$B30,$C30>$B30,DO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DO$14-$B30-1),0)","v":0},{"$f":"DO30+ IF(AND(DP$14>$B30,$C30>$B30,DP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DP$14-$B30-1),0)","v":0},{"$f":"DP30+ IF(AND(DQ$14>$B30,$C30>$B30,DQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DQ$14-$B30-1),0)","v":0},{"$f":"DQ30+ IF(AND(DR$14>$B30,$C30>$B30,DR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DR$14-$B30-1),0)","v":0},{"$f":"DR30+ IF(AND(DS$14>$B30,$C30>$B30,DS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DS$14-$B30-1),0)","v":0}]
[{"$f":"Calcs!A31","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,0,{"$f":"F31+ IF(AND(G$14>$B31,$C31>$B31,G$14-$B31<$C$5),OFFSET(Input!$BJ31,0,G$14-$B31-1),0)","v":0},{"$f":"G31+ IF(AND(H$14>$B31,$C31>$B31,H$14-$B31<$C$5),OFFSET(Input!$BJ31,0,H$14-$B31-1),0)","v":0},{"$f":"H31+ IF(AND(I$14>$B31,$C31>$B31,I$14-$B31<$C$5),OFFSET(Input!$BJ31,0,I$14-$B31-1),0)","v":0},{"$f":"I31+ IF(AND(J$14>$B31,$C31>$B31,J$14-$B31<$C$5),OFFSET(Input!$BJ31,0,J$14-$B31-1),0)","v":0},{"$f":"J31+ IF(AND(K$14>$B31,$C31>$B31,K$14-$B31<$C$5),OFFSET(Input!$BJ31,0,K$14-$B31-1),0)","v":0},{"$f":"K31+ IF(AND(L$14>$B31,$C31>$B31,L$14-$B31<$C$5),OFFSET(Input!$BJ31,0,L$14-$B31-1),0)","v":0},{"$f":"L31+ IF(AND(M$14>$B31,$C31>$B31,M$14-$B31<$C$5),OFFSET(Input!$BJ31,0,M$14-$B31-1),0)","v":0},{"$f":"M31+ IF(AND(N$14>$B31,$C31>$B31,N$14-$B31<$C$5),OFFSET(Input!$BJ31,0,N$14-$B31-1),0)","v":0},{"$f":"N31+ IF(AND(O$14>$B31,$C31>$B31,O$14-$B31<$C$5),OFFSET(Input!$BJ31,0,O$14-$B31-1),0)","v":0},{"$f":"O31+ IF(AND(P$14>$B31,$C31>$B31,P$14-$B31<$C$5),OFFSET(Input!$BJ31,0,P$14-$B31-1),0)","v":0},{"$f":"P31+ IF(AND(Q$14>$B31,$C31>$B31,Q$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Q$14-$B31-1),0)","v":0},{"$f":"Q31+ IF(AND(R$14>$B31,$C31>$B31,R$14-$B31<$C$5),OFFSET(Input!$BJ31,0,R$14-$B31-1),0)","v":0},{"$f":"R31+ IF(AND(S$14>$B31,$C31>$B31,S$14-$B31<$C$5),OFFSET(Input!$BJ31,0,S$14-$B31-1),0)","v":0},{"$f":"S31+ IF(AND(T$14>$B31,$C31>$B31,T$14-$B31<$C$5),OFFSET(Input!$BJ31,0,T$14-$B31-1),0)","v":0},{"$f":"T31+ IF(AND(U$14>$B31,$C31>$B31,U$14-$B31<$C$5),OFFSET(Input!$BJ31,0,U$14-$B31-1),0)","v":0},{"$f":"U31+ IF(AND(V$14>$B31,$C31>$B31,V$14-$B31<$C$5),OFFSET(Input!$BJ31,0,V$14-$B31-1),0)","v":0},{"$f":"V31+ IF(AND(W$14>$B31,$C31>$B31,W$14-$B31<$C$5),OFFSET(Input!$BJ31,0,W$14-$B31-1),0)","v":0},{"$f":"W31+ IF(AND(X$14>$B31,$C31>$B31,X$14-$B31<$C$5),OFFSET(Input!$BJ31,0,X$14-$B31-1),0)","v":0},{"$f":"X31+ IF(AND(Y$14>$B31,$C31>$B31,Y$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Y$14-$B31-1),0)","v":0},{"$f":"Y31+ IF(AND(Z$14>$B31,$C31>$B31,Z$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Z$14-$B31-1),0)","v":0},{"$f":"Z31+ IF(AND(AA$14>$B31,$C31>$B31,AA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AA$14-$B31-1),0)","v":0},{"$f":"AA31+ IF(AND(AB$14>$B31,$C31>$B31,AB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AB$14-$B31-1),0)","v":0},{"$f":"AB31+ IF(AND(AC$14>$B31,$C31>$B31,AC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AC$14-$B31-1),0)","v":0},{"$f":"AC31+ IF(AND(AD$14>$B31,$C31>$B31,AD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AD$14-$B31-1),0)","v":0},{"$f":"AD31+ IF(AND(AE$14>$B31,$C31>$B31,AE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AE$14-$B31-1),0)","v":0},{"$f":"AE31+ IF(AND(AF$14>$B31,$C31>$B31,AF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AF$14-$B31-1),0)","v":0},{"$f":"AF31+ IF(AND(AG$14>$B31,$C31>$B31,AG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AG$14-$B31-1),0)","v":0},{"$f":"AG31+ IF(AND(AH$14>$B31,$C31>$B31,AH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AH$14-$B31-1),0)","v":0},{"$f":"AH31+ IF(AND(AI$14>$B31,$C31>$B31,AI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AI$14-$B31-1),0)","v":0},{"$f":"AI31+ IF(AND(AJ$14>$B31,$C31>$B31,AJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AJ$14-$B31-1),0)","v":0},{"$f":"AJ31+ IF(AND(AK$14>$B31,$C31>$B31,AK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AK$14-$B31-1),0)","v":0},{"$f":"AK31+ IF(AND(AL$14>$B31,$C31>$B31,AL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AL$14-$B31-1),0)","v":0},{"$f":"AL31+ IF(AND(AM$14>$B31,$C31>$B31,AM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AM$14-$B31-1),0)","v":0},{"$f":"AM31+ IF(AND(AN$14>$B31,$C31>$B31,AN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AN$14-$B31-1),0)","v":0},{"$f":"AN31+ IF(AND(AO$14>$B31,$C31>$B31,AO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AO$14-$B31-1),0)","v":0},{"$f":"AO31+ IF(AND(AP$14>$B31,$C31>$B31,AP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AP$14-$B31-1),0)","v":0},{"$f":"AP31+ IF(AND(AQ$14>$B31,$C31>$B31,AQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AQ$14-$B31-1),0)","v":0},{"$f":"AQ31+ IF(AND(AR$14>$B31,$C31>$B31,AR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AR$14-$B31-1),0)","v":0},{"$f":"AR31+ IF(AND(AS$14>$B31,$C31>$B31,AS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AS$14-$B31-1),0)","v":0},{"$f":"AS31+ IF(AND(AT$14>$B31,$C31>$B31,AT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AT$14-$B31-1),0)","v":0},{"$f":"AT31+ IF(AND(AU$14>$B31,$C31>$B31,AU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AU$14-$B31-1),0)","v":0},{"$f":"AU31+ IF(AND(AV$14>$B31,$C31>$B31,AV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AV$14-$B31-1),0)","v":0},{"$f":"AV31+ IF(AND(AW$14>$B31,$C31>$B31,AW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AW$14-$B31-1),0)","v":0},{"$f":"AW31+ IF(AND(AX$14>$B31,$C31>$B31,AX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AX$14-$B31-1),0)","v":0},{"$f":"AX31+ IF(AND(AY$14>$B31,$C31>$B31,AY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AY$14-$B31-1),0)","v":0},{"$f":"AY31+ IF(AND(AZ$14>$B31,$C31>$B31,AZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AZ$14-$B31-1),0)","v":0},{"$f":"AZ31+ IF(AND(BA$14>$B31,$C31>$B31,BA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BA$14-$B31-1),0)","v":0},{"$f":"BA31+ IF(AND(BB$14>$B31,$C31>$B31,BB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BB$14-$B31-1),0)","v":0},{"$f":"BB31+ IF(AND(BC$14>$B31,$C31>$B31,BC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BC$14-$B31-1),0)","v":0},{"$f":"BC31+ IF(AND(BD$14>$B31,$C31>$B31,BD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BD$14-$B31-1),0)","v":0},{"$f":"BD31+ IF(AND(BE$14>$B31,$C31>$B31,BE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BE$14-$B31-1),0)","v":0},{"$f":"BE31+ IF(AND(BF$14>$B31,$C31>$B31,BF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BF$14-$B31-1),0)","v":0},{"$f":"BF31+ IF(AND(BG$14>$B31,$C31>$B31,BG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BG$14-$B31-1),0)","v":0},{"$f":"BG31+ IF(AND(BH$14>$B31,$C31>$B31,BH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BH$14-$B31-1),0)","v":0},{"$f":"BH31+ IF(AND(BI$14>$B31,$C31>$B31,BI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BI$14-$B31-1),0)","v":0},{"$f":"BI31+ IF(AND(BJ$14>$B31,$C31>$B31,BJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BJ$14-$B31-1),0)","v":0},{"$f":"BJ31+ IF(AND(BK$14>$B31,$C31>$B31,BK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BK$14-$B31-1),0)","v":0},{"$f":"BK31+ IF(AND(BL$14>$B31,$C31>$B31,BL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BL$14-$B31-1),0)","v":0},{"$f":"BL31+ IF(AND(BM$14>$B31,$C31>$B31,BM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BM$14-$B31-1),0)","v":0},{"$f":"BM31+ IF(AND(BN$14>$B31,$C31>$B31,BN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BN$14-$B31-1),0)","v":0},{"$f":"BN31+ IF(AND(BO$14>$B31,$C31>$B31,BO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BO$14-$B31-1),0)","v":0},{"$f":"BO31+ IF(AND(BP$14>$B31,$C31>$B31,BP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BP$14-$B31-1),0)","v":0},{"$f":"BP31+ IF(AND(BQ$14>$B31,$C31>$B31,BQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BQ$14-$B31-1),0)","v":0},{"$f":"BQ31+ IF(AND(BR$14>$B31,$C31>$B31,BR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BR$14-$B31-1),0)","v":0},{"$f":"BR31+ IF(AND(BS$14>$B31,$C31>$B31,BS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BS$14-$B31-1),0)","v":0},{"$f":"BS31+ IF(AND(BT$14>$B31,$C31>$B31,BT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BT$14-$B31-1),0)","v":0},{"$f":"BT31+ IF(AND(BU$14>$B31,$C31>$B31,BU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BU$14-$B31-1),0)","v":0},{"$f":"BU31+ IF(AND(BV$14>$B31,$C31>$B31,BV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BV$14-$B31-1),0)","v":0},{"$f":"BV31+ IF(AND(BW$14>$B31,$C31>$B31,BW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BW$14-$B31-1),0)","v":0},{"$f":"BW31+ IF(AND(BX$14>$B31,$C31>$B31,BX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BX$14-$B31-1),0)","v":0},{"$f":"BX31+ IF(AND(BY$14>$B31,$C31>$B31,BY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BY$14-$B31-1),0)","v":0},{"$f":"BY31+ IF(AND(BZ$14>$B31,$C31>$B31,BZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BZ$14-$B31-1),0)","v":0},{"$f":"BZ31+ IF(AND(CA$14>$B31,$C31>$B31,CA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CA$14-$B31-1),0)","v":0},{"$f":"CA31+ IF(AND(CB$14>$B31,$C31>$B31,CB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CB$14-$B31-1),0)","v":0},{"$f":"CB31+ IF(AND(CC$14>$B31,$C31>$B31,CC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CC$14-$B31-1),0)","v":0},{"$f":"CC31+ IF(AND(CD$14>$B31,$C31>$B31,CD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CD$14-$B31-1),0)","v":0},{"$f":"CD31+ IF(AND(CE$14>$B31,$C31>$B31,CE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CE$14-$B31-1),0)","v":0},{"$f":"CE31+ IF(AND(CF$14>$B31,$C31>$B31,CF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CF$14-$B31-1),0)","v":0},{"$f":"CF31+ IF(AND(CG$14>$B31,$C31>$B31,CG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CG$14-$B31-1),0)","v":0},{"$f":"CG31+ IF(AND(CH$14>$B31,$C31>$B31,CH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CH$14-$B31-1),0)","v":0},{"$f":"CH31+ IF(AND(CI$14>$B31,$C31>$B31,CI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CI$14-$B31-1),0)","v":0},{"$f":"CI31+ IF(AND(CJ$14>$B31,$C31>$B31,CJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CJ$14-$B31-1),0)","v":0},{"$f":"CJ31+ IF(AND(CK$14>$B31,$C31>$B31,CK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CK$14-$B31-1),0)","v":0},{"$f":"CK31+ IF(AND(CL$14>$B31,$C31>$B31,CL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CL$14-$B31-1),0)","v":0},{"$f":"CL31+ IF(AND(CM$14>$B31,$C31>$B31,CM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CM$14-$B31-1),0)","v":0},{"$f":"CM31+ IF(AND(CN$14>$B31,$C31>$B31,CN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CN$14-$B31-1),0)","v":0},{"$f":"CN31+ IF(AND(CO$14>$B31,$C31>$B31,CO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CO$14-$B31-1),0)","v":0},{"$f":"CO31+ IF(AND(CP$14>$B31,$C31>$B31,CP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CP$14-$B31-1),0)","v":0},{"$f":"CP31+ IF(AND(CQ$14>$B31,$C31>$B31,CQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CQ$14-$B31-1),0)","v":0},{"$f":"CQ31+ IF(AND(CR$14>$B31,$C31>$B31,CR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CR$14-$B31-1),0)","v":0},{"$f":"CR31+ IF(AND(CS$14>$B31,$C31>$B31,CS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CS$14-$B31-1),0)","v":0},{"$f":"CS31+ IF(AND(CT$14>$B31,$C31>$B31,CT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CT$14-$B31-1),0)","v":0},{"$f":"CT31+ IF(AND(CU$14>$B31,$C31>$B31,CU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CU$14-$B31-1),0)","v":0},{"$f":"CU31+ IF(AND(CV$14>$B31,$C31>$B31,CV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CV$14-$B31-1),0)","v":0},{"$f":"CV31+ IF(AND(CW$14>$B31,$C31>$B31,CW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CW$14-$B31-1),0)","v":0},{"$f":"CW31+ IF(AND(CX$14>$B31,$C31>$B31,CX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CX$14-$B31-1),0)","v":0},{"$f":"CX31+ IF(AND(CY$14>$B31,$C31>$B31,CY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CY$14-$B31-1),0)","v":0},{"$f":"CY31+ IF(AND(CZ$14>$B31,$C31>$B31,CZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CZ$14-$B31-1),0)","v":0},{"$f":"CZ31+ IF(AND(DA$14>$B31,$C31>$B31,DA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DA$14-$B31-1),0)","v":0},{"$f":"DA31+ IF(AND(DB$14>$B31,$C31>$B31,DB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DB$14-$B31-1),0)","v":0},{"$f":"DB31+ IF(AND(DC$14>$B31,$C31>$B31,DC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DC$14-$B31-1),0)","v":0},{"$f":"DC31+ IF(AND(DD$14>$B31,$C31>$B31,DD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DD$14-$B31-1),0)","v":0},{"$f":"DD31+ IF(AND(DE$14>$B31,$C31>$B31,DE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DE$14-$B31-1),0)","v":0},{"$f":"DE31+ IF(AND(DF$14>$B31,$C31>$B31,DF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DF$14-$B31-1),0)","v":0},{"$f":"DF31+ IF(AND(DG$14>$B31,$C31>$B31,DG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DG$14-$B31-1),0)","v":0},{"$f":"DG31+ IF(AND(DH$14>$B31,$C31>$B31,DH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DH$14-$B31-1),0)","v":0},{"$f":"DH31+ IF(AND(DI$14>$B31,$C31>$B31,DI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DI$14-$B31-1),0)","v":0},{"$f":"DI31+ IF(AND(DJ$14>$B31,$C31>$B31,DJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DJ$14-$B31-1),0)","v":0},{"$f":"DJ31+ IF(AND(DK$14>$B31,$C31>$B31,DK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DK$14-$B31-1),0)","v":0},{"$f":"DK31+ IF(AND(DL$14>$B31,$C31>$B31,DL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DL$14-$B31-1),0)","v":0},{"$f":"DL31+ IF(AND(DM$14>$B31,$C31>$B31,DM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DM$14-$B31-1),0)","v":0},{"$f":"DM31+ IF(AND(DN$14>$B31,$C31>$B31,DN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DN$14-$B31-1),0)","v":0},{"$f":"DN31+ IF(AND(DO$14>$B31,$C31>$B31,DO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DO$14-$B31-1),0)","v":0},{"$f":"DO31+ IF(AND(DP$14>$B31,$C31>$B31,DP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DP$14-$B31-1),0)","v":0},{"$f":"DP31+ IF(AND(DQ$14>$B31,$C31>$B31,DQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DQ$14-$B31-1),0)","v":0},{"$f":"DQ31+ IF(AND(DR$14>$B31,$C31>$B31,DR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DR$14-$B31-1),0)","v":0},{"$f":"DR31+ IF(AND(DS$14>$B31,$C31>$B31,DS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DS$14-$B31-1),0)","v":0}]
[{"$f":"Calcs!A52","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E52),1,Calcs!E52)*Periods,0)","v":4},{"$f":"ROUND(MAX(B52,Input!Z52*Periods),0)","v":4},null,null,0,{"$f":"F52+ IF(AND(G$14>$B52,$C52>$B52,G$14-$B52<$C$5),OFFSET(Input!$BJ52,0,G$14-$B52-1),0)","v":0},{"$f":"G52+ IF(AND(H$14>$B52,$C52>$B52,H$14-$B52<$C$5),OFFSET(Input!$BJ52,0,H$14-$B52-1),0)","v":0},{"$f":"H52+ IF(AND(I$14>$B52,$C52>$B52,I$14-$B52<$C$5),OFFSET(Input!$BJ52,0,I$14-$B52-1),0)","v":0},{"$f":"I52+ IF(AND(J$14>$B52,$C52>$B52,J$14-$B52<$C$5),OFFSET(Input!$BJ52,0,J$14-$B52-1),0)","v":0},{"$f":"J52+ IF(AND(K$14>$B52,$C52>$B52,K$14-$B52<$C$5),OFFSET(Input!$BJ52,0,K$14-$B52-1),0)","v":0},{"$f":"K52+ IF(AND(L$14>$B52,$C52>$B52,L$14-$B52<$C$5),OFFSET(Input!$BJ52,0,L$14-$B52-1),0)","v":0},{"$f":"L52+ IF(AND(M$14>$B52,$C52>$B52,M$14-$B52<$C$5),OFFSET(Input!$BJ52,0,M$14-$B52-1),0)","v":0},{"$f":"M52+ IF(AND(N$14>$B52,$C52>$B52,N$14-$B52<$C$5),OFFSET(Input!$BJ52,0,N$14-$B52-1),0)","v":0},{"$f":"N52+ IF(AND(O$14>$B52,$C52>$B52,O$14-$B52<$C$5),OFFSET(Input!$BJ52,0,O$14-$B52-1),0)","v":0},{"$f":"O52+ IF(AND(P$14>$B52,$C52>$B52,P$14-$B52<$C$5),OFFSET(Input!$BJ52,0,P$14-$B52-1),0)","v":0},{"$f":"P52+ IF(AND(Q$14>$B52,$C52>$B52,Q$14-$B52<$C$5),OFFSET(Input!$BJ52,0,Q$14-$B52-1),0)","v":0},{"$f":"Q52+ IF(AND(R$14>$B52,$C52>$B52,R$14-$B52<$C$5),OFFSET(Input!$BJ52,0,R$14-$B52-1),0)","v":0},{"$f":"R52+ IF(AND(S$14>$B52,$C52>$B52,S$14-$B52<$C$5),OFFSET(Input!$BJ52,0,S$14-$B52-1),0)","v":0},{"$f":"S52+ IF(AND(T$14>$B52,$C52>$B52,T$14-$B52<$C$5),OFFSET(Input!$BJ52,0,T$14-$B52-1),0)","v":0},{"$f":"T52+ IF(AND(U$14>$B52,$C52>$B52,U$14-$B52<$C$5),OFFSET(Input!$BJ52,0,U$14-$B52-1),0)","v":0},{"$f":"U52+ IF(AND(V$14>$B52,$C52>$B52,V$14-$B52<$C$5),OFFSET(Input!$BJ52,0,V$14-$B52-1),0)","v":0},{"$f":"V52+ IF(AND(W$14>$B52,$C52>$B52,W$14-$B52<$C$5),OFFSET(Input!$BJ52,0,W$14-$B52-1),0)","v":0},{"$f":"W52+ IF(AND(X$14>$B52,$C52>$B52,X$14-$B52<$C$5),OFFSET(Input!$BJ52,0,X$14-$B52-1),0)","v":0},{"$f":"X52+ IF(AND(Y$14>$B52,$C52>$B52,Y$14-$B52<$C$5),OFFSET(Input!$BJ52,0,Y$14-$B52-1),0)","v":0},{"$f":"Y52+ IF(AND(Z$14>$B52,$C52>$B52,Z$14-$B52<$C$5),OFFSET(Input!$BJ52,0,Z$14-$B52-1),0)","v":0},{"$f":"Z52+ IF(AND(AA$14>$B52,$C52>$B52,AA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AA$14-$B52-1),0)","v":0},{"$f":"AA52+ IF(AND(AB$14>$B52,$C52>$B52,AB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AB$14-$B52-1),0)","v":0},{"$f":"AB52+ IF(AND(AC$14>$B52,$C52>$B52,AC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AC$14-$B52-1),0)","v":0},{"$f":"AC52+ IF(AND(AD$14>$B52,$C52>$B52,AD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AD$14-$B52-1),0)","v":0},{"$f":"AD52+ IF(AND(AE$14>$B52,$C52>$B52,AE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AE$14-$B52-1),0)","v":0},{"$f":"AE52+ IF(AND(AF$14>$B52,$C52>$B52,AF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AF$14-$B52-1),0)","v":0},{"$f":"AF52+ IF(AND(AG$14>$B52,$C52>$B52,AG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AG$14-$B52-1),0)","v":0},{"$f":"AG52+ IF(AND(AH$14>$B52,$C52>$B52,AH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AH$14-$B52-1),0)","v":0},{"$f":"AH52+ IF(AND(AI$14>$B52,$C52>$B52,AI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AI$14-$B52-1),0)","v":0},{"$f":"AI52+ IF(AND(AJ$14>$B52,$C52>$B52,AJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AJ$14-$B52-1),0)","v":0},{"$f":"AJ52+ IF(AND(AK$14>$B52,$C52>$B52,AK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AK$14-$B52-1),0)","v":0},{"$f":"AK52+ IF(AND(AL$14>$B52,$C52>$B52,AL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AL$14-$B52-1),0)","v":0},{"$f":"AL52+ IF(AND(AM$14>$B52,$C52>$B52,AM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AM$14-$B52-1),0)","v":0},{"$f":"AM52+ IF(AND(AN$14>$B52,$C52>$B52,AN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AN$14-$B52-1),0)","v":0},{"$f":"AN52+ IF(AND(AO$14>$B52,$C52>$B52,AO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AO$14-$B52-1),0)","v":0},{"$f":"AO52+ IF(AND(AP$14>$B52,$C52>$B52,AP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AP$14-$B52-1),0)","v":0},{"$f":"AP52+ IF(AND(AQ$14>$B52,$C52>$B52,AQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AQ$14-$B52-1),0)","v":0},{"$f":"AQ52+ IF(AND(AR$14>$B52,$C52>$B52,AR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AR$14-$B52-1),0)","v":0},{"$f":"AR52+ IF(AND(AS$14>$B52,$C52>$B52,AS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AS$14-$B52-1),0)","v":0},{"$f":"AS52+ IF(AND(AT$14>$B52,$C52>$B52,AT$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AT$14-$B52-1),0)","v":0},{"$f":"AT52+ IF(AND(AU$14>$B52,$C52>$B52,AU$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AU$14-$B52-1),0)","v":0},{"$f":"AU52+ IF(AND(AV$14>$B52,$C52>$B52,AV$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AV$14-$B52-1),0)","v":0},{"$f":"AV52+ IF(AND(AW$14>$B52,$C52>$B52,AW$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AW$14-$B52-1),0)","v":0},{"$f":"AW52+ IF(AND(AX$14>$B52,$C52>$B52,AX$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AX$14-$B52-1),0)","v":0},{"$f":"AX52+ IF(AND(AY$14>$B52,$C52>$B52,AY$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AY$14-$B52-1),0)","v":0},{"$f":"AY52+ IF(AND(AZ$14>$B52,$C52>$B52,AZ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,AZ$14-$B52-1),0)","v":0},{"$f":"AZ52+ IF(AND(BA$14>$B52,$C52>$B52,BA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BA$14-$B52-1),0)","v":0},{"$f":"BA52+ IF(AND(BB$14>$B52,$C52>$B52,BB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BB$14-$B52-1),0)","v":0},{"$f":"BB52+ IF(AND(BC$14>$B52,$C52>$B52,BC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BC$14-$B52-1),0)","v":0},{"$f":"BC52+ IF(AND(BD$14>$B52,$C52>$B52,BD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BD$14-$B52-1),0)","v":0},{"$f":"BD52+ IF(AND(BE$14>$B52,$C52>$B52,BE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BE$14-$B52-1),0)","v":0},{"$f":"BE52+ IF(AND(BF$14>$B52,$C52>$B52,BF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BF$14-$B52-1),0)","v":0},{"$f":"BF52+ IF(AND(BG$14>$B52,$C52>$B52,BG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BG$14-$B52-1),0)","v":0},{"$f":"BG52+ IF(AND(BH$14>$B52,$C52>$B52,BH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BH$14-$B52-1),0)","v":0},{"$f":"BH52+ IF(AND(BI$14>$B52,$C52>$B52,BI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BI$14-$B52-1),0)","v":0},{"$f":"BI52+ IF(AND(BJ$14>$B52,$C52>$B52,BJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BJ$14-$B52-1),0)","v":0},{"$f":"BJ52+ IF(AND(BK$14>$B52,$C52>$B52,BK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BK$14-$B52-1),0)","v":0},{"$f":"BK52+ IF(AND(BL$14>$B52,$C52>$B52,BL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BL$14-$B52-1),0)","v":0},{"$f":"BL52+ IF(AND(BM$14>$B52,$C52>$B52,BM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BM$14-$B52-1),0)","v":0},{"$f":"BM52+ IF(AND(BN$14>$B52,$C52>$B52,BN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BN$14-$B52-1),0)","v":0},{"$f":"BN52+ IF(AND(BO$14>$B52,$C52>$B52,BO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BO$14-$B52-1),0)","v":0},{"$f":"BO52+ IF(AND(BP$14>$B52,$C52>$B52,BP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BP$14-$B52-1),0)","v":0},{"$f":"BP52+ IF(AND(BQ$14>$B52,$C52>$B52,BQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BQ$14-$B52-1),0)","v":0},{"$f":"BQ52+ IF(AND(BR$14>$B52,$C52>$B52,BR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BR$14-$B52-1),0)","v":0},{"$f":"BR52+ IF(AND(BS$14>$B52,$C52>$B52,BS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BS$14-$B52-1),0)","v":0},{"$f":"BS52+ IF(AND(BT$14>$B52,$C52>$B52,BT$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BT$14-$B52-1),0)","v":0},{"$f":"BT52+ IF(AND(BU$14>$B52,$C52>$B52,BU$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BU$14-$B52-1),0)","v":0},{"$f":"BU52+ IF(AND(BV$14>$B52,$C52>$B52,BV$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BV$14-$B52-1),0)","v":0},{"$f":"BV52+ IF(AND(BW$14>$B52,$C52>$B52,BW$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BW$14-$B52-1),0)","v":0},{"$f":"BW52+ IF(AND(BX$14>$B52,$C52>$B52,BX$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BX$14-$B52-1),0)","v":0},{"$f":"BX52+ IF(AND(BY$14>$B52,$C52>$B52,BY$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BY$14-$B52-1),0)","v":0},{"$f":"BY52+ IF(AND(BZ$14>$B52,$C52>$B52,BZ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,BZ$14-$B52-1),0)","v":0},{"$f":"BZ52+ IF(AND(CA$14>$B52,$C52>$B52,CA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CA$14-$B52-1),0)","v":0},{"$f":"CA52+ IF(AND(CB$14>$B52,$C52>$B52,CB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CB$14-$B52-1),0)","v":0},{"$f":"CB52+ IF(AND(CC$14>$B52,$C52>$B52,CC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CC$14-$B52-1),0)","v":0},{"$f":"CC52+ IF(AND(CD$14>$B52,$C52>$B52,CD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CD$14-$B52-1),0)","v":0},{"$f":"CD52+ IF(AND(CE$14>$B52,$C52>$B52,CE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CE$14-$B52-1),0)","v":0},{"$f":"CE52+ IF(AND(CF$14>$B52,$C52>$B52,CF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CF$14-$B52-1),0)","v":0},{"$f":"CF52+ IF(AND(CG$14>$B52,$C52>$B52,CG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CG$14-$B52-1),0)","v":0},{"$f":"CG52+ IF(AND(CH$14>$B52,$C52>$B52,CH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CH$14-$B52-1),0)","v":0},{"$f":"CH52+ IF(AND(CI$14>$B52,$C52>$B52,CI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CI$14-$B52-1),0)","v":0},{"$f":"CI52+ IF(AND(CJ$14>$B52,$C52>$B52,CJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CJ$14-$B52-1),0)","v":0},{"$f":"CJ52+ IF(AND(CK$14>$B52,$C52>$B52,CK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CK$14-$B52-1),0)","v":0},{"$f":"CK52+ IF(AND(CL$14>$B52,$C52>$B52,CL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CL$14-$B52-1),0)","v":0},{"$f":"CL52+ IF(AND(CM$14>$B52,$C52>$B52,CM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CM$14-$B52-1),0)","v":0},{"$f":"CM52+ IF(AND(CN$14>$B52,$C52>$B52,CN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CN$14-$B52-1),0)","v":0},{"$f":"CN52+ IF(AND(CO$14>$B52,$C52>$B52,CO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CO$14-$B52-1),0)","v":0},{"$f":"CO52+ IF(AND(CP$14>$B52,$C52>$B52,CP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CP$14-$B52-1),0)","v":0},{"$f":"CP52+ IF(AND(CQ$14>$B52,$C52>$B52,CQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CQ$14-$B52-1),0)","v":0},{"$f":"CQ52+ IF(AND(CR$14>$B52,$C52>$B52,CR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CR$14-$B52-1),0)","v":0},{"$f":"CR52+ IF(AND(CS$14>$B52,$C52>$B52,CS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CS$14-$B52-1),0)","v":0},{"$f":"CS52+ IF(AND(CT$14>$B52,$C52>$B52,CT$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CT$14-$B52-1),0)","v":0},{"$f":"CT52+ IF(AND(CU$14>$B52,$C52>$B52,CU$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CU$14-$B52-1),0)","v":0},{"$f":"CU52+ IF(AND(CV$14>$B52,$C52>$B52,CV$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CV$14-$B52-1),0)","v":0},{"$f":"CV52+ IF(AND(CW$14>$B52,$C52>$B52,CW$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CW$14-$B52-1),0)","v":0},{"$f":"CW52+ IF(AND(CX$14>$B52,$C52>$B52,CX$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CX$14-$B52-1),0)","v":0},{"$f":"CX52+ IF(AND(CY$14>$B52,$C52>$B52,CY$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CY$14-$B52-1),0)","v":0},{"$f":"CY52+ IF(AND(CZ$14>$B52,$C52>$B52,CZ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,CZ$14-$B52-1),0)","v":0},{"$f":"CZ52+ IF(AND(DA$14>$B52,$C52>$B52,DA$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DA$14-$B52-1),0)","v":0},{"$f":"DA52+ IF(AND(DB$14>$B52,$C52>$B52,DB$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DB$14-$B52-1),0)","v":0},{"$f":"DB52+ IF(AND(DC$14>$B52,$C52>$B52,DC$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DC$14-$B52-1),0)","v":0},{"$f":"DC52+ IF(AND(DD$14>$B52,$C52>$B52,DD$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DD$14-$B52-1),0)","v":0},{"$f":"DD52+ IF(AND(DE$14>$B52,$C52>$B52,DE$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DE$14-$B52-1),0)","v":0},{"$f":"DE52+ IF(AND(DF$14>$B52,$C52>$B52,DF$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DF$14-$B52-1),0)","v":0},{"$f":"DF52+ IF(AND(DG$14>$B52,$C52>$B52,DG$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DG$14-$B52-1),0)","v":0},{"$f":"DG52+ IF(AND(DH$14>$B52,$C52>$B52,DH$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DH$14-$B52-1),0)","v":0},{"$f":"DH52+ IF(AND(DI$14>$B52,$C52>$B52,DI$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DI$14-$B52-1),0)","v":0},{"$f":"DI52+ IF(AND(DJ$14>$B52,$C52>$B52,DJ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DJ$14-$B52-1),0)","v":0},{"$f":"DJ52+ IF(AND(DK$14>$B52,$C52>$B52,DK$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DK$14-$B52-1),0)","v":0},{"$f":"DK52+ IF(AND(DL$14>$B52,$C52>$B52,DL$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DL$14-$B52-1),0)","v":0},{"$f":"DL52+ IF(AND(DM$14>$B52,$C52>$B52,DM$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DM$14-$B52-1),0)","v":0},{"$f":"DM52+ IF(AND(DN$14>$B52,$C52>$B52,DN$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DN$14-$B52-1),0)","v":0},{"$f":"DN52+ IF(AND(DO$14>$B52,$C52>$B52,DO$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DO$14-$B52-1),0)","v":0},{"$f":"DO52+ IF(AND(DP$14>$B52,$C52>$B52,DP$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DP$14-$B52-1),0)","v":0},{"$f":"DP52+ IF(AND(DQ$14>$B52,$C52>$B52,DQ$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DQ$14-$B52-1),0)","v":0},{"$f":"DQ52+ IF(AND(DR$14>$B52,$C52>$B52,DR$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DR$14-$B52-1),0)","v":0},{"$f":"DR52+ IF(AND(DS$14>$B52,$C52>$B52,DS$14-$B52<$C$5),OFFSET(Input!$BJ52,0,DS$14-$B52-1),0)","v":0}]
[{"$f":"Calcs!A63","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E63),1,Calcs!E63)*Periods,0)","v":4},{"$f":"ROUND(MAX(B63,Input!Z63*Periods),0)","v":4},null,null,0,{"$f":"F63+ IF(AND(G$14>$B63,$C63>$B63,G$14-$B63<$C$5),OFFSET(Input!$BJ63,0,G$14-$B63-1),0)","v":0},{"$f":"G63+ IF(AND(H$14>$B63,$C63>$B63,H$14-$B63<$C$5),OFFSET(Input!$BJ63,0,H$14-$B63-1),0)","v":0},{"$f":"H63+ IF(AND(I$14>$B63,$C63>$B63,I$14-$B63<$C$5),OFFSET(Input!$BJ63,0,I$14-$B63-1),0)","v":0},{"$f":"I63+ IF(AND(J$14>$B63,$C63>$B63,J$14-$B63<$C$5),OFFSET(Input!$BJ63,0,J$14-$B63-1),0)","v":0},{"$f":"J63+ IF(AND(K$14>$B63,$C63>$B63,K$14-$B63<$C$5),OFFSET(Input!$BJ63,0,K$14-$B63-1),0)","v":0},{"$f":"K63+ IF(AND(L$14>$B63,$C63>$B63,L$14-$B63<$C$5),OFFSET(Input!$BJ63,0,L$14-$B63-1),0)","v":0},{"$f":"L63+ IF(AND(M$14>$B63,$C63>$B63,M$14-$B63<$C$5),OFFSET(Input!$BJ63,0,M$14-$B63-1),0)","v":0},{"$f":"M63+ IF(AND(N$14>$B63,$C63>$B63,N$14-$B63<$C$5),OFFSET(Input!$BJ63,0,N$14-$B63-1),0)","v":0},{"$f":"N63+ IF(AND(O$14>$B63,$C63>$B63,O$14-$B63<$C$5),OFFSET(Input!$BJ63,0,O$14-$B63-1),0)","v":0},{"$f":"O63+ IF(AND(P$14>$B63,$C63>$B63,P$14-$B63<$C$5),OFFSET(Input!$BJ63,0,P$14-$B63-1),0)","v":0},{"$f":"P63+ IF(AND(Q$14>$B63,$C63>$B63,Q$14-$B63<$C$5),OFFSET(Input!$BJ63,0,Q$14-$B63-1),0)","v":0},{"$f":"Q63+ IF(AND(R$14>$B63,$C63>$B63,R$14-$B63<$C$5),OFFSET(Input!$BJ63,0,R$14-$B63-1),0)","v":0},{"$f":"R63+ IF(AND(S$14>$B63,$C63>$B63,S$14-$B63<$C$5),OFFSET(Input!$BJ63,0,S$14-$B63-1),0)","v":0},{"$f":"S63+ IF(AND(T$14>$B63,$C63>$B63,T$14-$B63<$C$5),OFFSET(Input!$BJ63,0,T$14-$B63-1),0)","v":0},{"$f":"T63+ IF(AND(U$14>$B63,$C63>$B63,U$14-$B63<$C$5),OFFSET(Input!$BJ63,0,U$14-$B63-1),0)","v":0},{"$f":"U63+ IF(AND(V$14>$B63,$C63>$B63,V$14-$B63<$C$5),OFFSET(Input!$BJ63,0,V$14-$B63-1),0)","v":0},{"$f":"V63+ IF(AND(W$14>$B63,$C63>$B63,W$14-$B63<$C$5),OFFSET(Input!$BJ63,0,W$14-$B63-1),0)","v":0},{"$f":"W63+ IF(AND(X$14>$B63,$C63>$B63,X$14-$B63<$C$5),OFFSET(Input!$BJ63,0,X$14-$B63-1),0)","v":0},{"$f":"X63+ IF(AND(Y$14>$B63,$C63>$B63,Y$14-$B63<$C$5),OFFSET(Input!$BJ63,0,Y$14-$B63-1),0)","v":0},{"$f":"Y63+ IF(AND(Z$14>$B63,$C63>$B63,Z$14-$B63<$C$5),OFFSET(Input!$BJ63,0,Z$14-$B63-1),0)","v":0},{"$f":"Z63+ IF(AND(AA$14>$B63,$C63>$B63,AA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AA$14-$B63-1),0)","v":0},{"$f":"AA63+ IF(AND(AB$14>$B63,$C63>$B63,AB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AB$14-$B63-1),0)","v":0},{"$f":"AB63+ IF(AND(AC$14>$B63,$C63>$B63,AC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AC$14-$B63-1),0)","v":0},{"$f":"AC63+ IF(AND(AD$14>$B63,$C63>$B63,AD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AD$14-$B63-1),0)","v":0},{"$f":"AD63+ IF(AND(AE$14>$B63,$C63>$B63,AE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AE$14-$B63-1),0)","v":0},{"$f":"AE63+ IF(AND(AF$14>$B63,$C63>$B63,AF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AF$14-$B63-1),0)","v":0},{"$f":"AF63+ IF(AND(AG$14>$B63,$C63>$B63,AG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AG$14-$B63-1),0)","v":0},{"$f":"AG63+ IF(AND(AH$14>$B63,$C63>$B63,AH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AH$14-$B63-1),0)","v":0},{"$f":"AH63+ IF(AND(AI$14>$B63,$C63>$B63,AI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AI$14-$B63-1),0)","v":0},{"$f":"AI63+ IF(AND(AJ$14>$B63,$C63>$B63,AJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AJ$14-$B63-1),0)","v":0},{"$f":"AJ63+ IF(AND(AK$14>$B63,$C63>$B63,AK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AK$14-$B63-1),0)","v":0},{"$f":"AK63+ IF(AND(AL$14>$B63,$C63>$B63,AL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AL$14-$B63-1),0)","v":0},{"$f":"AL63+ IF(AND(AM$14>$B63,$C63>$B63,AM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AM$14-$B63-1),0)","v":0},{"$f":"AM63+ IF(AND(AN$14>$B63,$C63>$B63,AN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AN$14-$B63-1),0)","v":0},{"$f":"AN63+ IF(AND(AO$14>$B63,$C63>$B63,AO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AO$14-$B63-1),0)","v":0},{"$f":"AO63+ IF(AND(AP$14>$B63,$C63>$B63,AP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AP$14-$B63-1),0)","v":0},{"$f":"AP63+ IF(AND(AQ$14>$B63,$C63>$B63,AQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AQ$14-$B63-1),0)","v":0},{"$f":"AQ63+ IF(AND(AR$14>$B63,$C63>$B63,AR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AR$14-$B63-1),0)","v":0},{"$f":"AR63+ IF(AND(AS$14>$B63,$C63>$B63,AS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AS$14-$B63-1),0)","v":0},{"$f":"AS63+ IF(AND(AT$14>$B63,$C63>$B63,AT$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AT$14-$B63-1),0)","v":0},{"$f":"AT63+ IF(AND(AU$14>$B63,$C63>$B63,AU$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AU$14-$B63-1),0)","v":0},{"$f":"AU63+ IF(AND(AV$14>$B63,$C63>$B63,AV$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AV$14-$B63-1),0)","v":0},{"$f":"AV63+ IF(AND(AW$14>$B63,$C63>$B63,AW$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AW$14-$B63-1),0)","v":0},{"$f":"AW63+ IF(AND(AX$14>$B63,$C63>$B63,AX$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AX$14-$B63-1),0)","v":0},{"$f":"AX63+ IF(AND(AY$14>$B63,$C63>$B63,AY$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AY$14-$B63-1),0)","v":0},{"$f":"AY63+ IF(AND(AZ$14>$B63,$C63>$B63,AZ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,AZ$14-$B63-1),0)","v":0},{"$f":"AZ63+ IF(AND(BA$14>$B63,$C63>$B63,BA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BA$14-$B63-1),0)","v":0},{"$f":"BA63+ IF(AND(BB$14>$B63,$C63>$B63,BB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BB$14-$B63-1),0)","v":0},{"$f":"BB63+ IF(AND(BC$14>$B63,$C63>$B63,BC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BC$14-$B63-1),0)","v":0},{"$f":"BC63+ IF(AND(BD$14>$B63,$C63>$B63,BD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BD$14-$B63-1),0)","v":0},{"$f":"BD63+ IF(AND(BE$14>$B63,$C63>$B63,BE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BE$14-$B63-1),0)","v":0},{"$f":"BE63+ IF(AND(BF$14>$B63,$C63>$B63,BF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BF$14-$B63-1),0)","v":0},{"$f":"BF63+ IF(AND(BG$14>$B63,$C63>$B63,BG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BG$14-$B63-1),0)","v":0},{"$f":"BG63+ IF(AND(BH$14>$B63,$C63>$B63,BH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BH$14-$B63-1),0)","v":0},{"$f":"BH63+ IF(AND(BI$14>$B63,$C63>$B63,BI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BI$14-$B63-1),0)","v":0},{"$f":"BI63+ IF(AND(BJ$14>$B63,$C63>$B63,BJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BJ$14-$B63-1),0)","v":0},{"$f":"BJ63+ IF(AND(BK$14>$B63,$C63>$B63,BK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BK$14-$B63-1),0)","v":0},{"$f":"BK63+ IF(AND(BL$14>$B63,$C63>$B63,BL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BL$14-$B63-1),0)","v":0},{"$f":"BL63+ IF(AND(BM$14>$B63,$C63>$B63,BM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BM$14-$B63-1),0)","v":0},{"$f":"BM63+ IF(AND(BN$14>$B63,$C63>$B63,BN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BN$14-$B63-1),0)","v":0},{"$f":"BN63+ IF(AND(BO$14>$B63,$C63>$B63,BO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BO$14-$B63-1),0)","v":0},{"$f":"BO63+ IF(AND(BP$14>$B63,$C63>$B63,BP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BP$14-$B63-1),0)","v":0},{"$f":"BP63+ IF(AND(BQ$14>$B63,$C63>$B63,BQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BQ$14-$B63-1),0)","v":0},{"$f":"BQ63+ IF(AND(BR$14>$B63,$C63>$B63,BR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BR$14-$B63-1),0)","v":0},{"$f":"BR63+ IF(AND(BS$14>$B63,$C63>$B63,BS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BS$14-$B63-1),0)","v":0},{"$f":"BS63+ IF(AND(BT$14>$B63,$C63>$B63,BT$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BT$14-$B63-1),0)","v":0},{"$f":"BT63+ IF(AND(BU$14>$B63,$C63>$B63,BU$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BU$14-$B63-1),0)","v":0},{"$f":"BU63+ IF(AND(BV$14>$B63,$C63>$B63,BV$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BV$14-$B63-1),0)","v":0},{"$f":"BV63+ IF(AND(BW$14>$B63,$C63>$B63,BW$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BW$14-$B63-1),0)","v":0},{"$f":"BW63+ IF(AND(BX$14>$B63,$C63>$B63,BX$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BX$14-$B63-1),0)","v":0},{"$f":"BX63+ IF(AND(BY$14>$B63,$C63>$B63,BY$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BY$14-$B63-1),0)","v":0},{"$f":"BY63+ IF(AND(BZ$14>$B63,$C63>$B63,BZ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,BZ$14-$B63-1),0)","v":0},{"$f":"BZ63+ IF(AND(CA$14>$B63,$C63>$B63,CA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CA$14-$B63-1),0)","v":0},{"$f":"CA63+ IF(AND(CB$14>$B63,$C63>$B63,CB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CB$14-$B63-1),0)","v":0},{"$f":"CB63+ IF(AND(CC$14>$B63,$C63>$B63,CC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CC$14-$B63-1),0)","v":0},{"$f":"CC63+ IF(AND(CD$14>$B63,$C63>$B63,CD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CD$14-$B63-1),0)","v":0},{"$f":"CD63+ IF(AND(CE$14>$B63,$C63>$B63,CE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CE$14-$B63-1),0)","v":0},{"$f":"CE63+ IF(AND(CF$14>$B63,$C63>$B63,CF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CF$14-$B63-1),0)","v":0},{"$f":"CF63+ IF(AND(CG$14>$B63,$C63>$B63,CG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CG$14-$B63-1),0)","v":0},{"$f":"CG63+ IF(AND(CH$14>$B63,$C63>$B63,CH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CH$14-$B63-1),0)","v":0},{"$f":"CH63+ IF(AND(CI$14>$B63,$C63>$B63,CI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CI$14-$B63-1),0)","v":0},{"$f":"CI63+ IF(AND(CJ$14>$B63,$C63>$B63,CJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CJ$14-$B63-1),0)","v":0},{"$f":"CJ63+ IF(AND(CK$14>$B63,$C63>$B63,CK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CK$14-$B63-1),0)","v":0},{"$f":"CK63+ IF(AND(CL$14>$B63,$C63>$B63,CL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CL$14-$B63-1),0)","v":0},{"$f":"CL63+ IF(AND(CM$14>$B63,$C63>$B63,CM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CM$14-$B63-1),0)","v":0},{"$f":"CM63+ IF(AND(CN$14>$B63,$C63>$B63,CN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CN$14-$B63-1),0)","v":0},{"$f":"CN63+ IF(AND(CO$14>$B63,$C63>$B63,CO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CO$14-$B63-1),0)","v":0},{"$f":"CO63+ IF(AND(CP$14>$B63,$C63>$B63,CP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CP$14-$B63-1),0)","v":0},{"$f":"CP63+ IF(AND(CQ$14>$B63,$C63>$B63,CQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CQ$14-$B63-1),0)","v":0},{"$f":"CQ63+ IF(AND(CR$14>$B63,$C63>$B63,CR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CR$14-$B63-1),0)","v":0},{"$f":"CR63+ IF(AND(CS$14>$B63,$C63>$B63,CS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CS$14-$B63-1),0)","v":0},{"$f":"CS63+ IF(AND(CT$14>$B63,$C63>$B63,CT$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CT$14-$B63-1),0)","v":0},{"$f":"CT63+ IF(AND(CU$14>$B63,$C63>$B63,CU$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CU$14-$B63-1),0)","v":0},{"$f":"CU63+ IF(AND(CV$14>$B63,$C63>$B63,CV$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CV$14-$B63-1),0)","v":0},{"$f":"CV63+ IF(AND(CW$14>$B63,$C63>$B63,CW$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CW$14-$B63-1),0)","v":0},{"$f":"CW63+ IF(AND(CX$14>$B63,$C63>$B63,CX$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CX$14-$B63-1),0)","v":0},{"$f":"CX63+ IF(AND(CY$14>$B63,$C63>$B63,CY$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CY$14-$B63-1),0)","v":0},{"$f":"CY63+ IF(AND(CZ$14>$B63,$C63>$B63,CZ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,CZ$14-$B63-1),0)","v":0},{"$f":"CZ63+ IF(AND(DA$14>$B63,$C63>$B63,DA$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DA$14-$B63-1),0)","v":0},{"$f":"DA63+ IF(AND(DB$14>$B63,$C63>$B63,DB$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DB$14-$B63-1),0)","v":0},{"$f":"DB63+ IF(AND(DC$14>$B63,$C63>$B63,DC$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DC$14-$B63-1),0)","v":0},{"$f":"DC63+ IF(AND(DD$14>$B63,$C63>$B63,DD$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DD$14-$B63-1),0)","v":0},{"$f":"DD63+ IF(AND(DE$14>$B63,$C63>$B63,DE$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DE$14-$B63-1),0)","v":0},{"$f":"DE63+ IF(AND(DF$14>$B63,$C63>$B63,DF$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DF$14-$B63-1),0)","v":0},{"$f":"DF63+ IF(AND(DG$14>$B63,$C63>$B63,DG$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DG$14-$B63-1),0)","v":0},{"$f":"DG63+ IF(AND(DH$14>$B63,$C63>$B63,DH$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DH$14-$B63-1),0)","v":0},{"$f":"DH63+ IF(AND(DI$14>$B63,$C63>$B63,DI$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DI$14-$B63-1),0)","v":0},{"$f":"DI63+ IF(AND(DJ$14>$B63,$C63>$B63,DJ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DJ$14-$B63-1),0)","v":0},{"$f":"DJ63+ IF(AND(DK$14>$B63,$C63>$B63,DK$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DK$14-$B63-1),0)","v":0},{"$f":"DK63+ IF(AND(DL$14>$B63,$C63>$B63,DL$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DL$14-$B63-1),0)","v":0},{"$f":"DL63+ IF(AND(DM$14>$B63,$C63>$B63,DM$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DM$14-$B63-1),0)","v":0},{"$f":"DM63+ IF(AND(DN$14>$B63,$C63>$B63,DN$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DN$14-$B63-1),0)","v":0},{"$f":"DN63+ IF(AND(DO$14>$B63,$C63>$B63,DO$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DO$14-$B63-1),0)","v":0},{"$f":"DO63+ IF(AND(DP$14>$B63,$C63>$B63,DP$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DP$14-$B63-1),0)","v":0},{"$f":"DP63+ IF(AND(DQ$14>$B63,$C63>$B63,DQ$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DQ$14-$B63-1),0)","v":0},{"$f":"DQ63+ IF(AND(DR$14>$B63,$C63>$B63,DR$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DR$14-$B63-1),0)","v":0},{"$f":"DR63+ IF(AND(DS$14>$B63,$C63>$B63,DS$14-$B63<$C$5),OFFSET(Input!$BJ63,0,DS$14-$B63-1),0)","v":0}]
[{"$f":"Calcs!A103","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E103),1,Calcs!E103)*Periods,0)","v":4},{"$f":"ROUND(MAX(B103,Input!Z103*Periods),0)","v":4},null,null,0,{"$f":"F103+ IF(AND(G$14>$B103,$C103>$B103,G$14-$B103<$C$5),OFFSET(Input!$BJ103,0,G$14-$B103-1),0)","v":0},{"$f":"G103+ IF(AND(H$14>$B103,$C103>$B103,H$14-$B103<$C$5),OFFSET(Input!$BJ103,0,H$14-$B103-1),0)","v":0},{"$f":"H103+ IF(AND(I$14>$B103,$C103>$B103,I$14-$B103<$C$5),OFFSET(Input!$BJ103,0,I$14-$B103-1),0)","v":0},{"$f":"I103+ IF(AND(J$14>$B103,$C103>$B103,J$14-$B103<$C$5),OFFSET(Input!$BJ103,0,J$14-$B103-1),0)","v":0},{"$f":"J103+ IF(AND(K$14>$B103,$C103>$B103,K$14-$B103<$C$5),OFFSET(Input!$BJ103,0,K$14-$B103-1),0)","v":0},{"$f":"K103+ IF(AND(L$14>$B103,$C103>$B103,L$14-$B103<$C$5),OFFSET(Input!$BJ103,0,L$14-$B103-1),0)","v":0},{"$f":"L103+ IF(AND(M$14>$B103,$C103>$B103,M$14-$B103<$C$5),OFFSET(Input!$BJ103,0,M$14-$B103-1),0)","v":0},{"$f":"M103+ IF(AND(N$14>$B103,$C103>$B103,N$14-$B103<$C$5),OFFSET(Input!$BJ103,0,N$14-$B103-1),0)","v":0},{"$f":"N103+ IF(AND(O$14>$B103,$C103>$B103,O$14-$B103<$C$5),OFFSET(Input!$BJ103,0,O$14-$B103-1),0)","v":0},{"$f":"O103+ IF(AND(P$14>$B103,$C103>$B103,P$14-$B103<$C$5),OFFSET(Input!$BJ103,0,P$14-$B103-1),0)","v":0},{"$f":"P103+ IF(AND(Q$14>$B103,$C103>$B103,Q$14-$B103<$C$5),OFFSET(Input!$BJ103,0,Q$14-$B103-1),0)","v":0},{"$f":"Q103+ IF(AND(R$14>$B103,$C103>$B103,R$14-$B103<$C$5),OFFSET(Input!$BJ103,0,R$14-$B103-1),0)","v":0},{"$f":"R103+ IF(AND(S$14>$B103,$C103>$B103,S$14-$B103<$C$5),OFFSET(Input!$BJ103,0,S$14-$B103-1),0)","v":0},{"$f":"S103+ IF(AND(T$14>$B103,$C103>$B103,T$14-$B103<$C$5),OFFSET(Input!$BJ103,0,T$14-$B103-1),0)","v":0},{"$f":"T103+ IF(AND(U$14>$B103,$C103>$B103,U$14-$B103<$C$5),OFFSET(Input!$BJ103,0,U$14-$B103-1),0)","v":0},{"$f":"U103+ IF(AND(V$14>$B103,$C103>$B103,V$14-$B103<$C$5),OFFSET(Input!$BJ103,0,V$14-$B103-1),0)","v":0},{"$f":"V103+ IF(AND(W$14>$B103,$C103>$B103,W$14-$B103<$C$5),OFFSET(Input!$BJ103,0,W$14-$B103-1),0)","v":0},{"$f":"W103+ IF(AND(X$14>$B103,$C103>$B103,X$14-$B103<$C$5),OFFSET(Input!$BJ103,0,X$14-$B103-1),0)","v":0},{"$f":"X103+ IF(AND(Y$14>$B103,$C103>$B103,Y$14-$B103<$C$5),OFFSET(Input!$BJ103,0,Y$14-$B103-1),0)","v":0},{"$f":"Y103+ IF(AND(Z$14>$B103,$C103>$B103,Z$14-$B103<$C$5),OFFSET(Input!$BJ103,0,Z$14-$B103-1),0)","v":0},{"$f":"Z103+ IF(AND(AA$14>$B103,$C103>$B103,AA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AA$14-$B103-1),0)","v":0},{"$f":"AA103+ IF(AND(AB$14>$B103,$C103>$B103,AB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AB$14-$B103-1),0)","v":0},{"$f":"AB103+ IF(AND(AC$14>$B103,$C103>$B103,AC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AC$14-$B103-1),0)","v":0},{"$f":"AC103+ IF(AND(AD$14>$B103,$C103>$B103,AD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AD$14-$B103-1),0)","v":0},{"$f":"AD103+ IF(AND(AE$14>$B103,$C103>$B103,AE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AE$14-$B103-1),0)","v":0},{"$f":"AE103+ IF(AND(AF$14>$B103,$C103>$B103,AF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AF$14-$B103-1),0)","v":0},{"$f":"AF103+ IF(AND(AG$14>$B103,$C103>$B103,AG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AG$14-$B103-1),0)","v":0},{"$f":"AG103+ IF(AND(AH$14>$B103,$C103>$B103,AH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AH$14-$B103-1),0)","v":0},{"$f":"AH103+ IF(AND(AI$14>$B103,$C103>$B103,AI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AI$14-$B103-1),0)","v":0},{"$f":"AI103+ IF(AND(AJ$14>$B103,$C103>$B103,AJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AJ$14-$B103-1),0)","v":0},{"$f":"AJ103+ IF(AND(AK$14>$B103,$C103>$B103,AK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AK$14-$B103-1),0)","v":0},{"$f":"AK103+ IF(AND(AL$14>$B103,$C103>$B103,AL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AL$14-$B103-1),0)","v":0},{"$f":"AL103+ IF(AND(AM$14>$B103,$C103>$B103,AM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AM$14-$B103-1),0)","v":0},{"$f":"AM103+ IF(AND(AN$14>$B103,$C103>$B103,AN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AN$14-$B103-1),0)","v":0},{"$f":"AN103+ IF(AND(AO$14>$B103,$C103>$B103,AO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AO$14-$B103-1),0)","v":0},{"$f":"AO103+ IF(AND(AP$14>$B103,$C103>$B103,AP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AP$14-$B103-1),0)","v":0},{"$f":"AP103+ IF(AND(AQ$14>$B103,$C103>$B103,AQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AQ$14-$B103-1),0)","v":0},{"$f":"AQ103+ IF(AND(AR$14>$B103,$C103>$B103,AR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AR$14-$B103-1),0)","v":0},{"$f":"AR103+ IF(AND(AS$14>$B103,$C103>$B103,AS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AS$14-$B103-1),0)","v":0},{"$f":"AS103+ IF(AND(AT$14>$B103,$C103>$B103,AT$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AT$14-$B103-1),0)","v":0},{"$f":"AT103+ IF(AND(AU$14>$B103,$C103>$B103,AU$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AU$14-$B103-1),0)","v":0},{"$f":"AU103+ IF(AND(AV$14>$B103,$C103>$B103,AV$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AV$14-$B103-1),0)","v":0},{"$f":"AV103+ IF(AND(AW$14>$B103,$C103>$B103,AW$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AW$14-$B103-1),0)","v":0},{"$f":"AW103+ IF(AND(AX$14>$B103,$C103>$B103,AX$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AX$14-$B103-1),0)","v":0},{"$f":"AX103+ IF(AND(AY$14>$B103,$C103>$B103,AY$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AY$14-$B103-1),0)","v":0},{"$f":"AY103+ IF(AND(AZ$14>$B103,$C103>$B103,AZ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,AZ$14-$B103-1),0)","v":0},{"$f":"AZ103+ IF(AND(BA$14>$B103,$C103>$B103,BA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BA$14-$B103-1),0)","v":0},{"$f":"BA103+ IF(AND(BB$14>$B103,$C103>$B103,BB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BB$14-$B103-1),0)","v":0},{"$f":"BB103+ IF(AND(BC$14>$B103,$C103>$B103,BC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BC$14-$B103-1),0)","v":0},{"$f":"BC103+ IF(AND(BD$14>$B103,$C103>$B103,BD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BD$14-$B103-1),0)","v":0},{"$f":"BD103+ IF(AND(BE$14>$B103,$C103>$B103,BE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BE$14-$B103-1),0)","v":0},{"$f":"BE103+ IF(AND(BF$14>$B103,$C103>$B103,BF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BF$14-$B103-1),0)","v":0},{"$f":"BF103+ IF(AND(BG$14>$B103,$C103>$B103,BG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BG$14-$B103-1),0)","v":0},{"$f":"BG103+ IF(AND(BH$14>$B103,$C103>$B103,BH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BH$14-$B103-1),0)","v":0},{"$f":"BH103+ IF(AND(BI$14>$B103,$C103>$B103,BI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BI$14-$B103-1),0)","v":0},{"$f":"BI103+ IF(AND(BJ$14>$B103,$C103>$B103,BJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BJ$14-$B103-1),0)","v":0},{"$f":"BJ103+ IF(AND(BK$14>$B103,$C103>$B103,BK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BK$14-$B103-1),0)","v":0},{"$f":"BK103+ IF(AND(BL$14>$B103,$C103>$B103,BL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BL$14-$B103-1),0)","v":0},{"$f":"BL103+ IF(AND(BM$14>$B103,$C103>$B103,BM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BM$14-$B103-1),0)","v":0},{"$f":"BM103+ IF(AND(BN$14>$B103,$C103>$B103,BN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BN$14-$B103-1),0)","v":0},{"$f":"BN103+ IF(AND(BO$14>$B103,$C103>$B103,BO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BO$14-$B103-1),0)","v":0},{"$f":"BO103+ IF(AND(BP$14>$B103,$C103>$B103,BP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BP$14-$B103-1),0)","v":0},{"$f":"BP103+ IF(AND(BQ$14>$B103,$C103>$B103,BQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BQ$14-$B103-1),0)","v":0},{"$f":"BQ103+ IF(AND(BR$14>$B103,$C103>$B103,BR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BR$14-$B103-1),0)","v":0},{"$f":"BR103+ IF(AND(BS$14>$B103,$C103>$B103,BS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BS$14-$B103-1),0)","v":0},{"$f":"BS103+ IF(AND(BT$14>$B103,$C103>$B103,BT$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BT$14-$B103-1),0)","v":0},{"$f":"BT103+ IF(AND(BU$14>$B103,$C103>$B103,BU$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BU$14-$B103-1),0)","v":0},{"$f":"BU103+ IF(AND(BV$14>$B103,$C103>$B103,BV$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BV$14-$B103-1),0)","v":0},{"$f":"BV103+ IF(AND(BW$14>$B103,$C103>$B103,BW$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BW$14-$B103-1),0)","v":0},{"$f":"BW103+ IF(AND(BX$14>$B103,$C103>$B103,BX$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BX$14-$B103-1),0)","v":0},{"$f":"BX103+ IF(AND(BY$14>$B103,$C103>$B103,BY$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BY$14-$B103-1),0)","v":0},{"$f":"BY103+ IF(AND(BZ$14>$B103,$C103>$B103,BZ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,BZ$14-$B103-1),0)","v":0},{"$f":"BZ103+ IF(AND(CA$14>$B103,$C103>$B103,CA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CA$14-$B103-1),0)","v":0},{"$f":"CA103+ IF(AND(CB$14>$B103,$C103>$B103,CB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CB$14-$B103-1),0)","v":0},{"$f":"CB103+ IF(AND(CC$14>$B103,$C103>$B103,CC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CC$14-$B103-1),0)","v":0},{"$f":"CC103+ IF(AND(CD$14>$B103,$C103>$B103,CD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CD$14-$B103-1),0)","v":0},{"$f":"CD103+ IF(AND(CE$14>$B103,$C103>$B103,CE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CE$14-$B103-1),0)","v":0},{"$f":"CE103+ IF(AND(CF$14>$B103,$C103>$B103,CF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CF$14-$B103-1),0)","v":0},{"$f":"CF103+ IF(AND(CG$14>$B103,$C103>$B103,CG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CG$14-$B103-1),0)","v":0},{"$f":"CG103+ IF(AND(CH$14>$B103,$C103>$B103,CH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CH$14-$B103-1),0)","v":0},{"$f":"CH103+ IF(AND(CI$14>$B103,$C103>$B103,CI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CI$14-$B103-1),0)","v":0},{"$f":"CI103+ IF(AND(CJ$14>$B103,$C103>$B103,CJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CJ$14-$B103-1),0)","v":0},{"$f":"CJ103+ IF(AND(CK$14>$B103,$C103>$B103,CK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CK$14-$B103-1),0)","v":0},{"$f":"CK103+ IF(AND(CL$14>$B103,$C103>$B103,CL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CL$14-$B103-1),0)","v":0},{"$f":"CL103+ IF(AND(CM$14>$B103,$C103>$B103,CM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CM$14-$B103-1),0)","v":0},{"$f":"CM103+ IF(AND(CN$14>$B103,$C103>$B103,CN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CN$14-$B103-1),0)","v":0},{"$f":"CN103+ IF(AND(CO$14>$B103,$C103>$B103,CO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CO$14-$B103-1),0)","v":0},{"$f":"CO103+ IF(AND(CP$14>$B103,$C103>$B103,CP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CP$14-$B103-1),0)","v":0},{"$f":"CP103+ IF(AND(CQ$14>$B103,$C103>$B103,CQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CQ$14-$B103-1),0)","v":0},{"$f":"CQ103+ IF(AND(CR$14>$B103,$C103>$B103,CR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CR$14-$B103-1),0)","v":0},{"$f":"CR103+ IF(AND(CS$14>$B103,$C103>$B103,CS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CS$14-$B103-1),0)","v":0},{"$f":"CS103+ IF(AND(CT$14>$B103,$C103>$B103,CT$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CT$14-$B103-1),0)","v":0},{"$f":"CT103+ IF(AND(CU$14>$B103,$C103>$B103,CU$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CU$14-$B103-1),0)","v":0},{"$f":"CU103+ IF(AND(CV$14>$B103,$C103>$B103,CV$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CV$14-$B103-1),0)","v":0},{"$f":"CV103+ IF(AND(CW$14>$B103,$C103>$B103,CW$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CW$14-$B103-1),0)","v":0},{"$f":"CW103+ IF(AND(CX$14>$B103,$C103>$B103,CX$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CX$14-$B103-1),0)","v":0},{"$f":"CX103+ IF(AND(CY$14>$B103,$C103>$B103,CY$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CY$14-$B103-1),0)","v":0},{"$f":"CY103+ IF(AND(CZ$14>$B103,$C103>$B103,CZ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,CZ$14-$B103-1),0)","v":0},{"$f":"CZ103+ IF(AND(DA$14>$B103,$C103>$B103,DA$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DA$14-$B103-1),0)","v":0},{"$f":"DA103+ IF(AND(DB$14>$B103,$C103>$B103,DB$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DB$14-$B103-1),0)","v":0},{"$f":"DB103+ IF(AND(DC$14>$B103,$C103>$B103,DC$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DC$14-$B103-1),0)","v":0},{"$f":"DC103+ IF(AND(DD$14>$B103,$C103>$B103,DD$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DD$14-$B103-1),0)","v":0},{"$f":"DD103+ IF(AND(DE$14>$B103,$C103>$B103,DE$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DE$14-$B103-1),0)","v":0},{"$f":"DE103+ IF(AND(DF$14>$B103,$C103>$B103,DF$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DF$14-$B103-1),0)","v":0},{"$f":"DF103+ IF(AND(DG$14>$B103,$C103>$B103,DG$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DG$14-$B103-1),0)","v":0},{"$f":"DG103+ IF(AND(DH$14>$B103,$C103>$B103,DH$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DH$14-$B103-1),0)","v":0},{"$f":"DH103+ IF(AND(DI$14>$B103,$C103>$B103,DI$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DI$14-$B103-1),0)","v":0},{"$f":"DI103+ IF(AND(DJ$14>$B103,$C103>$B103,DJ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DJ$14-$B103-1),0)","v":0},{"$f":"DJ103+ IF(AND(DK$14>$B103,$C103>$B103,DK$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DK$14-$B103-1),0)","v":0},{"$f":"DK103+ IF(AND(DL$14>$B103,$C103>$B103,DL$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DL$14-$B103-1),0)","v":0},{"$f":"DL103+ IF(AND(DM$14>$B103,$C103>$B103,DM$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DM$14-$B103-1),0)","v":0},{"$f":"DM103+ IF(AND(DN$14>$B103,$C103>$B103,DN$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DN$14-$B103-1),0)","v":0},{"$f":"DN103+ IF(AND(DO$14>$B103,$C103>$B103,DO$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DO$14-$B103-1),0)","v":0},{"$f":"DO103+ IF(AND(DP$14>$B103,$C103>$B103,DP$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DP$14-$B103-1),0)","v":0},{"$f":"DP103+ IF(AND(DQ$14>$B103,$C103>$B103,DQ$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DQ$14-$B103-1),0)","v":0},{"$f":"DQ103+ IF(AND(DR$14>$B103,$C103>$B103,DR$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DR$14-$B103-1),0)","v":0},{"$f":"DR103+ IF(AND(DS$14>$B103,$C103>$B103,DS$14-$B103<$C$5),OFFSET(Input!$BJ103,0,DS$14-$B103-1),0)","v":0}]
[{"$f":"Calcs!A114","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E114),1,Calcs!E114)*Periods,0)","v":4},{"$f":"ROUND(MAX(B114,Input!Z114*Periods),0)","v":4},null,null,0,{"$f":"F114+ IF(AND(G$14>$B114,$C114>$B114,G$14-$B114<$C$5),OFFSET(Input!$BJ114,0,G$14-$B114-1),0)","v":0},{"$f":"G114+ IF(AND(H$14>$B114,$C114>$B114,H$14-$B114<$C$5),OFFSET(Input!$BJ114,0,H$14-$B114-1),0)","v":0},{"$f":"H114+ IF(AND(I$14>$B114,$C114>$B114,I$14-$B114<$C$5),OFFSET(Input!$BJ114,0,I$14-$B114-1),0)","v":0},{"$f":"I114+ IF(AND(J$14>$B114,$C114>$B114,J$14-$B114<$C$5),OFFSET(Input!$BJ114,0,J$14-$B114-1),0)","v":0},{"$f":"J114+ IF(AND(K$14>$B114,$C114>$B114,K$14-$B114<$C$5),OFFSET(Input!$BJ114,0,K$14-$B114-1),0)","v":0},{"$f":"K114+ IF(AND(L$14>$B114,$C114>$B114,L$14-$B114<$C$5),OFFSET(Input!$BJ114,0,L$14-$B114-1),0)","v":0},{"$f":"L114+ IF(AND(M$14>$B114,$C114>$B114,M$14-$B114<$C$5),OFFSET(Input!$BJ114,0,M$14-$B114-1),0)","v":0},{"$f":"M114+ IF(AND(N$14>$B114,$C114>$B114,N$14-$B114<$C$5),OFFSET(Input!$BJ114,0,N$14-$B114-1),0)","v":0},{"$f":"N114+ IF(AND(O$14>$B114,$C114>$B114,O$14-$B114<$C$5),OFFSET(Input!$BJ114,0,O$14-$B114-1),0)","v":0},{"$f":"O114+ IF(AND(P$14>$B114,$C114>$B114,P$14-$B114<$C$5),OFFSET(Input!$BJ114,0,P$14-$B114-1),0)","v":0},{"$f":"P114+ IF(AND(Q$14>$B114,$C114>$B114,Q$14-$B114<$C$5),OFFSET(Input!$BJ114,0,Q$14-$B114-1),0)","v":0},{"$f":"Q114+ IF(AND(R$14>$B114,$C114>$B114,R$14-$B114<$C$5),OFFSET(Input!$BJ114,0,R$14-$B114-1),0)","v":0},{"$f":"R114+ IF(AND(S$14>$B114,$C114>$B114,S$14-$B114<$C$5),OFFSET(Input!$BJ114,0,S$14-$B114-1),0)","v":0},{"$f":"S114+ IF(AND(T$14>$B114,$C114>$B114,T$14-$B114<$C$5),OFFSET(Input!$BJ114,0,T$14-$B114-1),0)","v":0},{"$f":"T114+ IF(AND(U$14>$B114,$C114>$B114,U$14-$B114<$C$5),OFFSET(Input!$BJ114,0,U$14-$B114-1),0)","v":0},{"$f":"U114+ IF(AND(V$14>$B114,$C114>$B114,V$14-$B114<$C$5),OFFSET(Input!$BJ114,0,V$14-$B114-1),0)","v":0},{"$f":"V114+ IF(AND(W$14>$B114,$C114>$B114,W$14-$B114<$C$5),OFFSET(Input!$BJ114,0,W$14-$B114-1),0)","v":0},{"$f":"W114+ IF(AND(X$14>$B114,$C114>$B114,X$14-$B114<$C$5),OFFSET(Input!$BJ114,0,X$14-$B114-1),0)","v":0},{"$f":"X114+ IF(AND(Y$14>$B114,$C114>$B114,Y$14-$B114<$C$5),OFFSET(Input!$BJ114,0,Y$14-$B114-1),0)","v":0},{"$f":"Y114+ IF(AND(Z$14>$B114,$C114>$B114,Z$14-$B114<$C$5),OFFSET(Input!$BJ114,0,Z$14-$B114-1),0)","v":0},{"$f":"Z114+ IF(AND(AA$14>$B114,$C114>$B114,AA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AA$14-$B114-1),0)","v":0},{"$f":"AA114+ IF(AND(AB$14>$B114,$C114>$B114,AB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AB$14-$B114-1),0)","v":0},{"$f":"AB114+ IF(AND(AC$14>$B114,$C114>$B114,AC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AC$14-$B114-1),0)","v":0},{"$f":"AC114+ IF(AND(AD$14>$B114,$C114>$B114,AD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AD$14-$B114-1),0)","v":0},{"$f":"AD114+ IF(AND(AE$14>$B114,$C114>$B114,AE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AE$14-$B114-1),0)","v":0},{"$f":"AE114+ IF(AND(AF$14>$B114,$C114>$B114,AF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AF$14-$B114-1),0)","v":0},{"$f":"AF114+ IF(AND(AG$14>$B114,$C114>$B114,AG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AG$14-$B114-1),0)","v":0},{"$f":"AG114+ IF(AND(AH$14>$B114,$C114>$B114,AH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AH$14-$B114-1),0)","v":0},{"$f":"AH114+ IF(AND(AI$14>$B114,$C114>$B114,AI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AI$14-$B114-1),0)","v":0},{"$f":"AI114+ IF(AND(AJ$14>$B114,$C114>$B114,AJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AJ$14-$B114-1),0)","v":0},{"$f":"AJ114+ IF(AND(AK$14>$B114,$C114>$B114,AK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AK$14-$B114-1),0)","v":0},{"$f":"AK114+ IF(AND(AL$14>$B114,$C114>$B114,AL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AL$14-$B114-1),0)","v":0},{"$f":"AL114+ IF(AND(AM$14>$B114,$C114>$B114,AM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AM$14-$B114-1),0)","v":0},{"$f":"AM114+ IF(AND(AN$14>$B114,$C114>$B114,AN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AN$14-$B114-1),0)","v":0},{"$f":"AN114+ IF(AND(AO$14>$B114,$C114>$B114,AO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AO$14-$B114-1),0)","v":0},{"$f":"AO114+ IF(AND(AP$14>$B114,$C114>$B114,AP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AP$14-$B114-1),0)","v":0},{"$f":"AP114+ IF(AND(AQ$14>$B114,$C114>$B114,AQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AQ$14-$B114-1),0)","v":0},{"$f":"AQ114+ IF(AND(AR$14>$B114,$C114>$B114,AR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AR$14-$B114-1),0)","v":0},{"$f":"AR114+ IF(AND(AS$14>$B114,$C114>$B114,AS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AS$14-$B114-1),0)","v":0},{"$f":"AS114+ IF(AND(AT$14>$B114,$C114>$B114,AT$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AT$14-$B114-1),0)","v":0},{"$f":"AT114+ IF(AND(AU$14>$B114,$C114>$B114,AU$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AU$14-$B114-1),0)","v":0},{"$f":"AU114+ IF(AND(AV$14>$B114,$C114>$B114,AV$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AV$14-$B114-1),0)","v":0},{"$f":"AV114+ IF(AND(AW$14>$B114,$C114>$B114,AW$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AW$14-$B114-1),0)","v":0},{"$f":"AW114+ IF(AND(AX$14>$B114,$C114>$B114,AX$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AX$14-$B114-1),0)","v":0},{"$f":"AX114+ IF(AND(AY$14>$B114,$C114>$B114,AY$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AY$14-$B114-1),0)","v":0},{"$f":"AY114+ IF(AND(AZ$14>$B114,$C114>$B114,AZ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,AZ$14-$B114-1),0)","v":0},{"$f":"AZ114+ IF(AND(BA$14>$B114,$C114>$B114,BA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BA$14-$B114-1),0)","v":0},{"$f":"BA114+ IF(AND(BB$14>$B114,$C114>$B114,BB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BB$14-$B114-1),0)","v":0},{"$f":"BB114+ IF(AND(BC$14>$B114,$C114>$B114,BC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BC$14-$B114-1),0)","v":0},{"$f":"BC114+ IF(AND(BD$14>$B114,$C114>$B114,BD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BD$14-$B114-1),0)","v":0},{"$f":"BD114+ IF(AND(BE$14>$B114,$C114>$B114,BE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BE$14-$B114-1),0)","v":0},{"$f":"BE114+ IF(AND(BF$14>$B114,$C114>$B114,BF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BF$14-$B114-1),0)","v":0},{"$f":"BF114+ IF(AND(BG$14>$B114,$C114>$B114,BG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BG$14-$B114-1),0)","v":0},{"$f":"BG114+ IF(AND(BH$14>$B114,$C114>$B114,BH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BH$14-$B114-1),0)","v":0},{"$f":"BH114+ IF(AND(BI$14>$B114,$C114>$B114,BI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BI$14-$B114-1),0)","v":0},{"$f":"BI114+ IF(AND(BJ$14>$B114,$C114>$B114,BJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BJ$14-$B114-1),0)","v":0},{"$f":"BJ114+ IF(AND(BK$14>$B114,$C114>$B114,BK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BK$14-$B114-1),0)","v":0},{"$f":"BK114+ IF(AND(BL$14>$B114,$C114>$B114,BL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BL$14-$B114-1),0)","v":0},{"$f":"BL114+ IF(AND(BM$14>$B114,$C114>$B114,BM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BM$14-$B114-1),0)","v":0},{"$f":"BM114+ IF(AND(BN$14>$B114,$C114>$B114,BN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BN$14-$B114-1),0)","v":0},{"$f":"BN114+ IF(AND(BO$14>$B114,$C114>$B114,BO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BO$14-$B114-1),0)","v":0},{"$f":"BO114+ IF(AND(BP$14>$B114,$C114>$B114,BP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BP$14-$B114-1),0)","v":0},{"$f":"BP114+ IF(AND(BQ$14>$B114,$C114>$B114,BQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BQ$14-$B114-1),0)","v":0},{"$f":"BQ114+ IF(AND(BR$14>$B114,$C114>$B114,BR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BR$14-$B114-1),0)","v":0},{"$f":"BR114+ IF(AND(BS$14>$B114,$C114>$B114,BS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BS$14-$B114-1),0)","v":0},{"$f":"BS114+ IF(AND(BT$14>$B114,$C114>$B114,BT$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BT$14-$B114-1),0)","v":0},{"$f":"BT114+ IF(AND(BU$14>$B114,$C114>$B114,BU$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BU$14-$B114-1),0)","v":0},{"$f":"BU114+ IF(AND(BV$14>$B114,$C114>$B114,BV$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BV$14-$B114-1),0)","v":0},{"$f":"BV114+ IF(AND(BW$14>$B114,$C114>$B114,BW$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BW$14-$B114-1),0)","v":0},{"$f":"BW114+ IF(AND(BX$14>$B114,$C114>$B114,BX$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BX$14-$B114-1),0)","v":0},{"$f":"BX114+ IF(AND(BY$14>$B114,$C114>$B114,BY$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BY$14-$B114-1),0)","v":0},{"$f":"BY114+ IF(AND(BZ$14>$B114,$C114>$B114,BZ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,BZ$14-$B114-1),0)","v":0},{"$f":"BZ114+ IF(AND(CA$14>$B114,$C114>$B114,CA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CA$14-$B114-1),0)","v":0},{"$f":"CA114+ IF(AND(CB$14>$B114,$C114>$B114,CB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CB$14-$B114-1),0)","v":0},{"$f":"CB114+ IF(AND(CC$14>$B114,$C114>$B114,CC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CC$14-$B114-1),0)","v":0},{"$f":"CC114+ IF(AND(CD$14>$B114,$C114>$B114,CD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CD$14-$B114-1),0)","v":0},{"$f":"CD114+ IF(AND(CE$14>$B114,$C114>$B114,CE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CE$14-$B114-1),0)","v":0},{"$f":"CE114+ IF(AND(CF$14>$B114,$C114>$B114,CF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CF$14-$B114-1),0)","v":0},{"$f":"CF114+ IF(AND(CG$14>$B114,$C114>$B114,CG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CG$14-$B114-1),0)","v":0},{"$f":"CG114+ IF(AND(CH$14>$B114,$C114>$B114,CH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CH$14-$B114-1),0)","v":0},{"$f":"CH114+ IF(AND(CI$14>$B114,$C114>$B114,CI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CI$14-$B114-1),0)","v":0},{"$f":"CI114+ IF(AND(CJ$14>$B114,$C114>$B114,CJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CJ$14-$B114-1),0)","v":0},{"$f":"CJ114+ IF(AND(CK$14>$B114,$C114>$B114,CK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CK$14-$B114-1),0)","v":0},{"$f":"CK114+ IF(AND(CL$14>$B114,$C114>$B114,CL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CL$14-$B114-1),0)","v":0},{"$f":"CL114+ IF(AND(CM$14>$B114,$C114>$B114,CM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CM$14-$B114-1),0)","v":0},{"$f":"CM114+ IF(AND(CN$14>$B114,$C114>$B114,CN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CN$14-$B114-1),0)","v":0},{"$f":"CN114+ IF(AND(CO$14>$B114,$C114>$B114,CO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CO$14-$B114-1),0)","v":0},{"$f":"CO114+ IF(AND(CP$14>$B114,$C114>$B114,CP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CP$14-$B114-1),0)","v":0},{"$f":"CP114+ IF(AND(CQ$14>$B114,$C114>$B114,CQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CQ$14-$B114-1),0)","v":0},{"$f":"CQ114+ IF(AND(CR$14>$B114,$C114>$B114,CR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CR$14-$B114-1),0)","v":0},{"$f":"CR114+ IF(AND(CS$14>$B114,$C114>$B114,CS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CS$14-$B114-1),0)","v":0},{"$f":"CS114+ IF(AND(CT$14>$B114,$C114>$B114,CT$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CT$14-$B114-1),0)","v":0},{"$f":"CT114+ IF(AND(CU$14>$B114,$C114>$B114,CU$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CU$14-$B114-1),0)","v":0},{"$f":"CU114+ IF(AND(CV$14>$B114,$C114>$B114,CV$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CV$14-$B114-1),0)","v":0},{"$f":"CV114+ IF(AND(CW$14>$B114,$C114>$B114,CW$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CW$14-$B114-1),0)","v":0},{"$f":"CW114+ IF(AND(CX$14>$B114,$C114>$B114,CX$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CX$14-$B114-1),0)","v":0},{"$f":"CX114+ IF(AND(CY$14>$B114,$C114>$B114,CY$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CY$14-$B114-1),0)","v":0},{"$f":"CY114+ IF(AND(CZ$14>$B114,$C114>$B114,CZ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,CZ$14-$B114-1),0)","v":0},{"$f":"CZ114+ IF(AND(DA$14>$B114,$C114>$B114,DA$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DA$14-$B114-1),0)","v":0},{"$f":"DA114+ IF(AND(DB$14>$B114,$C114>$B114,DB$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DB$14-$B114-1),0)","v":0},{"$f":"DB114+ IF(AND(DC$14>$B114,$C114>$B114,DC$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DC$14-$B114-1),0)","v":0},{"$f":"DC114+ IF(AND(DD$14>$B114,$C114>$B114,DD$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DD$14-$B114-1),0)","v":0},{"$f":"DD114+ IF(AND(DE$14>$B114,$C114>$B114,DE$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DE$14-$B114-1),0)","v":0},{"$f":"DE114+ IF(AND(DF$14>$B114,$C114>$B114,DF$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DF$14-$B114-1),0)","v":0},{"$f":"DF114+ IF(AND(DG$14>$B114,$C114>$B114,DG$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DG$14-$B114-1),0)","v":0},{"$f":"DG114+ IF(AND(DH$14>$B114,$C114>$B114,DH$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DH$14-$B114-1),0)","v":0},{"$f":"DH114+ IF(AND(DI$14>$B114,$C114>$B114,DI$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DI$14-$B114-1),0)","v":0},{"$f":"DI114+ IF(AND(DJ$14>$B114,$C114>$B114,DJ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DJ$14-$B114-1),0)","v":0},{"$f":"DJ114+ IF(AND(DK$14>$B114,$C114>$B114,DK$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DK$14-$B114-1),0)","v":0},{"$f":"DK114+ IF(AND(DL$14>$B114,$C114>$B114,DL$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DL$14-$B114-1),0)","v":0},{"$f":"DL114+ IF(AND(DM$14>$B114,$C114>$B114,DM$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DM$14-$B114-1),0)","v":0},{"$f":"DM114+ IF(AND(DN$14>$B114,$C114>$B114,DN$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DN$14-$B114-1),0)","v":0},{"$f":"DN114+ IF(AND(DO$14>$B114,$C114>$B114,DO$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DO$14-$B114-1),0)","v":0},{"$f":"DO114+ IF(AND(DP$14>$B114,$C114>$B114,DP$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DP$14-$B114-1),0)","v":0},{"$f":"DP114+ IF(AND(DQ$14>$B114,$C114>$B114,DQ$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DQ$14-$B114-1),0)","v":0},{"$f":"DQ114+ IF(AND(DR$14>$B114,$C114>$B114,DR$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DR$14-$B114-1),0)","v":0},{"$f":"DR114+ IF(AND(DS$14>$B114,$C114>$B114,DS$14-$B114<$C$5),OFFSET(Input!$BJ114,0,DS$14-$B114-1),0)","v":0}]
[{"$f":"Calcs!A154","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E154),1,Calcs!E154)*Periods,0)","v":4},{"$f":"ROUND(MAX(B154,Input!Z154*Periods),0)","v":4},null,null,0,{"$f":"F154+ IF(AND(G$14>$B154,$C154>$B154,G$14-$B154<$C$5),OFFSET(Input!$BJ154,0,G$14-$B154-1),0)","v":0},{"$f":"G154+ IF(AND(H$14>$B154,$C154>$B154,H$14-$B154<$C$5),OFFSET(Input!$BJ154,0,H$14-$B154-1),0)","v":0},{"$f":"H154+ IF(AND(I$14>$B154,$C154>$B154,I$14-$B154<$C$5),OFFSET(Input!$BJ154,0,I$14-$B154-1),0)","v":0},{"$f":"I154+ IF(AND(J$14>$B154,$C154>$B154,J$14-$B154<$C$5),OFFSET(Input!$BJ154,0,J$14-$B154-1),0)","v":0},{"$f":"J154+ IF(AND(K$14>$B154,$C154>$B154,K$14-$B154<$C$5),OFFSET(Input!$BJ154,0,K$14-$B154-1),0)","v":0},{"$f":"K154+ IF(AND(L$14>$B154,$C154>$B154,L$14-$B154<$C$5),OFFSET(Input!$BJ154,0,L$14-$B154-1),0)","v":0},{"$f":"L154+ IF(AND(M$14>$B154,$C154>$B154,M$14-$B154<$C$5),OFFSET(Input!$BJ154,0,M$14-$B154-1),0)","v":0},{"$f":"M154+ IF(AND(N$14>$B154,$C154>$B154,N$14-$B154<$C$5),OFFSET(Input!$BJ154,0,N$14-$B154-1),0)","v":0},{"$f":"N154+ IF(AND(O$14>$B154,$C154>$B154,O$14-$B154<$C$5),OFFSET(Input!$BJ154,0,O$14-$B154-1),0)","v":0},{"$f":"O154+ IF(AND(P$14>$B154,$C154>$B154,P$14-$B154<$C$5),OFFSET(Input!$BJ154,0,P$14-$B154-1),0)","v":0},{"$f":"P154+ IF(AND(Q$14>$B154,$C154>$B154,Q$14-$B154<$C$5),OFFSET(Input!$BJ154,0,Q$14-$B154-1),0)","v":0},{"$f":"Q154+ IF(AND(R$14>$B154,$C154>$B154,R$14-$B154<$C$5),OFFSET(Input!$BJ154,0,R$14-$B154-1),0)","v":0},{"$f":"R154+ IF(AND(S$14>$B154,$C154>$B154,S$14-$B154<$C$5),OFFSET(Input!$BJ154,0,S$14-$B154-1),0)","v":0},{"$f":"S154+ IF(AND(T$14>$B154,$C154>$B154,T$14-$B154<$C$5),OFFSET(Input!$BJ154,0,T$14-$B154-1),0)","v":0},{"$f":"T154+ IF(AND(U$14>$B154,$C154>$B154,U$14-$B154<$C$5),OFFSET(Input!$BJ154,0,U$14-$B154-1),0)","v":0},{"$f":"U154+ IF(AND(V$14>$B154,$C154>$B154,V$14-$B154<$C$5),OFFSET(Input!$BJ154,0,V$14-$B154-1),0)","v":0},{"$f":"V154+ IF(AND(W$14>$B154,$C154>$B154,W$14-$B154<$C$5),OFFSET(Input!$BJ154,0,W$14-$B154-1),0)","v":0},{"$f":"W154+ IF(AND(X$14>$B154,$C154>$B154,X$14-$B154<$C$5),OFFSET(Input!$BJ154,0,X$14-$B154-1),0)","v":0},{"$f":"X154+ IF(AND(Y$14>$B154,$C154>$B154,Y$14-$B154<$C$5),OFFSET(Input!$BJ154,0,Y$14-$B154-1),0)","v":0},{"$f":"Y154+ IF(AND(Z$14>$B154,$C154>$B154,Z$14-$B154<$C$5),OFFSET(Input!$BJ154,0,Z$14-$B154-1),0)","v":0},{"$f":"Z154+ IF(AND(AA$14>$B154,$C154>$B154,AA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AA$14-$B154-1),0)","v":0},{"$f":"AA154+ IF(AND(AB$14>$B154,$C154>$B154,AB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AB$14-$B154-1),0)","v":0},{"$f":"AB154+ IF(AND(AC$14>$B154,$C154>$B154,AC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AC$14-$B154-1),0)","v":0},{"$f":"AC154+ IF(AND(AD$14>$B154,$C154>$B154,AD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AD$14-$B154-1),0)","v":0},{"$f":"AD154+ IF(AND(AE$14>$B154,$C154>$B154,AE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AE$14-$B154-1),0)","v":0},{"$f":"AE154+ IF(AND(AF$14>$B154,$C154>$B154,AF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AF$14-$B154-1),0)","v":0},{"$f":"AF154+ IF(AND(AG$14>$B154,$C154>$B154,AG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AG$14-$B154-1),0)","v":0},{"$f":"AG154+ IF(AND(AH$14>$B154,$C154>$B154,AH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AH$14-$B154-1),0)","v":0},{"$f":"AH154+ IF(AND(AI$14>$B154,$C154>$B154,AI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AI$14-$B154-1),0)","v":0},{"$f":"AI154+ IF(AND(AJ$14>$B154,$C154>$B154,AJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AJ$14-$B154-1),0)","v":0},{"$f":"AJ154+ IF(AND(AK$14>$B154,$C154>$B154,AK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AK$14-$B154-1),0)","v":0},{"$f":"AK154+ IF(AND(AL$14>$B154,$C154>$B154,AL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AL$14-$B154-1),0)","v":0},{"$f":"AL154+ IF(AND(AM$14>$B154,$C154>$B154,AM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AM$14-$B154-1),0)","v":0},{"$f":"AM154+ IF(AND(AN$14>$B154,$C154>$B154,AN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AN$14-$B154-1),0)","v":0},{"$f":"AN154+ IF(AND(AO$14>$B154,$C154>$B154,AO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AO$14-$B154-1),0)","v":0},{"$f":"AO154+ IF(AND(AP$14>$B154,$C154>$B154,AP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AP$14-$B154-1),0)","v":0},{"$f":"AP154+ IF(AND(AQ$14>$B154,$C154>$B154,AQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AQ$14-$B154-1),0)","v":0},{"$f":"AQ154+ IF(AND(AR$14>$B154,$C154>$B154,AR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AR$14-$B154-1),0)","v":0},{"$f":"AR154+ IF(AND(AS$14>$B154,$C154>$B154,AS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AS$14-$B154-1),0)","v":0},{"$f":"AS154+ IF(AND(AT$14>$B154,$C154>$B154,AT$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AT$14-$B154-1),0)","v":0},{"$f":"AT154+ IF(AND(AU$14>$B154,$C154>$B154,AU$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AU$14-$B154-1),0)","v":0},{"$f":"AU154+ IF(AND(AV$14>$B154,$C154>$B154,AV$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AV$14-$B154-1),0)","v":0},{"$f":"AV154+ IF(AND(AW$14>$B154,$C154>$B154,AW$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AW$14-$B154-1),0)","v":0},{"$f":"AW154+ IF(AND(AX$14>$B154,$C154>$B154,AX$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AX$14-$B154-1),0)","v":0},{"$f":"AX154+ IF(AND(AY$14>$B154,$C154>$B154,AY$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AY$14-$B154-1),0)","v":0},{"$f":"AY154+ IF(AND(AZ$14>$B154,$C154>$B154,AZ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,AZ$14-$B154-1),0)","v":0},{"$f":"AZ154+ IF(AND(BA$14>$B154,$C154>$B154,BA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BA$14-$B154-1),0)","v":0},{"$f":"BA154+ IF(AND(BB$14>$B154,$C154>$B154,BB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BB$14-$B154-1),0)","v":0},{"$f":"BB154+ IF(AND(BC$14>$B154,$C154>$B154,BC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BC$14-$B154-1),0)","v":0},{"$f":"BC154+ IF(AND(BD$14>$B154,$C154>$B154,BD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BD$14-$B154-1),0)","v":0},{"$f":"BD154+ IF(AND(BE$14>$B154,$C154>$B154,BE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BE$14-$B154-1),0)","v":0},{"$f":"BE154+ IF(AND(BF$14>$B154,$C154>$B154,BF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BF$14-$B154-1),0)","v":0},{"$f":"BF154+ IF(AND(BG$14>$B154,$C154>$B154,BG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BG$14-$B154-1),0)","v":0},{"$f":"BG154+ IF(AND(BH$14>$B154,$C154>$B154,BH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BH$14-$B154-1),0)","v":0},{"$f":"BH154+ IF(AND(BI$14>$B154,$C154>$B154,BI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BI$14-$B154-1),0)","v":0},{"$f":"BI154+ IF(AND(BJ$14>$B154,$C154>$B154,BJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BJ$14-$B154-1),0)","v":0},{"$f":"BJ154+ IF(AND(BK$14>$B154,$C154>$B154,BK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BK$14-$B154-1),0)","v":0},{"$f":"BK154+ IF(AND(BL$14>$B154,$C154>$B154,BL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BL$14-$B154-1),0)","v":0},{"$f":"BL154+ IF(AND(BM$14>$B154,$C154>$B154,BM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BM$14-$B154-1),0)","v":0},{"$f":"BM154+ IF(AND(BN$14>$B154,$C154>$B154,BN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BN$14-$B154-1),0)","v":0},{"$f":"BN154+ IF(AND(BO$14>$B154,$C154>$B154,BO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BO$14-$B154-1),0)","v":0},{"$f":"BO154+ IF(AND(BP$14>$B154,$C154>$B154,BP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BP$14-$B154-1),0)","v":0},{"$f":"BP154+ IF(AND(BQ$14>$B154,$C154>$B154,BQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BQ$14-$B154-1),0)","v":0},{"$f":"BQ154+ IF(AND(BR$14>$B154,$C154>$B154,BR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BR$14-$B154-1),0)","v":0},{"$f":"BR154+ IF(AND(BS$14>$B154,$C154>$B154,BS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BS$14-$B154-1),0)","v":0},{"$f":"BS154+ IF(AND(BT$14>$B154,$C154>$B154,BT$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BT$14-$B154-1),0)","v":0},{"$f":"BT154+ IF(AND(BU$14>$B154,$C154>$B154,BU$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BU$14-$B154-1),0)","v":0},{"$f":"BU154+ IF(AND(BV$14>$B154,$C154>$B154,BV$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BV$14-$B154-1),0)","v":0},{"$f":"BV154+ IF(AND(BW$14>$B154,$C154>$B154,BW$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BW$14-$B154-1),0)","v":0},{"$f":"BW154+ IF(AND(BX$14>$B154,$C154>$B154,BX$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BX$14-$B154-1),0)","v":0},{"$f":"BX154+ IF(AND(BY$14>$B154,$C154>$B154,BY$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BY$14-$B154-1),0)","v":0},{"$f":"BY154+ IF(AND(BZ$14>$B154,$C154>$B154,BZ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,BZ$14-$B154-1),0)","v":0},{"$f":"BZ154+ IF(AND(CA$14>$B154,$C154>$B154,CA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CA$14-$B154-1),0)","v":0},{"$f":"CA154+ IF(AND(CB$14>$B154,$C154>$B154,CB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CB$14-$B154-1),0)","v":0},{"$f":"CB154+ IF(AND(CC$14>$B154,$C154>$B154,CC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CC$14-$B154-1),0)","v":0},{"$f":"CC154+ IF(AND(CD$14>$B154,$C154>$B154,CD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CD$14-$B154-1),0)","v":0},{"$f":"CD154+ IF(AND(CE$14>$B154,$C154>$B154,CE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CE$14-$B154-1),0)","v":0},{"$f":"CE154+ IF(AND(CF$14>$B154,$C154>$B154,CF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CF$14-$B154-1),0)","v":0},{"$f":"CF154+ IF(AND(CG$14>$B154,$C154>$B154,CG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CG$14-$B154-1),0)","v":0},{"$f":"CG154+ IF(AND(CH$14>$B154,$C154>$B154,CH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CH$14-$B154-1),0)","v":0},{"$f":"CH154+ IF(AND(CI$14>$B154,$C154>$B154,CI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CI$14-$B154-1),0)","v":0},{"$f":"CI154+ IF(AND(CJ$14>$B154,$C154>$B154,CJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CJ$14-$B154-1),0)","v":0},{"$f":"CJ154+ IF(AND(CK$14>$B154,$C154>$B154,CK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CK$14-$B154-1),0)","v":0},{"$f":"CK154+ IF(AND(CL$14>$B154,$C154>$B154,CL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CL$14-$B154-1),0)","v":0},{"$f":"CL154+ IF(AND(CM$14>$B154,$C154>$B154,CM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CM$14-$B154-1),0)","v":0},{"$f":"CM154+ IF(AND(CN$14>$B154,$C154>$B154,CN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CN$14-$B154-1),0)","v":0},{"$f":"CN154+ IF(AND(CO$14>$B154,$C154>$B154,CO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CO$14-$B154-1),0)","v":0},{"$f":"CO154+ IF(AND(CP$14>$B154,$C154>$B154,CP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CP$14-$B154-1),0)","v":0},{"$f":"CP154+ IF(AND(CQ$14>$B154,$C154>$B154,CQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CQ$14-$B154-1),0)","v":0},{"$f":"CQ154+ IF(AND(CR$14>$B154,$C154>$B154,CR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CR$14-$B154-1),0)","v":0},{"$f":"CR154+ IF(AND(CS$14>$B154,$C154>$B154,CS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CS$14-$B154-1),0)","v":0},{"$f":"CS154+ IF(AND(CT$14>$B154,$C154>$B154,CT$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CT$14-$B154-1),0)","v":0},{"$f":"CT154+ IF(AND(CU$14>$B154,$C154>$B154,CU$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CU$14-$B154-1),0)","v":0},{"$f":"CU154+ IF(AND(CV$14>$B154,$C154>$B154,CV$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CV$14-$B154-1),0)","v":0},{"$f":"CV154+ IF(AND(CW$14>$B154,$C154>$B154,CW$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CW$14-$B154-1),0)","v":0},{"$f":"CW154+ IF(AND(CX$14>$B154,$C154>$B154,CX$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CX$14-$B154-1),0)","v":0},{"$f":"CX154+ IF(AND(CY$14>$B154,$C154>$B154,CY$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CY$14-$B154-1),0)","v":0},{"$f":"CY154+ IF(AND(CZ$14>$B154,$C154>$B154,CZ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,CZ$14-$B154-1),0)","v":0},{"$f":"CZ154+ IF(AND(DA$14>$B154,$C154>$B154,DA$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DA$14-$B154-1),0)","v":0},{"$f":"DA154+ IF(AND(DB$14>$B154,$C154>$B154,DB$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DB$14-$B154-1),0)","v":0},{"$f":"DB154+ IF(AND(DC$14>$B154,$C154>$B154,DC$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DC$14-$B154-1),0)","v":0},{"$f":"DC154+ IF(AND(DD$14>$B154,$C154>$B154,DD$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DD$14-$B154-1),0)","v":0},{"$f":"DD154+ IF(AND(DE$14>$B154,$C154>$B154,DE$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DE$14-$B154-1),0)","v":0},{"$f":"DE154+ IF(AND(DF$14>$B154,$C154>$B154,DF$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DF$14-$B154-1),0)","v":0},{"$f":"DF154+ IF(AND(DG$14>$B154,$C154>$B154,DG$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DG$14-$B154-1),0)","v":0},{"$f":"DG154+ IF(AND(DH$14>$B154,$C154>$B154,DH$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DH$14-$B154-1),0)","v":0},{"$f":"DH154+ IF(AND(DI$14>$B154,$C154>$B154,DI$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DI$14-$B154-1),0)","v":0},{"$f":"DI154+ IF(AND(DJ$14>$B154,$C154>$B154,DJ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DJ$14-$B154-1),0)","v":0},{"$f":"DJ154+ IF(AND(DK$14>$B154,$C154>$B154,DK$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DK$14-$B154-1),0)","v":0},{"$f":"DK154+ IF(AND(DL$14>$B154,$C154>$B154,DL$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DL$14-$B154-1),0)","v":0},{"$f":"DL154+ IF(AND(DM$14>$B154,$C154>$B154,DM$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DM$14-$B154-1),0)","v":0},{"$f":"DM154+ IF(AND(DN$14>$B154,$C154>$B154,DN$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DN$14-$B154-1),0)","v":0},{"$f":"DN154+ IF(AND(DO$14>$B154,$C154>$B154,DO$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DO$14-$B154-1),0)","v":0},{"$f":"DO154+ IF(AND(DP$14>$B154,$C154>$B154,DP$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DP$14-$B154-1),0)","v":0},{"$f":"DP154+ IF(AND(DQ$14>$B154,$C154>$B154,DQ$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DQ$14-$B154-1),0)","v":0},{"$f":"DQ154+ IF(AND(DR$14>$B154,$C154>$B154,DR$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DR$14-$B154-1),0)","v":0},{"$f":"DR154+ IF(AND(DS$14>$B154,$C154>$B154,DS$14-$B154<$C$5),OFFSET(Input!$BJ154,0,DS$14-$B154-1),0)","v":0}]
[{"$f":"Calcs!A169","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E169),1,Calcs!E169)*Periods,0)","v":4},{"$f":"ROUND(MAX(B169,Input!Z169*Periods),0)","v":4},null,null,0,{"$f":"F169+ IF(AND(G$14>$B169,$C169>$B169,G$14-$B169<$C$5),OFFSET(Input!$BJ169,0,G$14-$B169-1),0)","v":0},{"$f":"G169+ IF(AND(H$14>$B169,$C169>$B169,H$14-$B169<$C$5),OFFSET(Input!$BJ169,0,H$14-$B169-1),0)","v":0},{"$f":"H169+ IF(AND(I$14>$B169,$C169>$B169,I$14-$B169<$C$5),OFFSET(Input!$BJ169,0,I$14-$B169-1),0)","v":0},{"$f":"I169+ IF(AND(J$14>$B169,$C169>$B169,J$14-$B169<$C$5),OFFSET(Input!$BJ169,0,J$14-$B169-1),0)","v":0},{"$f":"J169+ IF(AND(K$14>$B169,$C169>$B169,K$14-$B169<$C$5),OFFSET(Input!$BJ169,0,K$14-$B169-1),0)","v":0},{"$f":"K169+ IF(AND(L$14>$B169,$C169>$B169,L$14-$B169<$C$5),OFFSET(Input!$BJ169,0,L$14-$B169-1),0)","v":0},{"$f":"L169+ IF(AND(M$14>$B169,$C169>$B169,M$14-$B169<$C$5),OFFSET(Input!$BJ169,0,M$14-$B169-1),0)","v":0},{"$f":"M169+ IF(AND(N$14>$B169,$C169>$B169,N$14-$B169<$C$5),OFFSET(Input!$BJ169,0,N$14-$B169-1),0)","v":0},{"$f":"N169+ IF(AND(O$14>$B169,$C169>$B169,O$14-$B169<$C$5),OFFSET(Input!$BJ169,0,O$14-$B169-1),0)","v":0},{"$f":"O169+ IF(AND(P$14>$B169,$C169>$B169,P$14-$B169<$C$5),OFFSET(Input!$BJ169,0,P$14-$B169-1),0)","v":0},{"$f":"P169+ IF(AND(Q$14>$B169,$C169>$B169,Q$14-$B169<$C$5),OFFSET(Input!$BJ169,0,Q$14-$B169-1),0)","v":0},{"$f":"Q169+ IF(AND(R$14>$B169,$C169>$B169,R$14-$B169<$C$5),OFFSET(Input!$BJ169,0,R$14-$B169-1),0)","v":0},{"$f":"R169+ IF(AND(S$14>$B169,$C169>$B169,S$14-$B169<$C$5),OFFSET(Input!$BJ169,0,S$14-$B169-1),0)","v":0},{"$f":"S169+ IF(AND(T$14>$B169,$C169>$B169,T$14-$B169<$C$5),OFFSET(Input!$BJ169,0,T$14-$B169-1),0)","v":0},{"$f":"T169+ IF(AND(U$14>$B169,$C169>$B169,U$14-$B169<$C$5),OFFSET(Input!$BJ169,0,U$14-$B169-1),0)","v":0},{"$f":"U169+ IF(AND(V$14>$B169,$C169>$B169,V$14-$B169<$C$5),OFFSET(Input!$BJ169,0,V$14-$B169-1),0)","v":0},{"$f":"V169+ IF(AND(W$14>$B169,$C169>$B169,W$14-$B169<$C$5),OFFSET(Input!$BJ169,0,W$14-$B169-1),0)","v":0},{"$f":"W169+ IF(AND(X$14>$B169,$C169>$B169,X$14-$B169<$C$5),OFFSET(Input!$BJ169,0,X$14-$B169-1),0)","v":0},{"$f":"X169+ IF(AND(Y$14>$B169,$C169>$B169,Y$14-$B169<$C$5),OFFSET(Input!$BJ169,0,Y$14-$B169-1),0)","v":0},{"$f":"Y169+ IF(AND(Z$14>$B169,$C169>$B169,Z$14-$B169<$C$5),OFFSET(Input!$BJ169,0,Z$14-$B169-1),0)","v":0},{"$f":"Z169+ IF(AND(AA$14>$B169,$C169>$B169,AA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AA$14-$B169-1),0)","v":0},{"$f":"AA169+ IF(AND(AB$14>$B169,$C169>$B169,AB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AB$14-$B169-1),0)","v":0},{"$f":"AB169+ IF(AND(AC$14>$B169,$C169>$B169,AC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AC$14-$B169-1),0)","v":0},{"$f":"AC169+ IF(AND(AD$14>$B169,$C169>$B169,AD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AD$14-$B169-1),0)","v":0},{"$f":"AD169+ IF(AND(AE$14>$B169,$C169>$B169,AE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AE$14-$B169-1),0)","v":0},{"$f":"AE169+ IF(AND(AF$14>$B169,$C169>$B169,AF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AF$14-$B169-1),0)","v":0},{"$f":"AF169+ IF(AND(AG$14>$B169,$C169>$B169,AG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AG$14-$B169-1),0)","v":0},{"$f":"AG169+ IF(AND(AH$14>$B169,$C169>$B169,AH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AH$14-$B169-1),0)","v":0},{"$f":"AH169+ IF(AND(AI$14>$B169,$C169>$B169,AI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AI$14-$B169-1),0)","v":0},{"$f":"AI169+ IF(AND(AJ$14>$B169,$C169>$B169,AJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AJ$14-$B169-1),0)","v":0},{"$f":"AJ169+ IF(AND(AK$14>$B169,$C169>$B169,AK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AK$14-$B169-1),0)","v":0},{"$f":"AK169+ IF(AND(AL$14>$B169,$C169>$B169,AL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AL$14-$B169-1),0)","v":0},{"$f":"AL169+ IF(AND(AM$14>$B169,$C169>$B169,AM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AM$14-$B169-1),0)","v":0},{"$f":"AM169+ IF(AND(AN$14>$B169,$C169>$B169,AN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AN$14-$B169-1),0)","v":0},{"$f":"AN169+ IF(AND(AO$14>$B169,$C169>$B169,AO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AO$14-$B169-1),0)","v":0},{"$f":"AO169+ IF(AND(AP$14>$B169,$C169>$B169,AP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AP$14-$B169-1),0)","v":0},{"$f":"AP169+ IF(AND(AQ$14>$B169,$C169>$B169,AQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AQ$14-$B169-1),0)","v":0},{"$f":"AQ169+ IF(AND(AR$14>$B169,$C169>$B169,AR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AR$14-$B169-1),0)","v":0},{"$f":"AR169+ IF(AND(AS$14>$B169,$C169>$B169,AS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AS$14-$B169-1),0)","v":0},{"$f":"AS169+ IF(AND(AT$14>$B169,$C169>$B169,AT$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AT$14-$B169-1),0)","v":0},{"$f":"AT169+ IF(AND(AU$14>$B169,$C169>$B169,AU$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AU$14-$B169-1),0)","v":0},{"$f":"AU169+ IF(AND(AV$14>$B169,$C169>$B169,AV$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AV$14-$B169-1),0)","v":0},{"$f":"AV169+ IF(AND(AW$14>$B169,$C169>$B169,AW$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AW$14-$B169-1),0)","v":0},{"$f":"AW169+ IF(AND(AX$14>$B169,$C169>$B169,AX$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AX$14-$B169-1),0)","v":0},{"$f":"AX169+ IF(AND(AY$14>$B169,$C169>$B169,AY$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AY$14-$B169-1),0)","v":0},{"$f":"AY169+ IF(AND(AZ$14>$B169,$C169>$B169,AZ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,AZ$14-$B169-1),0)","v":0},{"$f":"AZ169+ IF(AND(BA$14>$B169,$C169>$B169,BA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BA$14-$B169-1),0)","v":0},{"$f":"BA169+ IF(AND(BB$14>$B169,$C169>$B169,BB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BB$14-$B169-1),0)","v":0},{"$f":"BB169+ IF(AND(BC$14>$B169,$C169>$B169,BC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BC$14-$B169-1),0)","v":0},{"$f":"BC169+ IF(AND(BD$14>$B169,$C169>$B169,BD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BD$14-$B169-1),0)","v":0},{"$f":"BD169+ IF(AND(BE$14>$B169,$C169>$B169,BE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BE$14-$B169-1),0)","v":0},{"$f":"BE169+ IF(AND(BF$14>$B169,$C169>$B169,BF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BF$14-$B169-1),0)","v":0},{"$f":"BF169+ IF(AND(BG$14>$B169,$C169>$B169,BG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BG$14-$B169-1),0)","v":0},{"$f":"BG169+ IF(AND(BH$14>$B169,$C169>$B169,BH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BH$14-$B169-1),0)","v":0},{"$f":"BH169+ IF(AND(BI$14>$B169,$C169>$B169,BI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BI$14-$B169-1),0)","v":0},{"$f":"BI169+ IF(AND(BJ$14>$B169,$C169>$B169,BJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BJ$14-$B169-1),0)","v":0},{"$f":"BJ169+ IF(AND(BK$14>$B169,$C169>$B169,BK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BK$14-$B169-1),0)","v":0},{"$f":"BK169+ IF(AND(BL$14>$B169,$C169>$B169,BL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BL$14-$B169-1),0)","v":0},{"$f":"BL169+ IF(AND(BM$14>$B169,$C169>$B169,BM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BM$14-$B169-1),0)","v":0},{"$f":"BM169+ IF(AND(BN$14>$B169,$C169>$B169,BN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BN$14-$B169-1),0)","v":0},{"$f":"BN169+ IF(AND(BO$14>$B169,$C169>$B169,BO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BO$14-$B169-1),0)","v":0},{"$f":"BO169+ IF(AND(BP$14>$B169,$C169>$B169,BP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BP$14-$B169-1),0)","v":0},{"$f":"BP169+ IF(AND(BQ$14>$B169,$C169>$B169,BQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BQ$14-$B169-1),0)","v":0},{"$f":"BQ169+ IF(AND(BR$14>$B169,$C169>$B169,BR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BR$14-$B169-1),0)","v":0},{"$f":"BR169+ IF(AND(BS$14>$B169,$C169>$B169,BS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BS$14-$B169-1),0)","v":0},{"$f":"BS169+ IF(AND(BT$14>$B169,$C169>$B169,BT$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BT$14-$B169-1),0)","v":0},{"$f":"BT169+ IF(AND(BU$14>$B169,$C169>$B169,BU$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BU$14-$B169-1),0)","v":0},{"$f":"BU169+ IF(AND(BV$14>$B169,$C169>$B169,BV$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BV$14-$B169-1),0)","v":0},{"$f":"BV169+ IF(AND(BW$14>$B169,$C169>$B169,BW$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BW$14-$B169-1),0)","v":0},{"$f":"BW169+ IF(AND(BX$14>$B169,$C169>$B169,BX$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BX$14-$B169-1),0)","v":0},{"$f":"BX169+ IF(AND(BY$14>$B169,$C169>$B169,BY$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BY$14-$B169-1),0)","v":0},{"$f":"BY169+ IF(AND(BZ$14>$B169,$C169>$B169,BZ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,BZ$14-$B169-1),0)","v":0},{"$f":"BZ169+ IF(AND(CA$14>$B169,$C169>$B169,CA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CA$14-$B169-1),0)","v":0},{"$f":"CA169+ IF(AND(CB$14>$B169,$C169>$B169,CB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CB$14-$B169-1),0)","v":0},{"$f":"CB169+ IF(AND(CC$14>$B169,$C169>$B169,CC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CC$14-$B169-1),0)","v":0},{"$f":"CC169+ IF(AND(CD$14>$B169,$C169>$B169,CD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CD$14-$B169-1),0)","v":0},{"$f":"CD169+ IF(AND(CE$14>$B169,$C169>$B169,CE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CE$14-$B169-1),0)","v":0},{"$f":"CE169+ IF(AND(CF$14>$B169,$C169>$B169,CF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CF$14-$B169-1),0)","v":0},{"$f":"CF169+ IF(AND(CG$14>$B169,$C169>$B169,CG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CG$14-$B169-1),0)","v":0},{"$f":"CG169+ IF(AND(CH$14>$B169,$C169>$B169,CH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CH$14-$B169-1),0)","v":0},{"$f":"CH169+ IF(AND(CI$14>$B169,$C169>$B169,CI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CI$14-$B169-1),0)","v":0},{"$f":"CI169+ IF(AND(CJ$14>$B169,$C169>$B169,CJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CJ$14-$B169-1),0)","v":0},{"$f":"CJ169+ IF(AND(CK$14>$B169,$C169>$B169,CK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CK$14-$B169-1),0)","v":0},{"$f":"CK169+ IF(AND(CL$14>$B169,$C169>$B169,CL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CL$14-$B169-1),0)","v":0},{"$f":"CL169+ IF(AND(CM$14>$B169,$C169>$B169,CM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CM$14-$B169-1),0)","v":0},{"$f":"CM169+ IF(AND(CN$14>$B169,$C169>$B169,CN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CN$14-$B169-1),0)","v":0},{"$f":"CN169+ IF(AND(CO$14>$B169,$C169>$B169,CO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CO$14-$B169-1),0)","v":0},{"$f":"CO169+ IF(AND(CP$14>$B169,$C169>$B169,CP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CP$14-$B169-1),0)","v":0},{"$f":"CP169+ IF(AND(CQ$14>$B169,$C169>$B169,CQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CQ$14-$B169-1),0)","v":0},{"$f":"CQ169+ IF(AND(CR$14>$B169,$C169>$B169,CR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CR$14-$B169-1),0)","v":0},{"$f":"CR169+ IF(AND(CS$14>$B169,$C169>$B169,CS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CS$14-$B169-1),0)","v":0},{"$f":"CS169+ IF(AND(CT$14>$B169,$C169>$B169,CT$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CT$14-$B169-1),0)","v":0},{"$f":"CT169+ IF(AND(CU$14>$B169,$C169>$B169,CU$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CU$14-$B169-1),0)","v":0},{"$f":"CU169+ IF(AND(CV$14>$B169,$C169>$B169,CV$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CV$14-$B169-1),0)","v":0},{"$f":"CV169+ IF(AND(CW$14>$B169,$C169>$B169,CW$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CW$14-$B169-1),0)","v":0},{"$f":"CW169+ IF(AND(CX$14>$B169,$C169>$B169,CX$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CX$14-$B169-1),0)","v":0},{"$f":"CX169+ IF(AND(CY$14>$B169,$C169>$B169,CY$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CY$14-$B169-1),0)","v":0},{"$f":"CY169+ IF(AND(CZ$14>$B169,$C169>$B169,CZ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,CZ$14-$B169-1),0)","v":0},{"$f":"CZ169+ IF(AND(DA$14>$B169,$C169>$B169,DA$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DA$14-$B169-1),0)","v":0},{"$f":"DA169+ IF(AND(DB$14>$B169,$C169>$B169,DB$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DB$14-$B169-1),0)","v":0},{"$f":"DB169+ IF(AND(DC$14>$B169,$C169>$B169,DC$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DC$14-$B169-1),0)","v":0},{"$f":"DC169+ IF(AND(DD$14>$B169,$C169>$B169,DD$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DD$14-$B169-1),0)","v":0},{"$f":"DD169+ IF(AND(DE$14>$B169,$C169>$B169,DE$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DE$14-$B169-1),0)","v":0},{"$f":"DE169+ IF(AND(DF$14>$B169,$C169>$B169,DF$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DF$14-$B169-1),0)","v":0},{"$f":"DF169+ IF(AND(DG$14>$B169,$C169>$B169,DG$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DG$14-$B169-1),0)","v":0},{"$f":"DG169+ IF(AND(DH$14>$B169,$C169>$B169,DH$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DH$14-$B169-1),0)","v":0},{"$f":"DH169+ IF(AND(DI$14>$B169,$C169>$B169,DI$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DI$14-$B169-1),0)","v":0},{"$f":"DI169+ IF(AND(DJ$14>$B169,$C169>$B169,DJ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DJ$14-$B169-1),0)","v":0},{"$f":"DJ169+ IF(AND(DK$14>$B169,$C169>$B169,DK$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DK$14-$B169-1),0)","v":0},{"$f":"DK169+ IF(AND(DL$14>$B169,$C169>$B169,DL$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DL$14-$B169-1),0)","v":0},{"$f":"DL169+ IF(AND(DM$14>$B169,$C169>$B169,DM$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DM$14-$B169-1),0)","v":0},{"$f":"DM169+ IF(AND(DN$14>$B169,$C169>$B169,DN$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DN$14-$B169-1),0)","v":0},{"$f":"DN169+ IF(AND(DO$14>$B169,$C169>$B169,DO$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DO$14-$B169-1),0)","v":0},{"$f":"DO169+ IF(AND(DP$14>$B169,$C169>$B169,DP$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DP$14-$B169-1),0)","v":0},{"$f":"DP169+ IF(AND(DQ$14>$B169,$C169>$B169,DQ$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DQ$14-$B169-1),0)","v":0},{"$f":"DQ169+ IF(AND(DR$14>$B169,$C169>$B169,DR$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DR$14-$B169-1),0)","v":0},{"$f":"DR169+ IF(AND(DS$14>$B169,$C169>$B169,DS$14-$B169<$C$5),OFFSET(Input!$BJ169,0,DS$14-$B169-1),0)","v":0}]
[{"$f":"Calcs!A205","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E205),1,Calcs!E205)*Periods,0)","v":4},{"$f":"ROUND(MAX(B205,Input!Z205*Periods),0)","v":4},null,null,0,{"$f":"F205+ IF(AND(G$14>$B205,$C205>$B205,G$14-$B205<$C$5),OFFSET(Input!$BJ205,0,G$14-$B205-1),0)","v":0},{"$f":"G205+ IF(AND(H$14>$B205,$C205>$B205,H$14-$B205<$C$5),OFFSET(Input!$BJ205,0,H$14-$B205-1),0)","v":0},{"$f":"H205+ IF(AND(I$14>$B205,$C205>$B205,I$14-$B205<$C$5),OFFSET(Input!$BJ205,0,I$14-$B205-1),0)","v":0},{"$f":"I205+ IF(AND(J$14>$B205,$C205>$B205,J$14-$B205<$C$5),OFFSET(Input!$BJ205,0,J$14-$B205-1),0)","v":0},{"$f":"J205+ IF(AND(K$14>$B205,$C205>$B205,K$14-$B205<$C$5),OFFSET(Input!$BJ205,0,K$14-$B205-1),0)","v":0},{"$f":"K205+ IF(AND(L$14>$B205,$C205>$B205,L$14-$B205<$C$5),OFFSET(Input!$BJ205,0,L$14-$B205-1),0)","v":0},{"$f":"L205+ IF(AND(M$14>$B205,$C205>$B205,M$14-$B205<$C$5),OFFSET(Input!$BJ205,0,M$14-$B205-1),0)","v":0},{"$f":"M205+ IF(AND(N$14>$B205,$C205>$B205,N$14-$B205<$C$5),OFFSET(Input!$BJ205,0,N$14-$B205-1),0)","v":0},{"$f":"N205+ IF(AND(O$14>$B205,$C205>$B205,O$14-$B205<$C$5),OFFSET(Input!$BJ205,0,O$14-$B205-1),0)","v":0},{"$f":"O205+ IF(AND(P$14>$B205,$C205>$B205,P$14-$B205<$C$5),OFFSET(Input!$BJ205,0,P$14-$B205-1),0)","v":0},{"$f":"P205+ IF(AND(Q$14>$B205,$C205>$B205,Q$14-$B205<$C$5),OFFSET(Input!$BJ205,0,Q$14-$B205-1),0)","v":0},{"$f":"Q205+ IF(AND(R$14>$B205,$C205>$B205,R$14-$B205<$C$5),OFFSET(Input!$BJ205,0,R$14-$B205-1),0)","v":0},{"$f":"R205+ IF(AND(S$14>$B205,$C205>$B205,S$14-$B205<$C$5),OFFSET(Input!$BJ205,0,S$14-$B205-1),0)","v":0},{"$f":"S205+ IF(AND(T$14>$B205,$C205>$B205,T$14-$B205<$C$5),OFFSET(Input!$BJ205,0,T$14-$B205-1),0)","v":0},{"$f":"T205+ IF(AND(U$14>$B205,$C205>$B205,U$14-$B205<$C$5),OFFSET(Input!$BJ205,0,U$14-$B205-1),0)","v":0},{"$f":"U205+ IF(AND(V$14>$B205,$C205>$B205,V$14-$B205<$C$5),OFFSET(Input!$BJ205,0,V$14-$B205-1),0)","v":0},{"$f":"V205+ IF(AND(W$14>$B205,$C205>$B205,W$14-$B205<$C$5),OFFSET(Input!$BJ205,0,W$14-$B205-1),0)","v":0},{"$f":"W205+ IF(AND(X$14>$B205,$C205>$B205,X$14-$B205<$C$5),OFFSET(Input!$BJ205,0,X$14-$B205-1),0)","v":0},{"$f":"X205+ IF(AND(Y$14>$B205,$C205>$B205,Y$14-$B205<$C$5),OFFSET(Input!$BJ205,0,Y$14-$B205-1),0)","v":0},{"$f":"Y205+ IF(AND(Z$14>$B205,$C205>$B205,Z$14-$B205<$C$5),OFFSET(Input!$BJ205,0,Z$14-$B205-1),0)","v":0},{"$f":"Z205+ IF(AND(AA$14>$B205,$C205>$B205,AA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AA$14-$B205-1),0)","v":0},{"$f":"AA205+ IF(AND(AB$14>$B205,$C205>$B205,AB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AB$14-$B205-1),0)","v":0},{"$f":"AB205+ IF(AND(AC$14>$B205,$C205>$B205,AC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AC$14-$B205-1),0)","v":0},{"$f":"AC205+ IF(AND(AD$14>$B205,$C205>$B205,AD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AD$14-$B205-1),0)","v":0},{"$f":"AD205+ IF(AND(AE$14>$B205,$C205>$B205,AE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AE$14-$B205-1),0)","v":0},{"$f":"AE205+ IF(AND(AF$14>$B205,$C205>$B205,AF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AF$14-$B205-1),0)","v":0},{"$f":"AF205+ IF(AND(AG$14>$B205,$C205>$B205,AG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AG$14-$B205-1),0)","v":0},{"$f":"AG205+ IF(AND(AH$14>$B205,$C205>$B205,AH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AH$14-$B205-1),0)","v":0},{"$f":"AH205+ IF(AND(AI$14>$B205,$C205>$B205,AI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AI$14-$B205-1),0)","v":0},{"$f":"AI205+ IF(AND(AJ$14>$B205,$C205>$B205,AJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AJ$14-$B205-1),0)","v":0},{"$f":"AJ205+ IF(AND(AK$14>$B205,$C205>$B205,AK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AK$14-$B205-1),0)","v":0},{"$f":"AK205+ IF(AND(AL$14>$B205,$C205>$B205,AL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AL$14-$B205-1),0)","v":0},{"$f":"AL205+ IF(AND(AM$14>$B205,$C205>$B205,AM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AM$14-$B205-1),0)","v":0},{"$f":"AM205+ IF(AND(AN$14>$B205,$C205>$B205,AN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AN$14-$B205-1),0)","v":0},{"$f":"AN205+ IF(AND(AO$14>$B205,$C205>$B205,AO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AO$14-$B205-1),0)","v":0},{"$f":"AO205+ IF(AND(AP$14>$B205,$C205>$B205,AP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AP$14-$B205-1),0)","v":0},{"$f":"AP205+ IF(AND(AQ$14>$B205,$C205>$B205,AQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AQ$14-$B205-1),0)","v":0},{"$f":"AQ205+ IF(AND(AR$14>$B205,$C205>$B205,AR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AR$14-$B205-1),0)","v":0},{"$f":"AR205+ IF(AND(AS$14>$B205,$C205>$B205,AS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AS$14-$B205-1),0)","v":0},{"$f":"AS205+ IF(AND(AT$14>$B205,$C205>$B205,AT$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AT$14-$B205-1),0)","v":0},{"$f":"AT205+ IF(AND(AU$14>$B205,$C205>$B205,AU$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AU$14-$B205-1),0)","v":0},{"$f":"AU205+ IF(AND(AV$14>$B205,$C205>$B205,AV$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AV$14-$B205-1),0)","v":0},{"$f":"AV205+ IF(AND(AW$14>$B205,$C205>$B205,AW$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AW$14-$B205-1),0)","v":0},{"$f":"AW205+ IF(AND(AX$14>$B205,$C205>$B205,AX$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AX$14-$B205-1),0)","v":0},{"$f":"AX205+ IF(AND(AY$14>$B205,$C205>$B205,AY$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AY$14-$B205-1),0)","v":0},{"$f":"AY205+ IF(AND(AZ$14>$B205,$C205>$B205,AZ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,AZ$14-$B205-1),0)","v":0},{"$f":"AZ205+ IF(AND(BA$14>$B205,$C205>$B205,BA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BA$14-$B205-1),0)","v":0},{"$f":"BA205+ IF(AND(BB$14>$B205,$C205>$B205,BB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BB$14-$B205-1),0)","v":0},{"$f":"BB205+ IF(AND(BC$14>$B205,$C205>$B205,BC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BC$14-$B205-1),0)","v":0},{"$f":"BC205+ IF(AND(BD$14>$B205,$C205>$B205,BD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BD$14-$B205-1),0)","v":0},{"$f":"BD205+ IF(AND(BE$14>$B205,$C205>$B205,BE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BE$14-$B205-1),0)","v":0},{"$f":"BE205+ IF(AND(BF$14>$B205,$C205>$B205,BF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BF$14-$B205-1),0)","v":0},{"$f":"BF205+ IF(AND(BG$14>$B205,$C205>$B205,BG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BG$14-$B205-1),0)","v":0},{"$f":"BG205+ IF(AND(BH$14>$B205,$C205>$B205,BH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BH$14-$B205-1),0)","v":0},{"$f":"BH205+ IF(AND(BI$14>$B205,$C205>$B205,BI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BI$14-$B205-1),0)","v":0},{"$f":"BI205+ IF(AND(BJ$14>$B205,$C205>$B205,BJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BJ$14-$B205-1),0)","v":0},{"$f":"BJ205+ IF(AND(BK$14>$B205,$C205>$B205,BK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BK$14-$B205-1),0)","v":0},{"$f":"BK205+ IF(AND(BL$14>$B205,$C205>$B205,BL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BL$14-$B205-1),0)","v":0},{"$f":"BL205+ IF(AND(BM$14>$B205,$C205>$B205,BM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BM$14-$B205-1),0)","v":0},{"$f":"BM205+ IF(AND(BN$14>$B205,$C205>$B205,BN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BN$14-$B205-1),0)","v":0},{"$f":"BN205+ IF(AND(BO$14>$B205,$C205>$B205,BO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BO$14-$B205-1),0)","v":0},{"$f":"BO205+ IF(AND(BP$14>$B205,$C205>$B205,BP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BP$14-$B205-1),0)","v":0},{"$f":"BP205+ IF(AND(BQ$14>$B205,$C205>$B205,BQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BQ$14-$B205-1),0)","v":0},{"$f":"BQ205+ IF(AND(BR$14>$B205,$C205>$B205,BR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BR$14-$B205-1),0)","v":0},{"$f":"BR205+ IF(AND(BS$14>$B205,$C205>$B205,BS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BS$14-$B205-1),0)","v":0},{"$f":"BS205+ IF(AND(BT$14>$B205,$C205>$B205,BT$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BT$14-$B205-1),0)","v":0},{"$f":"BT205+ IF(AND(BU$14>$B205,$C205>$B205,BU$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BU$14-$B205-1),0)","v":0},{"$f":"BU205+ IF(AND(BV$14>$B205,$C205>$B205,BV$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BV$14-$B205-1),0)","v":0},{"$f":"BV205+ IF(AND(BW$14>$B205,$C205>$B205,BW$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BW$14-$B205-1),0)","v":0},{"$f":"BW205+ IF(AND(BX$14>$B205,$C205>$B205,BX$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BX$14-$B205-1),0)","v":0},{"$f":"BX205+ IF(AND(BY$14>$B205,$C205>$B205,BY$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BY$14-$B205-1),0)","v":0},{"$f":"BY205+ IF(AND(BZ$14>$B205,$C205>$B205,BZ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,BZ$14-$B205-1),0)","v":0},{"$f":"BZ205+ IF(AND(CA$14>$B205,$C205>$B205,CA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CA$14-$B205-1),0)","v":0},{"$f":"CA205+ IF(AND(CB$14>$B205,$C205>$B205,CB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CB$14-$B205-1),0)","v":0},{"$f":"CB205+ IF(AND(CC$14>$B205,$C205>$B205,CC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CC$14-$B205-1),0)","v":0},{"$f":"CC205+ IF(AND(CD$14>$B205,$C205>$B205,CD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CD$14-$B205-1),0)","v":0},{"$f":"CD205+ IF(AND(CE$14>$B205,$C205>$B205,CE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CE$14-$B205-1),0)","v":0},{"$f":"CE205+ IF(AND(CF$14>$B205,$C205>$B205,CF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CF$14-$B205-1),0)","v":0},{"$f":"CF205+ IF(AND(CG$14>$B205,$C205>$B205,CG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CG$14-$B205-1),0)","v":0},{"$f":"CG205+ IF(AND(CH$14>$B205,$C205>$B205,CH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CH$14-$B205-1),0)","v":0},{"$f":"CH205+ IF(AND(CI$14>$B205,$C205>$B205,CI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CI$14-$B205-1),0)","v":0},{"$f":"CI205+ IF(AND(CJ$14>$B205,$C205>$B205,CJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CJ$14-$B205-1),0)","v":0},{"$f":"CJ205+ IF(AND(CK$14>$B205,$C205>$B205,CK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CK$14-$B205-1),0)","v":0},{"$f":"CK205+ IF(AND(CL$14>$B205,$C205>$B205,CL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CL$14-$B205-1),0)","v":0},{"$f":"CL205+ IF(AND(CM$14>$B205,$C205>$B205,CM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CM$14-$B205-1),0)","v":0},{"$f":"CM205+ IF(AND(CN$14>$B205,$C205>$B205,CN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CN$14-$B205-1),0)","v":0},{"$f":"CN205+ IF(AND(CO$14>$B205,$C205>$B205,CO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CO$14-$B205-1),0)","v":0},{"$f":"CO205+ IF(AND(CP$14>$B205,$C205>$B205,CP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CP$14-$B205-1),0)","v":0},{"$f":"CP205+ IF(AND(CQ$14>$B205,$C205>$B205,CQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CQ$14-$B205-1),0)","v":0},{"$f":"CQ205+ IF(AND(CR$14>$B205,$C205>$B205,CR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CR$14-$B205-1),0)","v":0},{"$f":"CR205+ IF(AND(CS$14>$B205,$C205>$B205,CS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CS$14-$B205-1),0)","v":0},{"$f":"CS205+ IF(AND(CT$14>$B205,$C205>$B205,CT$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CT$14-$B205-1),0)","v":0},{"$f":"CT205+ IF(AND(CU$14>$B205,$C205>$B205,CU$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CU$14-$B205-1),0)","v":0},{"$f":"CU205+ IF(AND(CV$14>$B205,$C205>$B205,CV$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CV$14-$B205-1),0)","v":0},{"$f":"CV205+ IF(AND(CW$14>$B205,$C205>$B205,CW$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CW$14-$B205-1),0)","v":0},{"$f":"CW205+ IF(AND(CX$14>$B205,$C205>$B205,CX$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CX$14-$B205-1),0)","v":0},{"$f":"CX205+ IF(AND(CY$14>$B205,$C205>$B205,CY$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CY$14-$B205-1),0)","v":0},{"$f":"CY205+ IF(AND(CZ$14>$B205,$C205>$B205,CZ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,CZ$14-$B205-1),0)","v":0},{"$f":"CZ205+ IF(AND(DA$14>$B205,$C205>$B205,DA$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DA$14-$B205-1),0)","v":0},{"$f":"DA205+ IF(AND(DB$14>$B205,$C205>$B205,DB$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DB$14-$B205-1),0)","v":0},{"$f":"DB205+ IF(AND(DC$14>$B205,$C205>$B205,DC$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DC$14-$B205-1),0)","v":0},{"$f":"DC205+ IF(AND(DD$14>$B205,$C205>$B205,DD$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DD$14-$B205-1),0)","v":0},{"$f":"DD205+ IF(AND(DE$14>$B205,$C205>$B205,DE$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DE$14-$B205-1),0)","v":0},{"$f":"DE205+ IF(AND(DF$14>$B205,$C205>$B205,DF$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DF$14-$B205-1),0)","v":0},{"$f":"DF205+ IF(AND(DG$14>$B205,$C205>$B205,DG$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DG$14-$B205-1),0)","v":0},{"$f":"DG205+ IF(AND(DH$14>$B205,$C205>$B205,DH$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DH$14-$B205-1),0)","v":0},{"$f":"DH205+ IF(AND(DI$14>$B205,$C205>$B205,DI$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DI$14-$B205-1),0)","v":0},{"$f":"DI205+ IF(AND(DJ$14>$B205,$C205>$B205,DJ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DJ$14-$B205-1),0)","v":0},{"$f":"DJ205+ IF(AND(DK$14>$B205,$C205>$B205,DK$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DK$14-$B205-1),0)","v":0},{"$f":"DK205+ IF(AND(DL$14>$B205,$C205>$B205,DL$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DL$14-$B205-1),0)","v":0},{"$f":"DL205+ IF(AND(DM$14>$B205,$C205>$B205,DM$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DM$14-$B205-1),0)","v":0},{"$f":"DM205+ IF(AND(DN$14>$B205,$C205>$B205,DN$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DN$14-$B205-1),0)","v":0},{"$f":"DN205+ IF(AND(DO$14>$B205,$C205>$B205,DO$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DO$14-$B205-1),0)","v":0},{"$f":"DO205+ IF(AND(DP$14>$B205,$C205>$B205,DP$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DP$14-$B205-1),0)","v":0},{"$f":"DP205+ IF(AND(DQ$14>$B205,$C205>$B205,DQ$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DQ$14-$B205-1),0)","v":0},{"$f":"DQ205+ IF(AND(DR$14>$B205,$C205>$B205,DR$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DR$14-$B205-1),0)","v":0},{"$f":"DR205+ IF(AND(DS$14>$B205,$C205>$B205,DS$14-$B205<$C$5),OFFSET(Input!$BJ205,0,DS$14-$B205-1),0)","v":0}]
[{"$f":"Calcs!A220","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E220),1,Calcs!E220)*Periods,0)","v":4},{"$f":"ROUND(MAX(B220,Input!Z220*Periods),0)","v":4},null,null,0,{"$f":"F220+ IF(AND(G$14>$B220,$C220>$B220,G$14-$B220<$C$5),OFFSET(Input!$BJ220,0,G$14-$B220-1),0)","v":0},{"$f":"G220+ IF(AND(H$14>$B220,$C220>$B220,H$14-$B220<$C$5),OFFSET(Input!$BJ220,0,H$14-$B220-1),0)","v":0},{"$f":"H220+ IF(AND(I$14>$B220,$C220>$B220,I$14-$B220<$C$5),OFFSET(Input!$BJ220,0,I$14-$B220-1),0)","v":0},{"$f":"I220+ IF(AND(J$14>$B220,$C220>$B220,J$14-$B220<$C$5),OFFSET(Input!$BJ220,0,J$14-$B220-1),0)","v":0},{"$f":"J220+ IF(AND(K$14>$B220,$C220>$B220,K$14-$B220<$C$5),OFFSET(Input!$BJ220,0,K$14-$B220-1),0)","v":0},{"$f":"K220+ IF(AND(L$14>$B220,$C220>$B220,L$14-$B220<$C$5),OFFSET(Input!$BJ220,0,L$14-$B220-1),0)","v":0},{"$f":"L220+ IF(AND(M$14>$B220,$C220>$B220,M$14-$B220<$C$5),OFFSET(Input!$BJ220,0,M$14-$B220-1),0)","v":0},{"$f":"M220+ IF(AND(N$14>$B220,$C220>$B220,N$14-$B220<$C$5),OFFSET(Input!$BJ220,0,N$14-$B220-1),0)","v":0},{"$f":"N220+ IF(AND(O$14>$B220,$C220>$B220,O$14-$B220<$C$5),OFFSET(Input!$BJ220,0,O$14-$B220-1),0)","v":0},{"$f":"O220+ IF(AND(P$14>$B220,$C220>$B220,P$14-$B220<$C$5),OFFSET(Input!$BJ220,0,P$14-$B220-1),0)","v":0},{"$f":"P220+ IF(AND(Q$14>$B220,$C220>$B220,Q$14-$B220<$C$5),OFFSET(Input!$BJ220,0,Q$14-$B220-1),0)","v":0},{"$f":"Q220+ IF(AND(R$14>$B220,$C220>$B220,R$14-$B220<$C$5),OFFSET(Input!$BJ220,0,R$14-$B220-1),0)","v":0},{"$f":"R220+ IF(AND(S$14>$B220,$C220>$B220,S$14-$B220<$C$5),OFFSET(Input!$BJ220,0,S$14-$B220-1),0)","v":0},{"$f":"S220+ IF(AND(T$14>$B220,$C220>$B220,T$14-$B220<$C$5),OFFSET(Input!$BJ220,0,T$14-$B220-1),0)","v":0},{"$f":"T220+ IF(AND(U$14>$B220,$C220>$B220,U$14-$B220<$C$5),OFFSET(Input!$BJ220,0,U$14-$B220-1),0)","v":0},{"$f":"U220+ IF(AND(V$14>$B220,$C220>$B220,V$14-$B220<$C$5),OFFSET(Input!$BJ220,0,V$14-$B220-1),0)","v":0},{"$f":"V220+ IF(AND(W$14>$B220,$C220>$B220,W$14-$B220<$C$5),OFFSET(Input!$BJ220,0,W$14-$B220-1),0)","v":0},{"$f":"W220+ IF(AND(X$14>$B220,$C220>$B220,X$14-$B220<$C$5),OFFSET(Input!$BJ220,0,X$14-$B220-1),0)","v":0},{"$f":"X220+ IF(AND(Y$14>$B220,$C220>$B220,Y$14-$B220<$C$5),OFFSET(Input!$BJ220,0,Y$14-$B220-1),0)","v":0},{"$f":"Y220+ IF(AND(Z$14>$B220,$C220>$B220,Z$14-$B220<$C$5),OFFSET(Input!$BJ220,0,Z$14-$B220-1),0)","v":0},{"$f":"Z220+ IF(AND(AA$14>$B220,$C220>$B220,AA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AA$14-$B220-1),0)","v":0},{"$f":"AA220+ IF(AND(AB$14>$B220,$C220>$B220,AB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AB$14-$B220-1),0)","v":0},{"$f":"AB220+ IF(AND(AC$14>$B220,$C220>$B220,AC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AC$14-$B220-1),0)","v":0},{"$f":"AC220+ IF(AND(AD$14>$B220,$C220>$B220,AD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AD$14-$B220-1),0)","v":0},{"$f":"AD220+ IF(AND(AE$14>$B220,$C220>$B220,AE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AE$14-$B220-1),0)","v":0},{"$f":"AE220+ IF(AND(AF$14>$B220,$C220>$B220,AF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AF$14-$B220-1),0)","v":0},{"$f":"AF220+ IF(AND(AG$14>$B220,$C220>$B220,AG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AG$14-$B220-1),0)","v":0},{"$f":"AG220+ IF(AND(AH$14>$B220,$C220>$B220,AH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AH$14-$B220-1),0)","v":0},{"$f":"AH220+ IF(AND(AI$14>$B220,$C220>$B220,AI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AI$14-$B220-1),0)","v":0},{"$f":"AI220+ IF(AND(AJ$14>$B220,$C220>$B220,AJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AJ$14-$B220-1),0)","v":0},{"$f":"AJ220+ IF(AND(AK$14>$B220,$C220>$B220,AK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AK$14-$B220-1),0)","v":0},{"$f":"AK220+ IF(AND(AL$14>$B220,$C220>$B220,AL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AL$14-$B220-1),0)","v":0},{"$f":"AL220+ IF(AND(AM$14>$B220,$C220>$B220,AM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AM$14-$B220-1),0)","v":0},{"$f":"AM220+ IF(AND(AN$14>$B220,$C220>$B220,AN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AN$14-$B220-1),0)","v":0},{"$f":"AN220+ IF(AND(AO$14>$B220,$C220>$B220,AO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AO$14-$B220-1),0)","v":0},{"$f":"AO220+ IF(AND(AP$14>$B220,$C220>$B220,AP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AP$14-$B220-1),0)","v":0},{"$f":"AP220+ IF(AND(AQ$14>$B220,$C220>$B220,AQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AQ$14-$B220-1),0)","v":0},{"$f":"AQ220+ IF(AND(AR$14>$B220,$C220>$B220,AR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AR$14-$B220-1),0)","v":0},{"$f":"AR220+ IF(AND(AS$14>$B220,$C220>$B220,AS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AS$14-$B220-1),0)","v":0},{"$f":"AS220+ IF(AND(AT$14>$B220,$C220>$B220,AT$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AT$14-$B220-1),0)","v":0},{"$f":"AT220+ IF(AND(AU$14>$B220,$C220>$B220,AU$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AU$14-$B220-1),0)","v":0},{"$f":"AU220+ IF(AND(AV$14>$B220,$C220>$B220,AV$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AV$14-$B220-1),0)","v":0},{"$f":"AV220+ IF(AND(AW$14>$B220,$C220>$B220,AW$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AW$14-$B220-1),0)","v":0},{"$f":"AW220+ IF(AND(AX$14>$B220,$C220>$B220,AX$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AX$14-$B220-1),0)","v":0},{"$f":"AX220+ IF(AND(AY$14>$B220,$C220>$B220,AY$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AY$14-$B220-1),0)","v":0},{"$f":"AY220+ IF(AND(AZ$14>$B220,$C220>$B220,AZ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,AZ$14-$B220-1),0)","v":0},{"$f":"AZ220+ IF(AND(BA$14>$B220,$C220>$B220,BA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BA$14-$B220-1),0)","v":0},{"$f":"BA220+ IF(AND(BB$14>$B220,$C220>$B220,BB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BB$14-$B220-1),0)","v":0},{"$f":"BB220+ IF(AND(BC$14>$B220,$C220>$B220,BC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BC$14-$B220-1),0)","v":0},{"$f":"BC220+ IF(AND(BD$14>$B220,$C220>$B220,BD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BD$14-$B220-1),0)","v":0},{"$f":"BD220+ IF(AND(BE$14>$B220,$C220>$B220,BE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BE$14-$B220-1),0)","v":0},{"$f":"BE220+ IF(AND(BF$14>$B220,$C220>$B220,BF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BF$14-$B220-1),0)","v":0},{"$f":"BF220+ IF(AND(BG$14>$B220,$C220>$B220,BG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BG$14-$B220-1),0)","v":0},{"$f":"BG220+ IF(AND(BH$14>$B220,$C220>$B220,BH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BH$14-$B220-1),0)","v":0},{"$f":"BH220+ IF(AND(BI$14>$B220,$C220>$B220,BI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BI$14-$B220-1),0)","v":0},{"$f":"BI220+ IF(AND(BJ$14>$B220,$C220>$B220,BJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BJ$14-$B220-1),0)","v":0},{"$f":"BJ220+ IF(AND(BK$14>$B220,$C220>$B220,BK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BK$14-$B220-1),0)","v":0},{"$f":"BK220+ IF(AND(BL$14>$B220,$C220>$B220,BL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BL$14-$B220-1),0)","v":0},{"$f":"BL220+ IF(AND(BM$14>$B220,$C220>$B220,BM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BM$14-$B220-1),0)","v":0},{"$f":"BM220+ IF(AND(BN$14>$B220,$C220>$B220,BN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BN$14-$B220-1),0)","v":0},{"$f":"BN220+ IF(AND(BO$14>$B220,$C220>$B220,BO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BO$14-$B220-1),0)","v":0},{"$f":"BO220+ IF(AND(BP$14>$B220,$C220>$B220,BP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BP$14-$B220-1),0)","v":0},{"$f":"BP220+ IF(AND(BQ$14>$B220,$C220>$B220,BQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BQ$14-$B220-1),0)","v":0},{"$f":"BQ220+ IF(AND(BR$14>$B220,$C220>$B220,BR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BR$14-$B220-1),0)","v":0},{"$f":"BR220+ IF(AND(BS$14>$B220,$C220>$B220,BS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BS$14-$B220-1),0)","v":0},{"$f":"BS220+ IF(AND(BT$14>$B220,$C220>$B220,BT$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BT$14-$B220-1),0)","v":0},{"$f":"BT220+ IF(AND(BU$14>$B220,$C220>$B220,BU$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BU$14-$B220-1),0)","v":0},{"$f":"BU220+ IF(AND(BV$14>$B220,$C220>$B220,BV$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BV$14-$B220-1),0)","v":0},{"$f":"BV220+ IF(AND(BW$14>$B220,$C220>$B220,BW$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BW$14-$B220-1),0)","v":0},{"$f":"BW220+ IF(AND(BX$14>$B220,$C220>$B220,BX$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BX$14-$B220-1),0)","v":0},{"$f":"BX220+ IF(AND(BY$14>$B220,$C220>$B220,BY$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BY$14-$B220-1),0)","v":0},{"$f":"BY220+ IF(AND(BZ$14>$B220,$C220>$B220,BZ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,BZ$14-$B220-1),0)","v":0},{"$f":"BZ220+ IF(AND(CA$14>$B220,$C220>$B220,CA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CA$14-$B220-1),0)","v":0},{"$f":"CA220+ IF(AND(CB$14>$B220,$C220>$B220,CB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CB$14-$B220-1),0)","v":0},{"$f":"CB220+ IF(AND(CC$14>$B220,$C220>$B220,CC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CC$14-$B220-1),0)","v":0},{"$f":"CC220+ IF(AND(CD$14>$B220,$C220>$B220,CD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CD$14-$B220-1),0)","v":0},{"$f":"CD220+ IF(AND(CE$14>$B220,$C220>$B220,CE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CE$14-$B220-1),0)","v":0},{"$f":"CE220+ IF(AND(CF$14>$B220,$C220>$B220,CF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CF$14-$B220-1),0)","v":0},{"$f":"CF220+ IF(AND(CG$14>$B220,$C220>$B220,CG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CG$14-$B220-1),0)","v":0},{"$f":"CG220+ IF(AND(CH$14>$B220,$C220>$B220,CH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CH$14-$B220-1),0)","v":0},{"$f":"CH220+ IF(AND(CI$14>$B220,$C220>$B220,CI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CI$14-$B220-1),0)","v":0},{"$f":"CI220+ IF(AND(CJ$14>$B220,$C220>$B220,CJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CJ$14-$B220-1),0)","v":0},{"$f":"CJ220+ IF(AND(CK$14>$B220,$C220>$B220,CK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CK$14-$B220-1),0)","v":0},{"$f":"CK220+ IF(AND(CL$14>$B220,$C220>$B220,CL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CL$14-$B220-1),0)","v":0},{"$f":"CL220+ IF(AND(CM$14>$B220,$C220>$B220,CM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CM$14-$B220-1),0)","v":0},{"$f":"CM220+ IF(AND(CN$14>$B220,$C220>$B220,CN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CN$14-$B220-1),0)","v":0},{"$f":"CN220+ IF(AND(CO$14>$B220,$C220>$B220,CO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CO$14-$B220-1),0)","v":0},{"$f":"CO220+ IF(AND(CP$14>$B220,$C220>$B220,CP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CP$14-$B220-1),0)","v":0},{"$f":"CP220+ IF(AND(CQ$14>$B220,$C220>$B220,CQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CQ$14-$B220-1),0)","v":0},{"$f":"CQ220+ IF(AND(CR$14>$B220,$C220>$B220,CR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CR$14-$B220-1),0)","v":0},{"$f":"CR220+ IF(AND(CS$14>$B220,$C220>$B220,CS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CS$14-$B220-1),0)","v":0},{"$f":"CS220+ IF(AND(CT$14>$B220,$C220>$B220,CT$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CT$14-$B220-1),0)","v":0},{"$f":"CT220+ IF(AND(CU$14>$B220,$C220>$B220,CU$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CU$14-$B220-1),0)","v":0},{"$f":"CU220+ IF(AND(CV$14>$B220,$C220>$B220,CV$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CV$14-$B220-1),0)","v":0},{"$f":"CV220+ IF(AND(CW$14>$B220,$C220>$B220,CW$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CW$14-$B220-1),0)","v":0},{"$f":"CW220+ IF(AND(CX$14>$B220,$C220>$B220,CX$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CX$14-$B220-1),0)","v":0},{"$f":"CX220+ IF(AND(CY$14>$B220,$C220>$B220,CY$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CY$14-$B220-1),0)","v":0},{"$f":"CY220+ IF(AND(CZ$14>$B220,$C220>$B220,CZ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,CZ$14-$B220-1),0)","v":0},{"$f":"CZ220+ IF(AND(DA$14>$B220,$C220>$B220,DA$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DA$14-$B220-1),0)","v":0},{"$f":"DA220+ IF(AND(DB$14>$B220,$C220>$B220,DB$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DB$14-$B220-1),0)","v":0},{"$f":"DB220+ IF(AND(DC$14>$B220,$C220>$B220,DC$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DC$14-$B220-1),0)","v":0},{"$f":"DC220+ IF(AND(DD$14>$B220,$C220>$B220,DD$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DD$14-$B220-1),0)","v":0},{"$f":"DD220+ IF(AND(DE$14>$B220,$C220>$B220,DE$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DE$14-$B220-1),0)","v":0},{"$f":"DE220+ IF(AND(DF$14>$B220,$C220>$B220,DF$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DF$14-$B220-1),0)","v":0},{"$f":"DF220+ IF(AND(DG$14>$B220,$C220>$B220,DG$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DG$14-$B220-1),0)","v":0},{"$f":"DG220+ IF(AND(DH$14>$B220,$C220>$B220,DH$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DH$14-$B220-1),0)","v":0},{"$f":"DH220+ IF(AND(DI$14>$B220,$C220>$B220,DI$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DI$14-$B220-1),0)","v":0},{"$f":"DI220+ IF(AND(DJ$14>$B220,$C220>$B220,DJ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DJ$14-$B220-1),0)","v":0},{"$f":"DJ220+ IF(AND(DK$14>$B220,$C220>$B220,DK$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DK$14-$B220-1),0)","v":0},{"$f":"DK220+ IF(AND(DL$14>$B220,$C220>$B220,DL$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DL$14-$B220-1),0)","v":0},{"$f":"DL220+ IF(AND(DM$14>$B220,$C220>$B220,DM$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DM$14-$B220-1),0)","v":0},{"$f":"DM220+ IF(AND(DN$14>$B220,$C220>$B220,DN$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DN$14-$B220-1),0)","v":0},{"$f":"DN220+ IF(AND(DO$14>$B220,$C220>$B220,DO$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DO$14-$B220-1),0)","v":0},{"$f":"DO220+ IF(AND(DP$14>$B220,$C220>$B220,DP$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DP$14-$B220-1),0)","v":0},{"$f":"DP220+ IF(AND(DQ$14>$B220,$C220>$B220,DQ$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DQ$14-$B220-1),0)","v":0},{"$f":"DQ220+ IF(AND(DR$14>$B220,$C220>$B220,DR$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DR$14-$B220-1),0)","v":0},{"$f":"DR220+ IF(AND(DS$14>$B220,$C220>$B220,DS$14-$B220<$C$5),OFFSET(Input!$BJ220,0,DS$14-$B220-1),0)","v":0}]
[{"$f":"Calcs!A256","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E256),1,Calcs!E256)*Periods,0)","v":4},{"$f":"ROUND(MAX(B256,Input!Z256*Periods),0)","v":4},null,null,0,{"$f":"F256+ IF(AND(G$14>$B256,$C256>$B256,G$14-$B256<$C$5),OFFSET(Input!$BJ256,0,G$14-$B256-1),0)","v":0},{"$f":"G256+ IF(AND(H$14>$B256,$C256>$B256,H$14-$B256<$C$5),OFFSET(Input!$BJ256,0,H$14-$B256-1),0)","v":0},{"$f":"H256+ IF(AND(I$14>$B256,$C256>$B256,I$14-$B256<$C$5),OFFSET(Input!$BJ256,0,I$14-$B256-1),0)","v":0},{"$f":"I256+ IF(AND(J$14>$B256,$C256>$B256,J$14-$B256<$C$5),OFFSET(Input!$BJ256,0,J$14-$B256-1),0)","v":0},{"$f":"J256+ IF(AND(K$14>$B256,$C256>$B256,K$14-$B256<$C$5),OFFSET(Input!$BJ256,0,K$14-$B256-1),0)","v":0},{"$f":"K256+ IF(AND(L$14>$B256,$C256>$B256,L$14-$B256<$C$5),OFFSET(Input!$BJ256,0,L$14-$B256-1),0)","v":0},{"$f":"L256+ IF(AND(M$14>$B256,$C256>$B256,M$14-$B256<$C$5),OFFSET(Input!$BJ256,0,M$14-$B256-1),0)","v":0},{"$f":"M256+ IF(AND(N$14>$B256,$C256>$B256,N$14-$B256<$C$5),OFFSET(Input!$BJ256,0,N$14-$B256-1),0)","v":0},{"$f":"N256+ IF(AND(O$14>$B256,$C256>$B256,O$14-$B256<$C$5),OFFSET(Input!$BJ256,0,O$14-$B256-1),0)","v":0},{"$f":"O256+ IF(AND(P$14>$B256,$C256>$B256,P$14-$B256<$C$5),OFFSET(Input!$BJ256,0,P$14-$B256-1),0)","v":0},{"$f":"P256+ IF(AND(Q$14>$B256,$C256>$B256,Q$14-$B256<$C$5),OFFSET(Input!$BJ256,0,Q$14-$B256-1),0)","v":0},{"$f":"Q256+ IF(AND(R$14>$B256,$C256>$B256,R$14-$B256<$C$5),OFFSET(Input!$BJ256,0,R$14-$B256-1),0)","v":0},{"$f":"R256+ IF(AND(S$14>$B256,$C256>$B256,S$14-$B256<$C$5),OFFSET(Input!$BJ256,0,S$14-$B256-1),0)","v":0},{"$f":"S256+ IF(AND(T$14>$B256,$C256>$B256,T$14-$B256<$C$5),OFFSET(Input!$BJ256,0,T$14-$B256-1),0)","v":0},{"$f":"T256+ IF(AND(U$14>$B256,$C256>$B256,U$14-$B256<$C$5),OFFSET(Input!$BJ256,0,U$14-$B256-1),0)","v":0},{"$f":"U256+ IF(AND(V$14>$B256,$C256>$B256,V$14-$B256<$C$5),OFFSET(Input!$BJ256,0,V$14-$B256-1),0)","v":0},{"$f":"V256+ IF(AND(W$14>$B256,$C256>$B256,W$14-$B256<$C$5),OFFSET(Input!$BJ256,0,W$14-$B256-1),0)","v":0},{"$f":"W256+ IF(AND(X$14>$B256,$C256>$B256,X$14-$B256<$C$5),OFFSET(Input!$BJ256,0,X$14-$B256-1),0)","v":0},{"$f":"X256+ IF(AND(Y$14>$B256,$C256>$B256,Y$14-$B256<$C$5),OFFSET(Input!$BJ256,0,Y$14-$B256-1),0)","v":0},{"$f":"Y256+ IF(AND(Z$14>$B256,$C256>$B256,Z$14-$B256<$C$5),OFFSET(Input!$BJ256,0,Z$14-$B256-1),0)","v":0},{"$f":"Z256+ IF(AND(AA$14>$B256,$C256>$B256,AA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AA$14-$B256-1),0)","v":0},{"$f":"AA256+ IF(AND(AB$14>$B256,$C256>$B256,AB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AB$14-$B256-1),0)","v":0},{"$f":"AB256+ IF(AND(AC$14>$B256,$C256>$B256,AC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AC$14-$B256-1),0)","v":0},{"$f":"AC256+ IF(AND(AD$14>$B256,$C256>$B256,AD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AD$14-$B256-1),0)","v":0},{"$f":"AD256+ IF(AND(AE$14>$B256,$C256>$B256,AE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AE$14-$B256-1),0)","v":0},{"$f":"AE256+ IF(AND(AF$14>$B256,$C256>$B256,AF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AF$14-$B256-1),0)","v":0},{"$f":"AF256+ IF(AND(AG$14>$B256,$C256>$B256,AG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AG$14-$B256-1),0)","v":0},{"$f":"AG256+ IF(AND(AH$14>$B256,$C256>$B256,AH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AH$14-$B256-1),0)","v":0},{"$f":"AH256+ IF(AND(AI$14>$B256,$C256>$B256,AI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AI$14-$B256-1),0)","v":0},{"$f":"AI256+ IF(AND(AJ$14>$B256,$C256>$B256,AJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AJ$14-$B256-1),0)","v":0},{"$f":"AJ256+ IF(AND(AK$14>$B256,$C256>$B256,AK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AK$14-$B256-1),0)","v":0},{"$f":"AK256+ IF(AND(AL$14>$B256,$C256>$B256,AL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AL$14-$B256-1),0)","v":0},{"$f":"AL256+ IF(AND(AM$14>$B256,$C256>$B256,AM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AM$14-$B256-1),0)","v":0},{"$f":"AM256+ IF(AND(AN$14>$B256,$C256>$B256,AN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AN$14-$B256-1),0)","v":0},{"$f":"AN256+ IF(AND(AO$14>$B256,$C256>$B256,AO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AO$14-$B256-1),0)","v":0},{"$f":"AO256+ IF(AND(AP$14>$B256,$C256>$B256,AP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AP$14-$B256-1),0)","v":0},{"$f":"AP256+ IF(AND(AQ$14>$B256,$C256>$B256,AQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AQ$14-$B256-1),0)","v":0},{"$f":"AQ256+ IF(AND(AR$14>$B256,$C256>$B256,AR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AR$14-$B256-1),0)","v":0},{"$f":"AR256+ IF(AND(AS$14>$B256,$C256>$B256,AS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AS$14-$B256-1),0)","v":0},{"$f":"AS256+ IF(AND(AT$14>$B256,$C256>$B256,AT$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AT$14-$B256-1),0)","v":0},{"$f":"AT256+ IF(AND(AU$14>$B256,$C256>$B256,AU$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AU$14-$B256-1),0)","v":0},{"$f":"AU256+ IF(AND(AV$14>$B256,$C256>$B256,AV$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AV$14-$B256-1),0)","v":0},{"$f":"AV256+ IF(AND(AW$14>$B256,$C256>$B256,AW$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AW$14-$B256-1),0)","v":0},{"$f":"AW256+ IF(AND(AX$14>$B256,$C256>$B256,AX$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AX$14-$B256-1),0)","v":0},{"$f":"AX256+ IF(AND(AY$14>$B256,$C256>$B256,AY$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AY$14-$B256-1),0)","v":0},{"$f":"AY256+ IF(AND(AZ$14>$B256,$C256>$B256,AZ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,AZ$14-$B256-1),0)","v":0},{"$f":"AZ256+ IF(AND(BA$14>$B256,$C256>$B256,BA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BA$14-$B256-1),0)","v":0},{"$f":"BA256+ IF(AND(BB$14>$B256,$C256>$B256,BB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BB$14-$B256-1),0)","v":0},{"$f":"BB256+ IF(AND(BC$14>$B256,$C256>$B256,BC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BC$14-$B256-1),0)","v":0},{"$f":"BC256+ IF(AND(BD$14>$B256,$C256>$B256,BD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BD$14-$B256-1),0)","v":0},{"$f":"BD256+ IF(AND(BE$14>$B256,$C256>$B256,BE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BE$14-$B256-1),0)","v":0},{"$f":"BE256+ IF(AND(BF$14>$B256,$C256>$B256,BF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BF$14-$B256-1),0)","v":0},{"$f":"BF256+ IF(AND(BG$14>$B256,$C256>$B256,BG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BG$14-$B256-1),0)","v":0},{"$f":"BG256+ IF(AND(BH$14>$B256,$C256>$B256,BH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BH$14-$B256-1),0)","v":0},{"$f":"BH256+ IF(AND(BI$14>$B256,$C256>$B256,BI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BI$14-$B256-1),0)","v":0},{"$f":"BI256+ IF(AND(BJ$14>$B256,$C256>$B256,BJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BJ$14-$B256-1),0)","v":0},{"$f":"BJ256+ IF(AND(BK$14>$B256,$C256>$B256,BK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BK$14-$B256-1),0)","v":0},{"$f":"BK256+ IF(AND(BL$14>$B256,$C256>$B256,BL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BL$14-$B256-1),0)","v":0},{"$f":"BL256+ IF(AND(BM$14>$B256,$C256>$B256,BM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BM$14-$B256-1),0)","v":0},{"$f":"BM256+ IF(AND(BN$14>$B256,$C256>$B256,BN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BN$14-$B256-1),0)","v":0},{"$f":"BN256+ IF(AND(BO$14>$B256,$C256>$B256,BO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BO$14-$B256-1),0)","v":0},{"$f":"BO256+ IF(AND(BP$14>$B256,$C256>$B256,BP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BP$14-$B256-1),0)","v":0},{"$f":"BP256+ IF(AND(BQ$14>$B256,$C256>$B256,BQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BQ$14-$B256-1),0)","v":0},{"$f":"BQ256+ IF(AND(BR$14>$B256,$C256>$B256,BR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BR$14-$B256-1),0)","v":0},{"$f":"BR256+ IF(AND(BS$14>$B256,$C256>$B256,BS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BS$14-$B256-1),0)","v":0},{"$f":"BS256+ IF(AND(BT$14>$B256,$C256>$B256,BT$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BT$14-$B256-1),0)","v":0},{"$f":"BT256+ IF(AND(BU$14>$B256,$C256>$B256,BU$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BU$14-$B256-1),0)","v":0},{"$f":"BU256+ IF(AND(BV$14>$B256,$C256>$B256,BV$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BV$14-$B256-1),0)","v":0},{"$f":"BV256+ IF(AND(BW$14>$B256,$C256>$B256,BW$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BW$14-$B256-1),0)","v":0},{"$f":"BW256+ IF(AND(BX$14>$B256,$C256>$B256,BX$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BX$14-$B256-1),0)","v":0},{"$f":"BX256+ IF(AND(BY$14>$B256,$C256>$B256,BY$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BY$14-$B256-1),0)","v":0},{"$f":"BY256+ IF(AND(BZ$14>$B256,$C256>$B256,BZ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,BZ$14-$B256-1),0)","v":0},{"$f":"BZ256+ IF(AND(CA$14>$B256,$C256>$B256,CA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CA$14-$B256-1),0)","v":0},{"$f":"CA256+ IF(AND(CB$14>$B256,$C256>$B256,CB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CB$14-$B256-1),0)","v":0},{"$f":"CB256+ IF(AND(CC$14>$B256,$C256>$B256,CC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CC$14-$B256-1),0)","v":0},{"$f":"CC256+ IF(AND(CD$14>$B256,$C256>$B256,CD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CD$14-$B256-1),0)","v":0},{"$f":"CD256+ IF(AND(CE$14>$B256,$C256>$B256,CE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CE$14-$B256-1),0)","v":0},{"$f":"CE256+ IF(AND(CF$14>$B256,$C256>$B256,CF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CF$14-$B256-1),0)","v":0},{"$f":"CF256+ IF(AND(CG$14>$B256,$C256>$B256,CG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CG$14-$B256-1),0)","v":0},{"$f":"CG256+ IF(AND(CH$14>$B256,$C256>$B256,CH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CH$14-$B256-1),0)","v":0},{"$f":"CH256+ IF(AND(CI$14>$B256,$C256>$B256,CI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CI$14-$B256-1),0)","v":0},{"$f":"CI256+ IF(AND(CJ$14>$B256,$C256>$B256,CJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CJ$14-$B256-1),0)","v":0},{"$f":"CJ256+ IF(AND(CK$14>$B256,$C256>$B256,CK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CK$14-$B256-1),0)","v":0},{"$f":"CK256+ IF(AND(CL$14>$B256,$C256>$B256,CL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CL$14-$B256-1),0)","v":0},{"$f":"CL256+ IF(AND(CM$14>$B256,$C256>$B256,CM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CM$14-$B256-1),0)","v":0},{"$f":"CM256+ IF(AND(CN$14>$B256,$C256>$B256,CN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CN$14-$B256-1),0)","v":0},{"$f":"CN256+ IF(AND(CO$14>$B256,$C256>$B256,CO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CO$14-$B256-1),0)","v":0},{"$f":"CO256+ IF(AND(CP$14>$B256,$C256>$B256,CP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CP$14-$B256-1),0)","v":0},{"$f":"CP256+ IF(AND(CQ$14>$B256,$C256>$B256,CQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CQ$14-$B256-1),0)","v":0},{"$f":"CQ256+ IF(AND(CR$14>$B256,$C256>$B256,CR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CR$14-$B256-1),0)","v":0},{"$f":"CR256+ IF(AND(CS$14>$B256,$C256>$B256,CS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CS$14-$B256-1),0)","v":0},{"$f":"CS256+ IF(AND(CT$14>$B256,$C256>$B256,CT$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CT$14-$B256-1),0)","v":0},{"$f":"CT256+ IF(AND(CU$14>$B256,$C256>$B256,CU$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CU$14-$B256-1),0)","v":0},{"$f":"CU256+ IF(AND(CV$14>$B256,$C256>$B256,CV$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CV$14-$B256-1),0)","v":0},{"$f":"CV256+ IF(AND(CW$14>$B256,$C256>$B256,CW$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CW$14-$B256-1),0)","v":0},{"$f":"CW256+ IF(AND(CX$14>$B256,$C256>$B256,CX$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CX$14-$B256-1),0)","v":0},{"$f":"CX256+ IF(AND(CY$14>$B256,$C256>$B256,CY$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CY$14-$B256-1),0)","v":0},{"$f":"CY256+ IF(AND(CZ$14>$B256,$C256>$B256,CZ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,CZ$14-$B256-1),0)","v":0},{"$f":"CZ256+ IF(AND(DA$14>$B256,$C256>$B256,DA$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DA$14-$B256-1),0)","v":0},{"$f":"DA256+ IF(AND(DB$14>$B256,$C256>$B256,DB$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DB$14-$B256-1),0)","v":0},{"$f":"DB256+ IF(AND(DC$14>$B256,$C256>$B256,DC$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DC$14-$B256-1),0)","v":0},{"$f":"DC256+ IF(AND(DD$14>$B256,$C256>$B256,DD$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DD$14-$B256-1),0)","v":0},{"$f":"DD256+ IF(AND(DE$14>$B256,$C256>$B256,DE$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DE$14-$B256-1),0)","v":0},{"$f":"DE256+ IF(AND(DF$14>$B256,$C256>$B256,DF$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DF$14-$B256-1),0)","v":0},{"$f":"DF256+ IF(AND(DG$14>$B256,$C256>$B256,DG$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DG$14-$B256-1),0)","v":0},{"$f":"DG256+ IF(AND(DH$14>$B256,$C256>$B256,DH$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DH$14-$B256-1),0)","v":0},{"$f":"DH256+ IF(AND(DI$14>$B256,$C256>$B256,DI$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DI$14-$B256-1),0)","v":0},{"$f":"DI256+ IF(AND(DJ$14>$B256,$C256>$B256,DJ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DJ$14-$B256-1),0)","v":0},{"$f":"DJ256+ IF(AND(DK$14>$B256,$C256>$B256,DK$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DK$14-$B256-1),0)","v":0},{"$f":"DK256+ IF(AND(DL$14>$B256,$C256>$B256,DL$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DL$14-$B256-1),0)","v":0},{"$f":"DL256+ IF(AND(DM$14>$B256,$C256>$B256,DM$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DM$14-$B256-1),0)","v":0},{"$f":"DM256+ IF(AND(DN$14>$B256,$C256>$B256,DN$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DN$14-$B256-1),0)","v":0},{"$f":"DN256+ IF(AND(DO$14>$B256,$C256>$B256,DO$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DO$14-$B256-1),0)","v":0},{"$f":"DO256+ IF(AND(DP$14>$B256,$C256>$B256,DP$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DP$14-$B256-1),0)","v":0},{"$f":"DP256+ IF(AND(DQ$14>$B256,$C256>$B256,DQ$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DQ$14-$B256-1),0)","v":0},{"$f":"DQ256+ IF(AND(DR$14>$B256,$C256>$B256,DR$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DR$14-$B256-1),0)","v":0},{"$f":"DR256+ IF(AND(DS$14>$B256,$C256>$B256,DS$14-$B256<$C$5),OFFSET(Input!$BJ256,0,DS$14-$B256-1),0)","v":0}]
[{"$f":"Calcs!A271","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E271),1,Calcs!E271)*Periods,0)","v":4},{"$f":"ROUND(MAX(B271,Input!Z271*Periods),0)","v":4},null,null,0,{"$f":"F271+ IF(AND(G$14>$B271,$C271>$B271,G$14-$B271<$C$5),OFFSET(Input!$BJ271,0,G$14-$B271-1),0)","v":0},{"$f":"G271+ IF(AND(H$14>$B271,$C271>$B271,H$14-$B271<$C$5),OFFSET(Input!$BJ271,0,H$14-$B271-1),0)","v":0},{"$f":"H271+ IF(AND(I$14>$B271,$C271>$B271,I$14-$B271<$C$5),OFFSET(Input!$BJ271,0,I$14-$B271-1),0)","v":0},{"$f":"I271+ IF(AND(J$14>$B271,$C271>$B271,J$14-$B271<$C$5),OFFSET(Input!$BJ271,0,J$14-$B271-1),0)","v":0},{"$f":"J271+ IF(AND(K$14>$B271,$C271>$B271,K$14-$B271<$C$5),OFFSET(Input!$BJ271,0,K$14-$B271-1),0)","v":0},{"$f":"K271+ IF(AND(L$14>$B271,$C271>$B271,L$14-$B271<$C$5),OFFSET(Input!$BJ271,0,L$14-$B271-1),0)","v":0},{"$f":"L271+ IF(AND(M$14>$B271,$C271>$B271,M$14-$B271<$C$5),OFFSET(Input!$BJ271,0,M$14-$B271-1),0)","v":0},{"$f":"M271+ IF(AND(N$14>$B271,$C271>$B271,N$14-$B271<$C$5),OFFSET(Input!$BJ271,0,N$14-$B271-1),0)","v":0},{"$f":"N271+ IF(AND(O$14>$B271,$C271>$B271,O$14-$B271<$C$5),OFFSET(Input!$BJ271,0,O$14-$B271-1),0)","v":0},{"$f":"O271+ IF(AND(P$14>$B271,$C271>$B271,P$14-$B271<$C$5),OFFSET(Input!$BJ271,0,P$14-$B271-1),0)","v":0},{"$f":"P271+ IF(AND(Q$14>$B271,$C271>$B271,Q$14-$B271<$C$5),OFFSET(Input!$BJ271,0,Q$14-$B271-1),0)","v":0},{"$f":"Q271+ IF(AND(R$14>$B271,$C271>$B271,R$14-$B271<$C$5),OFFSET(Input!$BJ271,0,R$14-$B271-1),0)","v":0},{"$f":"R271+ IF(AND(S$14>$B271,$C271>$B271,S$14-$B271<$C$5),OFFSET(Input!$BJ271,0,S$14-$B271-1),0)","v":0},{"$f":"S271+ IF(AND(T$14>$B271,$C271>$B271,T$14-$B271<$C$5),OFFSET(Input!$BJ271,0,T$14-$B271-1),0)","v":0},{"$f":"T271+ IF(AND(U$14>$B271,$C271>$B271,U$14-$B271<$C$5),OFFSET(Input!$BJ271,0,U$14-$B271-1),0)","v":0},{"$f":"U271+ IF(AND(V$14>$B271,$C271>$B271,V$14-$B271<$C$5),OFFSET(Input!$BJ271,0,V$14-$B271-1),0)","v":0},{"$f":"V271+ IF(AND(W$14>$B271,$C271>$B271,W$14-$B271<$C$5),OFFSET(Input!$BJ271,0,W$14-$B271-1),0)","v":0},{"$f":"W271+ IF(AND(X$14>$B271,$C271>$B271,X$14-$B271<$C$5),OFFSET(Input!$BJ271,0,X$14-$B271-1),0)","v":0},{"$f":"X271+ IF(AND(Y$14>$B271,$C271>$B271,Y$14-$B271<$C$5),OFFSET(Input!$BJ271,0,Y$14-$B271-1),0)","v":0},{"$f":"Y271+ IF(AND(Z$14>$B271,$C271>$B271,Z$14-$B271<$C$5),OFFSET(Input!$BJ271,0,Z$14-$B271-1),0)","v":0},{"$f":"Z271+ IF(AND(AA$14>$B271,$C271>$B271,AA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AA$14-$B271-1),0)","v":0},{"$f":"AA271+ IF(AND(AB$14>$B271,$C271>$B271,AB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AB$14-$B271-1),0)","v":0},{"$f":"AB271+ IF(AND(AC$14>$B271,$C271>$B271,AC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AC$14-$B271-1),0)","v":0},{"$f":"AC271+ IF(AND(AD$14>$B271,$C271>$B271,AD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AD$14-$B271-1),0)","v":0},{"$f":"AD271+ IF(AND(AE$14>$B271,$C271>$B271,AE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AE$14-$B271-1),0)","v":0},{"$f":"AE271+ IF(AND(AF$14>$B271,$C271>$B271,AF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AF$14-$B271-1),0)","v":0},{"$f":"AF271+ IF(AND(AG$14>$B271,$C271>$B271,AG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AG$14-$B271-1),0)","v":0},{"$f":"AG271+ IF(AND(AH$14>$B271,$C271>$B271,AH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AH$14-$B271-1),0)","v":0},{"$f":"AH271+ IF(AND(AI$14>$B271,$C271>$B271,AI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AI$14-$B271-1),0)","v":0},{"$f":"AI271+ IF(AND(AJ$14>$B271,$C271>$B271,AJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AJ$14-$B271-1),0)","v":0},{"$f":"AJ271+ IF(AND(AK$14>$B271,$C271>$B271,AK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AK$14-$B271-1),0)","v":0},{"$f":"AK271+ IF(AND(AL$14>$B271,$C271>$B271,AL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AL$14-$B271-1),0)","v":0},{"$f":"AL271+ IF(AND(AM$14>$B271,$C271>$B271,AM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AM$14-$B271-1),0)","v":0},{"$f":"AM271+ IF(AND(AN$14>$B271,$C271>$B271,AN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AN$14-$B271-1),0)","v":0},{"$f":"AN271+ IF(AND(AO$14>$B271,$C271>$B271,AO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AO$14-$B271-1),0)","v":0},{"$f":"AO271+ IF(AND(AP$14>$B271,$C271>$B271,AP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AP$14-$B271-1),0)","v":0},{"$f":"AP271+ IF(AND(AQ$14>$B271,$C271>$B271,AQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AQ$14-$B271-1),0)","v":0},{"$f":"AQ271+ IF(AND(AR$14>$B271,$C271>$B271,AR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AR$14-$B271-1),0)","v":0},{"$f":"AR271+ IF(AND(AS$14>$B271,$C271>$B271,AS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AS$14-$B271-1),0)","v":0},{"$f":"AS271+ IF(AND(AT$14>$B271,$C271>$B271,AT$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AT$14-$B271-1),0)","v":0},{"$f":"AT271+ IF(AND(AU$14>$B271,$C271>$B271,AU$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AU$14-$B271-1),0)","v":0},{"$f":"AU271+ IF(AND(AV$14>$B271,$C271>$B271,AV$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AV$14-$B271-1),0)","v":0},{"$f":"AV271+ IF(AND(AW$14>$B271,$C271>$B271,AW$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AW$14-$B271-1),0)","v":0},{"$f":"AW271+ IF(AND(AX$14>$B271,$C271>$B271,AX$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AX$14-$B271-1),0)","v":0},{"$f":"AX271+ IF(AND(AY$14>$B271,$C271>$B271,AY$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AY$14-$B271-1),0)","v":0},{"$f":"AY271+ IF(AND(AZ$14>$B271,$C271>$B271,AZ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,AZ$14-$B271-1),0)","v":0},{"$f":"AZ271+ IF(AND(BA$14>$B271,$C271>$B271,BA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BA$14-$B271-1),0)","v":0},{"$f":"BA271+ IF(AND(BB$14>$B271,$C271>$B271,BB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BB$14-$B271-1),0)","v":0},{"$f":"BB271+ IF(AND(BC$14>$B271,$C271>$B271,BC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BC$14-$B271-1),0)","v":0},{"$f":"BC271+ IF(AND(BD$14>$B271,$C271>$B271,BD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BD$14-$B271-1),0)","v":0},{"$f":"BD271+ IF(AND(BE$14>$B271,$C271>$B271,BE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BE$14-$B271-1),0)","v":0},{"$f":"BE271+ IF(AND(BF$14>$B271,$C271>$B271,BF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BF$14-$B271-1),0)","v":0},{"$f":"BF271+ IF(AND(BG$14>$B271,$C271>$B271,BG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BG$14-$B271-1),0)","v":0},{"$f":"BG271+ IF(AND(BH$14>$B271,$C271>$B271,BH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BH$14-$B271-1),0)","v":0},{"$f":"BH271+ IF(AND(BI$14>$B271,$C271>$B271,BI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BI$14-$B271-1),0)","v":0},{"$f":"BI271+ IF(AND(BJ$14>$B271,$C271>$B271,BJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BJ$14-$B271-1),0)","v":0},{"$f":"BJ271+ IF(AND(BK$14>$B271,$C271>$B271,BK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BK$14-$B271-1),0)","v":0},{"$f":"BK271+ IF(AND(BL$14>$B271,$C271>$B271,BL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BL$14-$B271-1),0)","v":0},{"$f":"BL271+ IF(AND(BM$14>$B271,$C271>$B271,BM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BM$14-$B271-1),0)","v":0},{"$f":"BM271+ IF(AND(BN$14>$B271,$C271>$B271,BN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BN$14-$B271-1),0)","v":0},{"$f":"BN271+ IF(AND(BO$14>$B271,$C271>$B271,BO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BO$14-$B271-1),0)","v":0},{"$f":"BO271+ IF(AND(BP$14>$B271,$C271>$B271,BP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BP$14-$B271-1),0)","v":0},{"$f":"BP271+ IF(AND(BQ$14>$B271,$C271>$B271,BQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BQ$14-$B271-1),0)","v":0},{"$f":"BQ271+ IF(AND(BR$14>$B271,$C271>$B271,BR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BR$14-$B271-1),0)","v":0},{"$f":"BR271+ IF(AND(BS$14>$B271,$C271>$B271,BS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BS$14-$B271-1),0)","v":0},{"$f":"BS271+ IF(AND(BT$14>$B271,$C271>$B271,BT$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BT$14-$B271-1),0)","v":0},{"$f":"BT271+ IF(AND(BU$14>$B271,$C271>$B271,BU$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BU$14-$B271-1),0)","v":0},{"$f":"BU271+ IF(AND(BV$14>$B271,$C271>$B271,BV$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BV$14-$B271-1),0)","v":0},{"$f":"BV271+ IF(AND(BW$14>$B271,$C271>$B271,BW$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BW$14-$B271-1),0)","v":0},{"$f":"BW271+ IF(AND(BX$14>$B271,$C271>$B271,BX$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BX$14-$B271-1),0)","v":0},{"$f":"BX271+ IF(AND(BY$14>$B271,$C271>$B271,BY$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BY$14-$B271-1),0)","v":0},{"$f":"BY271+ IF(AND(BZ$14>$B271,$C271>$B271,BZ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,BZ$14-$B271-1),0)","v":0},{"$f":"BZ271+ IF(AND(CA$14>$B271,$C271>$B271,CA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CA$14-$B271-1),0)","v":0},{"$f":"CA271+ IF(AND(CB$14>$B271,$C271>$B271,CB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CB$14-$B271-1),0)","v":0},{"$f":"CB271+ IF(AND(CC$14>$B271,$C271>$B271,CC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CC$14-$B271-1),0)","v":0},{"$f":"CC271+ IF(AND(CD$14>$B271,$C271>$B271,CD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CD$14-$B271-1),0)","v":0},{"$f":"CD271+ IF(AND(CE$14>$B271,$C271>$B271,CE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CE$14-$B271-1),0)","v":0},{"$f":"CE271+ IF(AND(CF$14>$B271,$C271>$B271,CF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CF$14-$B271-1),0)","v":0},{"$f":"CF271+ IF(AND(CG$14>$B271,$C271>$B271,CG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CG$14-$B271-1),0)","v":0},{"$f":"CG271+ IF(AND(CH$14>$B271,$C271>$B271,CH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CH$14-$B271-1),0)","v":0},{"$f":"CH271+ IF(AND(CI$14>$B271,$C271>$B271,CI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CI$14-$B271-1),0)","v":0},{"$f":"CI271+ IF(AND(CJ$14>$B271,$C271>$B271,CJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CJ$14-$B271-1),0)","v":0},{"$f":"CJ271+ IF(AND(CK$14>$B271,$C271>$B271,CK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CK$14-$B271-1),0)","v":0},{"$f":"CK271+ IF(AND(CL$14>$B271,$C271>$B271,CL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CL$14-$B271-1),0)","v":0},{"$f":"CL271+ IF(AND(CM$14>$B271,$C271>$B271,CM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CM$14-$B271-1),0)","v":0},{"$f":"CM271+ IF(AND(CN$14>$B271,$C271>$B271,CN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CN$14-$B271-1),0)","v":0},{"$f":"CN271+ IF(AND(CO$14>$B271,$C271>$B271,CO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CO$14-$B271-1),0)","v":0},{"$f":"CO271+ IF(AND(CP$14>$B271,$C271>$B271,CP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CP$14-$B271-1),0)","v":0},{"$f":"CP271+ IF(AND(CQ$14>$B271,$C271>$B271,CQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CQ$14-$B271-1),0)","v":0},{"$f":"CQ271+ IF(AND(CR$14>$B271,$C271>$B271,CR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CR$14-$B271-1),0)","v":0},{"$f":"CR271+ IF(AND(CS$14>$B271,$C271>$B271,CS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CS$14-$B271-1),0)","v":0},{"$f":"CS271+ IF(AND(CT$14>$B271,$C271>$B271,CT$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CT$14-$B271-1),0)","v":0},{"$f":"CT271+ IF(AND(CU$14>$B271,$C271>$B271,CU$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CU$14-$B271-1),0)","v":0},{"$f":"CU271+ IF(AND(CV$14>$B271,$C271>$B271,CV$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CV$14-$B271-1),0)","v":0},{"$f":"CV271+ IF(AND(CW$14>$B271,$C271>$B271,CW$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CW$14-$B271-1),0)","v":0},{"$f":"CW271+ IF(AND(CX$14>$B271,$C271>$B271,CX$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CX$14-$B271-1),0)","v":0},{"$f":"CX271+ IF(AND(CY$14>$B271,$C271>$B271,CY$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CY$14-$B271-1),0)","v":0},{"$f":"CY271+ IF(AND(CZ$14>$B271,$C271>$B271,CZ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,CZ$14-$B271-1),0)","v":0},{"$f":"CZ271+ IF(AND(DA$14>$B271,$C271>$B271,DA$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DA$14-$B271-1),0)","v":0},{"$f":"DA271+ IF(AND(DB$14>$B271,$C271>$B271,DB$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DB$14-$B271-1),0)","v":0},{"$f":"DB271+ IF(AND(DC$14>$B271,$C271>$B271,DC$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DC$14-$B271-1),0)","v":0},{"$f":"DC271+ IF(AND(DD$14>$B271,$C271>$B271,DD$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DD$14-$B271-1),0)","v":0},{"$f":"DD271+ IF(AND(DE$14>$B271,$C271>$B271,DE$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DE$14-$B271-1),0)","v":0},{"$f":"DE271+ IF(AND(DF$14>$B271,$C271>$B271,DF$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DF$14-$B271-1),0)","v":0},{"$f":"DF271+ IF(AND(DG$14>$B271,$C271>$B271,DG$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DG$14-$B271-1),0)","v":0},{"$f":"DG271+ IF(AND(DH$14>$B271,$C271>$B271,DH$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DH$14-$B271-1),0)","v":0},{"$f":"DH271+ IF(AND(DI$14>$B271,$C271>$B271,DI$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DI$14-$B271-1),0)","v":0},{"$f":"DI271+ IF(AND(DJ$14>$B271,$C271>$B271,DJ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DJ$14-$B271-1),0)","v":0},{"$f":"DJ271+ IF(AND(DK$14>$B271,$C271>$B271,DK$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DK$14-$B271-1),0)","v":0},{"$f":"DK271+ IF(AND(DL$14>$B271,$C271>$B271,DL$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DL$14-$B271-1),0)","v":0},{"$f":"DL271+ IF(AND(DM$14>$B271,$C271>$B271,DM$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DM$14-$B271-1),0)","v":0},{"$f":"DM271+ IF(AND(DN$14>$B271,$C271>$B271,DN$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DN$14-$B271-1),0)","v":0},{"$f":"DN271+ IF(AND(DO$14>$B271,$C271>$B271,DO$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DO$14-$B271-1),0)","v":0},{"$f":"DO271+ IF(AND(DP$14>$B271,$C271>$B271,DP$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DP$14-$B271-1),0)","v":0},{"$f":"DP271+ IF(AND(DQ$14>$B271,$C271>$B271,DQ$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DQ$14-$B271-1),0)","v":0},{"$f":"DQ271+ IF(AND(DR$14>$B271,$C271>$B271,DR$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DR$14-$B271-1),0)","v":0},{"$f":"DR271+ IF(AND(DS$14>$B271,$C271>$B271,DS$14-$B271<$C$5),OFFSET(Input!$BJ271,0,DS$14-$B271-1),0)","v":0}]
[{"$f":"Calcs!A305","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E305),1,Calcs!E305)*Periods,0)","v":4},{"$f":"ROUND(MAX(B305,Input!Z305*Periods),0)","v":4},null,null,0,{"$f":"F305+ IF(AND(G$14>$B305,$C305>$B305,G$14-$B305<$C$5),OFFSET(Input!$BJ305,0,G$14-$B305-1),0)","v":0},{"$f":"G305+ IF(AND(H$14>$B305,$C305>$B305,H$14-$B305<$C$5),OFFSET(Input!$BJ305,0,H$14-$B305-1),0)","v":0},{"$f":"H305+ IF(AND(I$14>$B305,$C305>$B305,I$14-$B305<$C$5),OFFSET(Input!$BJ305,0,I$14-$B305-1),0)","v":0},{"$f":"I305+ IF(AND(J$14>$B305,$C305>$B305,J$14-$B305<$C$5),OFFSET(Input!$BJ305,0,J$14-$B305-1),0)","v":0},{"$f":"J305+ IF(AND(K$14>$B305,$C305>$B305,K$14-$B305<$C$5),OFFSET(Input!$BJ305,0,K$14-$B305-1),0)","v":0},{"$f":"K305+ IF(AND(L$14>$B305,$C305>$B305,L$14-$B305<$C$5),OFFSET(Input!$BJ305,0,L$14-$B305-1),0)","v":0},{"$f":"L305+ IF(AND(M$14>$B305,$C305>$B305,M$14-$B305<$C$5),OFFSET(Input!$BJ305,0,M$14-$B305-1),0)","v":0},{"$f":"M305+ IF(AND(N$14>$B305,$C305>$B305,N$14-$B305<$C$5),OFFSET(Input!$BJ305,0,N$14-$B305-1),0)","v":0},{"$f":"N305+ IF(AND(O$14>$B305,$C305>$B305,O$14-$B305<$C$5),OFFSET(Input!$BJ305,0,O$14-$B305-1),0)","v":0},{"$f":"O305+ IF(AND(P$14>$B305,$C305>$B305,P$14-$B305<$C$5),OFFSET(Input!$BJ305,0,P$14-$B305-1),0)","v":0},{"$f":"P305+ IF(AND(Q$14>$B305,$C305>$B305,Q$14-$B305<$C$5),OFFSET(Input!$BJ305,0,Q$14-$B305-1),0)","v":0},{"$f":"Q305+ IF(AND(R$14>$B305,$C305>$B305,R$14-$B305<$C$5),OFFSET(Input!$BJ305,0,R$14-$B305-1),0)","v":0},{"$f":"R305+ IF(AND(S$14>$B305,$C305>$B305,S$14-$B305<$C$5),OFFSET(Input!$BJ305,0,S$14-$B305-1),0)","v":0},{"$f":"S305+ IF(AND(T$14>$B305,$C305>$B305,T$14-$B305<$C$5),OFFSET(Input!$BJ305,0,T$14-$B305-1),0)","v":0},{"$f":"T305+ IF(AND(U$14>$B305,$C305>$B305,U$14-$B305<$C$5),OFFSET(Input!$BJ305,0,U$14-$B305-1),0)","v":0},{"$f":"U305+ IF(AND(V$14>$B305,$C305>$B305,V$14-$B305<$C$5),OFFSET(Input!$BJ305,0,V$14-$B305-1),0)","v":0},{"$f":"V305+ IF(AND(W$14>$B305,$C305>$B305,W$14-$B305<$C$5),OFFSET(Input!$BJ305,0,W$14-$B305-1),0)","v":0},{"$f":"W305+ IF(AND(X$14>$B305,$C305>$B305,X$14-$B305<$C$5),OFFSET(Input!$BJ305,0,X$14-$B305-1),0)","v":0},{"$f":"X305+ IF(AND(Y$14>$B305,$C305>$B305,Y$14-$B305<$C$5),OFFSET(Input!$BJ305,0,Y$14-$B305-1),0)","v":0},{"$f":"Y305+ IF(AND(Z$14>$B305,$C305>$B305,Z$14-$B305<$C$5),OFFSET(Input!$BJ305,0,Z$14-$B305-1),0)","v":0},{"$f":"Z305+ IF(AND(AA$14>$B305,$C305>$B305,AA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AA$14-$B305-1),0)","v":0},{"$f":"AA305+ IF(AND(AB$14>$B305,$C305>$B305,AB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AB$14-$B305-1),0)","v":0},{"$f":"AB305+ IF(AND(AC$14>$B305,$C305>$B305,AC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AC$14-$B305-1),0)","v":0},{"$f":"AC305+ IF(AND(AD$14>$B305,$C305>$B305,AD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AD$14-$B305-1),0)","v":0},{"$f":"AD305+ IF(AND(AE$14>$B305,$C305>$B305,AE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AE$14-$B305-1),0)","v":0},{"$f":"AE305+ IF(AND(AF$14>$B305,$C305>$B305,AF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AF$14-$B305-1),0)","v":0},{"$f":"AF305+ IF(AND(AG$14>$B305,$C305>$B305,AG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AG$14-$B305-1),0)","v":0},{"$f":"AG305+ IF(AND(AH$14>$B305,$C305>$B305,AH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AH$14-$B305-1),0)","v":0},{"$f":"AH305+ IF(AND(AI$14>$B305,$C305>$B305,AI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AI$14-$B305-1),0)","v":0},{"$f":"AI305+ IF(AND(AJ$14>$B305,$C305>$B305,AJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AJ$14-$B305-1),0)","v":0},{"$f":"AJ305+ IF(AND(AK$14>$B305,$C305>$B305,AK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AK$14-$B305-1),0)","v":0},{"$f":"AK305+ IF(AND(AL$14>$B305,$C305>$B305,AL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AL$14-$B305-1),0)","v":0},{"$f":"AL305+ IF(AND(AM$14>$B305,$C305>$B305,AM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AM$14-$B305-1),0)","v":0},{"$f":"AM305+ IF(AND(AN$14>$B305,$C305>$B305,AN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AN$14-$B305-1),0)","v":0},{"$f":"AN305+ IF(AND(AO$14>$B305,$C305>$B305,AO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AO$14-$B305-1),0)","v":0},{"$f":"AO305+ IF(AND(AP$14>$B305,$C305>$B305,AP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AP$14-$B305-1),0)","v":0},{"$f":"AP305+ IF(AND(AQ$14>$B305,$C305>$B305,AQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AQ$14-$B305-1),0)","v":0},{"$f":"AQ305+ IF(AND(AR$14>$B305,$C305>$B305,AR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AR$14-$B305-1),0)","v":0},{"$f":"AR305+ IF(AND(AS$14>$B305,$C305>$B305,AS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AS$14-$B305-1),0)","v":0},{"$f":"AS305+ IF(AND(AT$14>$B305,$C305>$B305,AT$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AT$14-$B305-1),0)","v":0},{"$f":"AT305+ IF(AND(AU$14>$B305,$C305>$B305,AU$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AU$14-$B305-1),0)","v":0},{"$f":"AU305+ IF(AND(AV$14>$B305,$C305>$B305,AV$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AV$14-$B305-1),0)","v":0},{"$f":"AV305+ IF(AND(AW$14>$B305,$C305>$B305,AW$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AW$14-$B305-1),0)","v":0},{"$f":"AW305+ IF(AND(AX$14>$B305,$C305>$B305,AX$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AX$14-$B305-1),0)","v":0},{"$f":"AX305+ IF(AND(AY$14>$B305,$C305>$B305,AY$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AY$14-$B305-1),0)","v":0},{"$f":"AY305+ IF(AND(AZ$14>$B305,$C305>$B305,AZ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,AZ$14-$B305-1),0)","v":0},{"$f":"AZ305+ IF(AND(BA$14>$B305,$C305>$B305,BA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BA$14-$B305-1),0)","v":0},{"$f":"BA305+ IF(AND(BB$14>$B305,$C305>$B305,BB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BB$14-$B305-1),0)","v":0},{"$f":"BB305+ IF(AND(BC$14>$B305,$C305>$B305,BC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BC$14-$B305-1),0)","v":0},{"$f":"BC305+ IF(AND(BD$14>$B305,$C305>$B305,BD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BD$14-$B305-1),0)","v":0},{"$f":"BD305+ IF(AND(BE$14>$B305,$C305>$B305,BE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BE$14-$B305-1),0)","v":0},{"$f":"BE305+ IF(AND(BF$14>$B305,$C305>$B305,BF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BF$14-$B305-1),0)","v":0},{"$f":"BF305+ IF(AND(BG$14>$B305,$C305>$B305,BG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BG$14-$B305-1),0)","v":0},{"$f":"BG305+ IF(AND(BH$14>$B305,$C305>$B305,BH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BH$14-$B305-1),0)","v":0},{"$f":"BH305+ IF(AND(BI$14>$B305,$C305>$B305,BI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BI$14-$B305-1),0)","v":0},{"$f":"BI305+ IF(AND(BJ$14>$B305,$C305>$B305,BJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BJ$14-$B305-1),0)","v":0},{"$f":"BJ305+ IF(AND(BK$14>$B305,$C305>$B305,BK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BK$14-$B305-1),0)","v":0},{"$f":"BK305+ IF(AND(BL$14>$B305,$C305>$B305,BL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BL$14-$B305-1),0)","v":0},{"$f":"BL305+ IF(AND(BM$14>$B305,$C305>$B305,BM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BM$14-$B305-1),0)","v":0},{"$f":"BM305+ IF(AND(BN$14>$B305,$C305>$B305,BN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BN$14-$B305-1),0)","v":0},{"$f":"BN305+ IF(AND(BO$14>$B305,$C305>$B305,BO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BO$14-$B305-1),0)","v":0},{"$f":"BO305+ IF(AND(BP$14>$B305,$C305>$B305,BP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BP$14-$B305-1),0)","v":0},{"$f":"BP305+ IF(AND(BQ$14>$B305,$C305>$B305,BQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BQ$14-$B305-1),0)","v":0},{"$f":"BQ305+ IF(AND(BR$14>$B305,$C305>$B305,BR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BR$14-$B305-1),0)","v":0},{"$f":"BR305+ IF(AND(BS$14>$B305,$C305>$B305,BS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BS$14-$B305-1),0)","v":0},{"$f":"BS305+ IF(AND(BT$14>$B305,$C305>$B305,BT$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BT$14-$B305-1),0)","v":0},{"$f":"BT305+ IF(AND(BU$14>$B305,$C305>$B305,BU$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BU$14-$B305-1),0)","v":0},{"$f":"BU305+ IF(AND(BV$14>$B305,$C305>$B305,BV$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BV$14-$B305-1),0)","v":0},{"$f":"BV305+ IF(AND(BW$14>$B305,$C305>$B305,BW$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BW$14-$B305-1),0)","v":0},{"$f":"BW305+ IF(AND(BX$14>$B305,$C305>$B305,BX$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BX$14-$B305-1),0)","v":0},{"$f":"BX305+ IF(AND(BY$14>$B305,$C305>$B305,BY$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BY$14-$B305-1),0)","v":0},{"$f":"BY305+ IF(AND(BZ$14>$B305,$C305>$B305,BZ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,BZ$14-$B305-1),0)","v":0},{"$f":"BZ305+ IF(AND(CA$14>$B305,$C305>$B305,CA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CA$14-$B305-1),0)","v":0},{"$f":"CA305+ IF(AND(CB$14>$B305,$C305>$B305,CB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CB$14-$B305-1),0)","v":0},{"$f":"CB305+ IF(AND(CC$14>$B305,$C305>$B305,CC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CC$14-$B305-1),0)","v":0},{"$f":"CC305+ IF(AND(CD$14>$B305,$C305>$B305,CD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CD$14-$B305-1),0)","v":0},{"$f":"CD305+ IF(AND(CE$14>$B305,$C305>$B305,CE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CE$14-$B305-1),0)","v":0},{"$f":"CE305+ IF(AND(CF$14>$B305,$C305>$B305,CF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CF$14-$B305-1),0)","v":0},{"$f":"CF305+ IF(AND(CG$14>$B305,$C305>$B305,CG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CG$14-$B305-1),0)","v":0},{"$f":"CG305+ IF(AND(CH$14>$B305,$C305>$B305,CH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CH$14-$B305-1),0)","v":0},{"$f":"CH305+ IF(AND(CI$14>$B305,$C305>$B305,CI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CI$14-$B305-1),0)","v":0},{"$f":"CI305+ IF(AND(CJ$14>$B305,$C305>$B305,CJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CJ$14-$B305-1),0)","v":0},{"$f":"CJ305+ IF(AND(CK$14>$B305,$C305>$B305,CK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CK$14-$B305-1),0)","v":0},{"$f":"CK305+ IF(AND(CL$14>$B305,$C305>$B305,CL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CL$14-$B305-1),0)","v":0},{"$f":"CL305+ IF(AND(CM$14>$B305,$C305>$B305,CM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CM$14-$B305-1),0)","v":0},{"$f":"CM305+ IF(AND(CN$14>$B305,$C305>$B305,CN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CN$14-$B305-1),0)","v":0},{"$f":"CN305+ IF(AND(CO$14>$B305,$C305>$B305,CO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CO$14-$B305-1),0)","v":0},{"$f":"CO305+ IF(AND(CP$14>$B305,$C305>$B305,CP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CP$14-$B305-1),0)","v":0},{"$f":"CP305+ IF(AND(CQ$14>$B305,$C305>$B305,CQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CQ$14-$B305-1),0)","v":0},{"$f":"CQ305+ IF(AND(CR$14>$B305,$C305>$B305,CR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CR$14-$B305-1),0)","v":0},{"$f":"CR305+ IF(AND(CS$14>$B305,$C305>$B305,CS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CS$14-$B305-1),0)","v":0},{"$f":"CS305+ IF(AND(CT$14>$B305,$C305>$B305,CT$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CT$14-$B305-1),0)","v":0},{"$f":"CT305+ IF(AND(CU$14>$B305,$C305>$B305,CU$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CU$14-$B305-1),0)","v":0},{"$f":"CU305+ IF(AND(CV$14>$B305,$C305>$B305,CV$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CV$14-$B305-1),0)","v":0},{"$f":"CV305+ IF(AND(CW$14>$B305,$C305>$B305,CW$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CW$14-$B305-1),0)","v":0},{"$f":"CW305+ IF(AND(CX$14>$B305,$C305>$B305,CX$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CX$14-$B305-1),0)","v":0},{"$f":"CX305+ IF(AND(CY$14>$B305,$C305>$B305,CY$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CY$14-$B305-1),0)","v":0},{"$f":"CY305+ IF(AND(CZ$14>$B305,$C305>$B305,CZ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,CZ$14-$B305-1),0)","v":0},{"$f":"CZ305+ IF(AND(DA$14>$B305,$C305>$B305,DA$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DA$14-$B305-1),0)","v":0},{"$f":"DA305+ IF(AND(DB$14>$B305,$C305>$B305,DB$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DB$14-$B305-1),0)","v":0},{"$f":"DB305+ IF(AND(DC$14>$B305,$C305>$B305,DC$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DC$14-$B305-1),0)","v":0},{"$f":"DC305+ IF(AND(DD$14>$B305,$C305>$B305,DD$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DD$14-$B305-1),0)","v":0},{"$f":"DD305+ IF(AND(DE$14>$B305,$C305>$B305,DE$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DE$14-$B305-1),0)","v":0},{"$f":"DE305+ IF(AND(DF$14>$B305,$C305>$B305,DF$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DF$14-$B305-1),0)","v":0},{"$f":"DF305+ IF(AND(DG$14>$B305,$C305>$B305,DG$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DG$14-$B305-1),0)","v":0},{"$f":"DG305+ IF(AND(DH$14>$B305,$C305>$B305,DH$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DH$14-$B305-1),0)","v":0},{"$f":"DH305+ IF(AND(DI$14>$B305,$C305>$B305,DI$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DI$14-$B305-1),0)","v":0},{"$f":"DI305+ IF(AND(DJ$14>$B305,$C305>$B305,DJ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DJ$14-$B305-1),0)","v":0},{"$f":"DJ305+ IF(AND(DK$14>$B305,$C305>$B305,DK$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DK$14-$B305-1),0)","v":0},{"$f":"DK305+ IF(AND(DL$14>$B305,$C305>$B305,DL$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DL$14-$B305-1),0)","v":0},{"$f":"DL305+ IF(AND(DM$14>$B305,$C305>$B305,DM$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DM$14-$B305-1),0)","v":0},{"$f":"DM305+ IF(AND(DN$14>$B305,$C305>$B305,DN$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DN$14-$B305-1),0)","v":0},{"$f":"DN305+ IF(AND(DO$14>$B305,$C305>$B305,DO$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DO$14-$B305-1),0)","v":0},{"$f":"DO305+ IF(AND(DP$14>$B305,$C305>$B305,DP$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DP$14-$B305-1),0)","v":0},{"$f":"DP305+ IF(AND(DQ$14>$B305,$C305>$B305,DQ$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DQ$14-$B305-1),0)","v":0},{"$f":"DQ305+ IF(AND(DR$14>$B305,$C305>$B305,DR$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DR$14-$B305-1),0)","v":0},{"$f":"DR305+ IF(AND(DS$14>$B305,$C305>$B305,DS$14-$B305<$C$5),OFFSET(Input!$BJ305,0,DS$14-$B305-1),0)","v":0}]
[{"$f":"Calcs!A323","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E323),1,Calcs!E323)*Periods,0)","v":4},{"$f":"ROUND(MAX(B323,Input!Z323*Periods),0)","v":4},null,null,0,{"$f":"F323+ IF(AND(G$14>$B323,$C323>$B323,G$14-$B323<$C$5),OFFSET(Input!$BJ323,0,G$14-$B323-1),0)","v":0},{"$f":"G323+ IF(AND(H$14>$B323,$C323>$B323,H$14-$B323<$C$5),OFFSET(Input!$BJ323,0,H$14-$B323-1),0)","v":0},{"$f":"H323+ IF(AND(I$14>$B323,$C323>$B323,I$14-$B323<$C$5),OFFSET(Input!$BJ323,0,I$14-$B323-1),0)","v":0},{"$f":"I323+ IF(AND(J$14>$B323,$C323>$B323,J$14-$B323<$C$5),OFFSET(Input!$BJ323,0,J$14-$B323-1),0)","v":0},{"$f":"J323+ IF(AND(K$14>$B323,$C323>$B323,K$14-$B323<$C$5),OFFSET(Input!$BJ323,0,K$14-$B323-1),0)","v":0},{"$f":"K323+ IF(AND(L$14>$B323,$C323>$B323,L$14-$B323<$C$5),OFFSET(Input!$BJ323,0,L$14-$B323-1),0)","v":0},{"$f":"L323+ IF(AND(M$14>$B323,$C323>$B323,M$14-$B323<$C$5),OFFSET(Input!$BJ323,0,M$14-$B323-1),0)","v":0},{"$f":"M323+ IF(AND(N$14>$B323,$C323>$B323,N$14-$B323<$C$5),OFFSET(Input!$BJ323,0,N$14-$B323-1),0)","v":0},{"$f":"N323+ IF(AND(O$14>$B323,$C323>$B323,O$14-$B323<$C$5),OFFSET(Input!$BJ323,0,O$14-$B323-1),0)","v":0},{"$f":"O323+ IF(AND(P$14>$B323,$C323>$B323,P$14-$B323<$C$5),OFFSET(Input!$BJ323,0,P$14-$B323-1),0)","v":0},{"$f":"P323+ IF(AND(Q$14>$B323,$C323>$B323,Q$14-$B323<$C$5),OFFSET(Input!$BJ323,0,Q$14-$B323-1),0)","v":0},{"$f":"Q323+ IF(AND(R$14>$B323,$C323>$B323,R$14-$B323<$C$5),OFFSET(Input!$BJ323,0,R$14-$B323-1),0)","v":0},{"$f":"R323+ IF(AND(S$14>$B323,$C323>$B323,S$14-$B323<$C$5),OFFSET(Input!$BJ323,0,S$14-$B323-1),0)","v":0},{"$f":"S323+ IF(AND(T$14>$B323,$C323>$B323,T$14-$B323<$C$5),OFFSET(Input!$BJ323,0,T$14-$B323-1),0)","v":0},{"$f":"T323+ IF(AND(U$14>$B323,$C323>$B323,U$14-$B323<$C$5),OFFSET(Input!$BJ323,0,U$14-$B323-1),0)","v":0},{"$f":"U323+ IF(AND(V$14>$B323,$C323>$B323,V$14-$B323<$C$5),OFFSET(Input!$BJ323,0,V$14-$B323-1),0)","v":0},{"$f":"V323+ IF(AND(W$14>$B323,$C323>$B323,W$14-$B323<$C$5),OFFSET(Input!$BJ323,0,W$14-$B323-1),0)","v":0},{"$f":"W323+ IF(AND(X$14>$B323,$C323>$B323,X$14-$B323<$C$5),OFFSET(Input!$BJ323,0,X$14-$B323-1),0)","v":0},{"$f":"X323+ IF(AND(Y$14>$B323,$C323>$B323,Y$14-$B323<$C$5),OFFSET(Input!$BJ323,0,Y$14-$B323-1),0)","v":0},{"$f":"Y323+ IF(AND(Z$14>$B323,$C323>$B323,Z$14-$B323<$C$5),OFFSET(Input!$BJ323,0,Z$14-$B323-1),0)","v":0},{"$f":"Z323+ IF(AND(AA$14>$B323,$C323>$B323,AA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AA$14-$B323-1),0)","v":0},{"$f":"AA323+ IF(AND(AB$14>$B323,$C323>$B323,AB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AB$14-$B323-1),0)","v":0},{"$f":"AB323+ IF(AND(AC$14>$B323,$C323>$B323,AC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AC$14-$B323-1),0)","v":0},{"$f":"AC323+ IF(AND(AD$14>$B323,$C323>$B323,AD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AD$14-$B323-1),0)","v":0},{"$f":"AD323+ IF(AND(AE$14>$B323,$C323>$B323,AE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AE$14-$B323-1),0)","v":0},{"$f":"AE323+ IF(AND(AF$14>$B323,$C323>$B323,AF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AF$14-$B323-1),0)","v":0},{"$f":"AF323+ IF(AND(AG$14>$B323,$C323>$B323,AG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AG$14-$B323-1),0)","v":0},{"$f":"AG323+ IF(AND(AH$14>$B323,$C323>$B323,AH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AH$14-$B323-1),0)","v":0},{"$f":"AH323+ IF(AND(AI$14>$B323,$C323>$B323,AI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AI$14-$B323-1),0)","v":0},{"$f":"AI323+ IF(AND(AJ$14>$B323,$C323>$B323,AJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AJ$14-$B323-1),0)","v":0},{"$f":"AJ323+ IF(AND(AK$14>$B323,$C323>$B323,AK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AK$14-$B323-1),0)","v":0},{"$f":"AK323+ IF(AND(AL$14>$B323,$C323>$B323,AL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AL$14-$B323-1),0)","v":0},{"$f":"AL323+ IF(AND(AM$14>$B323,$C323>$B323,AM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AM$14-$B323-1),0)","v":0},{"$f":"AM323+ IF(AND(AN$14>$B323,$C323>$B323,AN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AN$14-$B323-1),0)","v":0},{"$f":"AN323+ IF(AND(AO$14>$B323,$C323>$B323,AO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AO$14-$B323-1),0)","v":0},{"$f":"AO323+ IF(AND(AP$14>$B323,$C323>$B323,AP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AP$14-$B323-1),0)","v":0},{"$f":"AP323+ IF(AND(AQ$14>$B323,$C323>$B323,AQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AQ$14-$B323-1),0)","v":0},{"$f":"AQ323+ IF(AND(AR$14>$B323,$C323>$B323,AR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AR$14-$B323-1),0)","v":0},{"$f":"AR323+ IF(AND(AS$14>$B323,$C323>$B323,AS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AS$14-$B323-1),0)","v":0},{"$f":"AS323+ IF(AND(AT$14>$B323,$C323>$B323,AT$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AT$14-$B323-1),0)","v":0},{"$f":"AT323+ IF(AND(AU$14>$B323,$C323>$B323,AU$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AU$14-$B323-1),0)","v":0},{"$f":"AU323+ IF(AND(AV$14>$B323,$C323>$B323,AV$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AV$14-$B323-1),0)","v":0},{"$f":"AV323+ IF(AND(AW$14>$B323,$C323>$B323,AW$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AW$14-$B323-1),0)","v":0},{"$f":"AW323+ IF(AND(AX$14>$B323,$C323>$B323,AX$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AX$14-$B323-1),0)","v":0},{"$f":"AX323+ IF(AND(AY$14>$B323,$C323>$B323,AY$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AY$14-$B323-1),0)","v":0},{"$f":"AY323+ IF(AND(AZ$14>$B323,$C323>$B323,AZ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,AZ$14-$B323-1),0)","v":0},{"$f":"AZ323+ IF(AND(BA$14>$B323,$C323>$B323,BA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BA$14-$B323-1),0)","v":0},{"$f":"BA323+ IF(AND(BB$14>$B323,$C323>$B323,BB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BB$14-$B323-1),0)","v":0},{"$f":"BB323+ IF(AND(BC$14>$B323,$C323>$B323,BC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BC$14-$B323-1),0)","v":0},{"$f":"BC323+ IF(AND(BD$14>$B323,$C323>$B323,BD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BD$14-$B323-1),0)","v":0},{"$f":"BD323+ IF(AND(BE$14>$B323,$C323>$B323,BE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BE$14-$B323-1),0)","v":0},{"$f":"BE323+ IF(AND(BF$14>$B323,$C323>$B323,BF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BF$14-$B323-1),0)","v":0},{"$f":"BF323+ IF(AND(BG$14>$B323,$C323>$B323,BG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BG$14-$B323-1),0)","v":0},{"$f":"BG323+ IF(AND(BH$14>$B323,$C323>$B323,BH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BH$14-$B323-1),0)","v":0},{"$f":"BH323+ IF(AND(BI$14>$B323,$C323>$B323,BI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BI$14-$B323-1),0)","v":0},{"$f":"BI323+ IF(AND(BJ$14>$B323,$C323>$B323,BJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BJ$14-$B323-1),0)","v":0},{"$f":"BJ323+ IF(AND(BK$14>$B323,$C323>$B323,BK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BK$14-$B323-1),0)","v":0},{"$f":"BK323+ IF(AND(BL$14>$B323,$C323>$B323,BL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BL$14-$B323-1),0)","v":0},{"$f":"BL323+ IF(AND(BM$14>$B323,$C323>$B323,BM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BM$14-$B323-1),0)","v":0},{"$f":"BM323+ IF(AND(BN$14>$B323,$C323>$B323,BN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BN$14-$B323-1),0)","v":0},{"$f":"BN323+ IF(AND(BO$14>$B323,$C323>$B323,BO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BO$14-$B323-1),0)","v":0},{"$f":"BO323+ IF(AND(BP$14>$B323,$C323>$B323,BP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BP$14-$B323-1),0)","v":0},{"$f":"BP323+ IF(AND(BQ$14>$B323,$C323>$B323,BQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BQ$14-$B323-1),0)","v":0},{"$f":"BQ323+ IF(AND(BR$14>$B323,$C323>$B323,BR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BR$14-$B323-1),0)","v":0},{"$f":"BR323+ IF(AND(BS$14>$B323,$C323>$B323,BS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BS$14-$B323-1),0)","v":0},{"$f":"BS323+ IF(AND(BT$14>$B323,$C323>$B323,BT$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BT$14-$B323-1),0)","v":0},{"$f":"BT323+ IF(AND(BU$14>$B323,$C323>$B323,BU$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BU$14-$B323-1),0)","v":0},{"$f":"BU323+ IF(AND(BV$14>$B323,$C323>$B323,BV$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BV$14-$B323-1),0)","v":0},{"$f":"BV323+ IF(AND(BW$14>$B323,$C323>$B323,BW$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BW$14-$B323-1),0)","v":0},{"$f":"BW323+ IF(AND(BX$14>$B323,$C323>$B323,BX$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BX$14-$B323-1),0)","v":0},{"$f":"BX323+ IF(AND(BY$14>$B323,$C323>$B323,BY$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BY$14-$B323-1),0)","v":0},{"$f":"BY323+ IF(AND(BZ$14>$B323,$C323>$B323,BZ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,BZ$14-$B323-1),0)","v":0},{"$f":"BZ323+ IF(AND(CA$14>$B323,$C323>$B323,CA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CA$14-$B323-1),0)","v":0},{"$f":"CA323+ IF(AND(CB$14>$B323,$C323>$B323,CB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CB$14-$B323-1),0)","v":0},{"$f":"CB323+ IF(AND(CC$14>$B323,$C323>$B323,CC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CC$14-$B323-1),0)","v":0},{"$f":"CC323+ IF(AND(CD$14>$B323,$C323>$B323,CD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CD$14-$B323-1),0)","v":0},{"$f":"CD323+ IF(AND(CE$14>$B323,$C323>$B323,CE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CE$14-$B323-1),0)","v":0},{"$f":"CE323+ IF(AND(CF$14>$B323,$C323>$B323,CF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CF$14-$B323-1),0)","v":0},{"$f":"CF323+ IF(AND(CG$14>$B323,$C323>$B323,CG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CG$14-$B323-1),0)","v":0},{"$f":"CG323+ IF(AND(CH$14>$B323,$C323>$B323,CH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CH$14-$B323-1),0)","v":0},{"$f":"CH323+ IF(AND(CI$14>$B323,$C323>$B323,CI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CI$14-$B323-1),0)","v":0},{"$f":"CI323+ IF(AND(CJ$14>$B323,$C323>$B323,CJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CJ$14-$B323-1),0)","v":0},{"$f":"CJ323+ IF(AND(CK$14>$B323,$C323>$B323,CK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CK$14-$B323-1),0)","v":0},{"$f":"CK323+ IF(AND(CL$14>$B323,$C323>$B323,CL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CL$14-$B323-1),0)","v":0},{"$f":"CL323+ IF(AND(CM$14>$B323,$C323>$B323,CM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CM$14-$B323-1),0)","v":0},{"$f":"CM323+ IF(AND(CN$14>$B323,$C323>$B323,CN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CN$14-$B323-1),0)","v":0},{"$f":"CN323+ IF(AND(CO$14>$B323,$C323>$B323,CO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CO$14-$B323-1),0)","v":0},{"$f":"CO323+ IF(AND(CP$14>$B323,$C323>$B323,CP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CP$14-$B323-1),0)","v":0},{"$f":"CP323+ IF(AND(CQ$14>$B323,$C323>$B323,CQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CQ$14-$B323-1),0)","v":0},{"$f":"CQ323+ IF(AND(CR$14>$B323,$C323>$B323,CR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CR$14-$B323-1),0)","v":0},{"$f":"CR323+ IF(AND(CS$14>$B323,$C323>$B323,CS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CS$14-$B323-1),0)","v":0},{"$f":"CS323+ IF(AND(CT$14>$B323,$C323>$B323,CT$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CT$14-$B323-1),0)","v":0},{"$f":"CT323+ IF(AND(CU$14>$B323,$C323>$B323,CU$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CU$14-$B323-1),0)","v":0},{"$f":"CU323+ IF(AND(CV$14>$B323,$C323>$B323,CV$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CV$14-$B323-1),0)","v":0},{"$f":"CV323+ IF(AND(CW$14>$B323,$C323>$B323,CW$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CW$14-$B323-1),0)","v":0},{"$f":"CW323+ IF(AND(CX$14>$B323,$C323>$B323,CX$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CX$14-$B323-1),0)","v":0},{"$f":"CX323+ IF(AND(CY$14>$B323,$C323>$B323,CY$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CY$14-$B323-1),0)","v":0},{"$f":"CY323+ IF(AND(CZ$14>$B323,$C323>$B323,CZ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,CZ$14-$B323-1),0)","v":0},{"$f":"CZ323+ IF(AND(DA$14>$B323,$C323>$B323,DA$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DA$14-$B323-1),0)","v":0},{"$f":"DA323+ IF(AND(DB$14>$B323,$C323>$B323,DB$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DB$14-$B323-1),0)","v":0},{"$f":"DB323+ IF(AND(DC$14>$B323,$C323>$B323,DC$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DC$14-$B323-1),0)","v":0},{"$f":"DC323+ IF(AND(DD$14>$B323,$C323>$B323,DD$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DD$14-$B323-1),0)","v":0},{"$f":"DD323+ IF(AND(DE$14>$B323,$C323>$B323,DE$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DE$14-$B323-1),0)","v":0},{"$f":"DE323+ IF(AND(DF$14>$B323,$C323>$B323,DF$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DF$14-$B323-1),0)","v":0},{"$f":"DF323+ IF(AND(DG$14>$B323,$C323>$B323,DG$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DG$14-$B323-1),0)","v":0},{"$f":"DG323+ IF(AND(DH$14>$B323,$C323>$B323,DH$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DH$14-$B323-1),0)","v":0},{"$f":"DH323+ IF(AND(DI$14>$B323,$C323>$B323,DI$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DI$14-$B323-1),0)","v":0},{"$f":"DI323+ IF(AND(DJ$14>$B323,$C323>$B323,DJ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DJ$14-$B323-1),0)","v":0},{"$f":"DJ323+ IF(AND(DK$14>$B323,$C323>$B323,DK$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DK$14-$B323-1),0)","v":0},{"$f":"DK323+ IF(AND(DL$14>$B323,$C323>$B323,DL$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DL$14-$B323-1),0)","v":0},{"$f":"DL323+ IF(AND(DM$14>$B323,$C323>$B323,DM$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DM$14-$B323-1),0)","v":0},{"$f":"DM323+ IF(AND(DN$14>$B323,$C323>$B323,DN$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DN$14-$B323-1),0)","v":0},{"$f":"DN323+ IF(AND(DO$14>$B323,$C323>$B323,DO$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DO$14-$B323-1),0)","v":0},{"$f":"DO323+ IF(AND(DP$14>$B323,$C323>$B323,DP$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DP$14-$B323-1),0)","v":0},{"$f":"DP323+ IF(AND(DQ$14>$B323,$C323>$B323,DQ$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DQ$14-$B323-1),0)","v":0},{"$f":"DQ323+ IF(AND(DR$14>$B323,$C323>$B323,DR$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DR$14-$B323-1),0)","v":0},{"$f":"DR323+ IF(AND(DS$14>$B323,$C323>$B323,DS$14-$B323<$C$5),OFFSET(Input!$BJ323,0,DS$14-$B323-1),0)","v":0}]
[{"$f":"Calcs!A338","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E338),1,Calcs!E338)*Periods,0)","v":4},{"$f":"ROUND(MAX(B338,Input!Z338*Periods),0)","v":4},null,null,0,{"$f":"F338+ IF(AND(G$14>$B338,$C338>$B338,G$14-$B338<$C$5),OFFSET(Input!$BJ338,0,G$14-$B338-1),0)","v":0},{"$f":"G338+ IF(AND(H$14>$B338,$C338>$B338,H$14-$B338<$C$5),OFFSET(Input!$BJ338,0,H$14-$B338-1),0)","v":0},{"$f":"H338+ IF(AND(I$14>$B338,$C338>$B338,I$14-$B338<$C$5),OFFSET(Input!$BJ338,0,I$14-$B338-1),0)","v":0},{"$f":"I338+ IF(AND(J$14>$B338,$C338>$B338,J$14-$B338<$C$5),OFFSET(Input!$BJ338,0,J$14-$B338-1),0)","v":0},{"$f":"J338+ IF(AND(K$14>$B338,$C338>$B338,K$14-$B338<$C$5),OFFSET(Input!$BJ338,0,K$14-$B338-1),0)","v":0},{"$f":"K338+ IF(AND(L$14>$B338,$C338>$B338,L$14-$B338<$C$5),OFFSET(Input!$BJ338,0,L$14-$B338-1),0)","v":0},{"$f":"L338+ IF(AND(M$14>$B338,$C338>$B338,M$14-$B338<$C$5),OFFSET(Input!$BJ338,0,M$14-$B338-1),0)","v":0},{"$f":"M338+ IF(AND(N$14>$B338,$C338>$B338,N$14-$B338<$C$5),OFFSET(Input!$BJ338,0,N$14-$B338-1),0)","v":0},{"$f":"N338+ IF(AND(O$14>$B338,$C338>$B338,O$14-$B338<$C$5),OFFSET(Input!$BJ338,0,O$14-$B338-1),0)","v":0},{"$f":"O338+ IF(AND(P$14>$B338,$C338>$B338,P$14-$B338<$C$5),OFFSET(Input!$BJ338,0,P$14-$B338-1),0)","v":0},{"$f":"P338+ IF(AND(Q$14>$B338,$C338>$B338,Q$14-$B338<$C$5),OFFSET(Input!$BJ338,0,Q$14-$B338-1),0)","v":0},{"$f":"Q338+ IF(AND(R$14>$B338,$C338>$B338,R$14-$B338<$C$5),OFFSET(Input!$BJ338,0,R$14-$B338-1),0)","v":0},{"$f":"R338+ IF(AND(S$14>$B338,$C338>$B338,S$14-$B338<$C$5),OFFSET(Input!$BJ338,0,S$14-$B338-1),0)","v":0},{"$f":"S338+ IF(AND(T$14>$B338,$C338>$B338,T$14-$B338<$C$5),OFFSET(Input!$BJ338,0,T$14-$B338-1),0)","v":0},{"$f":"T338+ IF(AND(U$14>$B338,$C338>$B338,U$14-$B338<$C$5),OFFSET(Input!$BJ338,0,U$14-$B338-1),0)","v":0},{"$f":"U338+ IF(AND(V$14>$B338,$C338>$B338,V$14-$B338<$C$5),OFFSET(Input!$BJ338,0,V$14-$B338-1),0)","v":0},{"$f":"V338+ IF(AND(W$14>$B338,$C338>$B338,W$14-$B338<$C$5),OFFSET(Input!$BJ338,0,W$14-$B338-1),0)","v":0},{"$f":"W338+ IF(AND(X$14>$B338,$C338>$B338,X$14-$B338<$C$5),OFFSET(Input!$BJ338,0,X$14-$B338-1),0)","v":0},{"$f":"X338+ IF(AND(Y$14>$B338,$C338>$B338,Y$14-$B338<$C$5),OFFSET(Input!$BJ338,0,Y$14-$B338-1),0)","v":0},{"$f":"Y338+ IF(AND(Z$14>$B338,$C338>$B338,Z$14-$B338<$C$5),OFFSET(Input!$BJ338,0,Z$14-$B338-1),0)","v":0},{"$f":"Z338+ IF(AND(AA$14>$B338,$C338>$B338,AA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AA$14-$B338-1),0)","v":0},{"$f":"AA338+ IF(AND(AB$14>$B338,$C338>$B338,AB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AB$14-$B338-1),0)","v":0},{"$f":"AB338+ IF(AND(AC$14>$B338,$C338>$B338,AC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AC$14-$B338-1),0)","v":0},{"$f":"AC338+ IF(AND(AD$14>$B338,$C338>$B338,AD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AD$14-$B338-1),0)","v":0},{"$f":"AD338+ IF(AND(AE$14>$B338,$C338>$B338,AE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AE$14-$B338-1),0)","v":0},{"$f":"AE338+ IF(AND(AF$14>$B338,$C338>$B338,AF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AF$14-$B338-1),0)","v":0},{"$f":"AF338+ IF(AND(AG$14>$B338,$C338>$B338,AG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AG$14-$B338-1),0)","v":0},{"$f":"AG338+ IF(AND(AH$14>$B338,$C338>$B338,AH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AH$14-$B338-1),0)","v":0},{"$f":"AH338+ IF(AND(AI$14>$B338,$C338>$B338,AI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AI$14-$B338-1),0)","v":0},{"$f":"AI338+ IF(AND(AJ$14>$B338,$C338>$B338,AJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AJ$14-$B338-1),0)","v":0},{"$f":"AJ338+ IF(AND(AK$14>$B338,$C338>$B338,AK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AK$14-$B338-1),0)","v":0},{"$f":"AK338+ IF(AND(AL$14>$B338,$C338>$B338,AL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AL$14-$B338-1),0)","v":0},{"$f":"AL338+ IF(AND(AM$14>$B338,$C338>$B338,AM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AM$14-$B338-1),0)","v":0},{"$f":"AM338+ IF(AND(AN$14>$B338,$C338>$B338,AN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AN$14-$B338-1),0)","v":0},{"$f":"AN338+ IF(AND(AO$14>$B338,$C338>$B338,AO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AO$14-$B338-1),0)","v":0},{"$f":"AO338+ IF(AND(AP$14>$B338,$C338>$B338,AP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AP$14-$B338-1),0)","v":0},{"$f":"AP338+ IF(AND(AQ$14>$B338,$C338>$B338,AQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AQ$14-$B338-1),0)","v":0},{"$f":"AQ338+ IF(AND(AR$14>$B338,$C338>$B338,AR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AR$14-$B338-1),0)","v":0},{"$f":"AR338+ IF(AND(AS$14>$B338,$C338>$B338,AS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AS$14-$B338-1),0)","v":0},{"$f":"AS338+ IF(AND(AT$14>$B338,$C338>$B338,AT$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AT$14-$B338-1),0)","v":0},{"$f":"AT338+ IF(AND(AU$14>$B338,$C338>$B338,AU$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AU$14-$B338-1),0)","v":0},{"$f":"AU338+ IF(AND(AV$14>$B338,$C338>$B338,AV$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AV$14-$B338-1),0)","v":0},{"$f":"AV338+ IF(AND(AW$14>$B338,$C338>$B338,AW$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AW$14-$B338-1),0)","v":0},{"$f":"AW338+ IF(AND(AX$14>$B338,$C338>$B338,AX$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AX$14-$B338-1),0)","v":0},{"$f":"AX338+ IF(AND(AY$14>$B338,$C338>$B338,AY$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AY$14-$B338-1),0)","v":0},{"$f":"AY338+ IF(AND(AZ$14>$B338,$C338>$B338,AZ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,AZ$14-$B338-1),0)","v":0},{"$f":"AZ338+ IF(AND(BA$14>$B338,$C338>$B338,BA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BA$14-$B338-1),0)","v":0},{"$f":"BA338+ IF(AND(BB$14>$B338,$C338>$B338,BB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BB$14-$B338-1),0)","v":0},{"$f":"BB338+ IF(AND(BC$14>$B338,$C338>$B338,BC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BC$14-$B338-1),0)","v":0},{"$f":"BC338+ IF(AND(BD$14>$B338,$C338>$B338,BD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BD$14-$B338-1),0)","v":0},{"$f":"BD338+ IF(AND(BE$14>$B338,$C338>$B338,BE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BE$14-$B338-1),0)","v":0},{"$f":"BE338+ IF(AND(BF$14>$B338,$C338>$B338,BF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BF$14-$B338-1),0)","v":0},{"$f":"BF338+ IF(AND(BG$14>$B338,$C338>$B338,BG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BG$14-$B338-1),0)","v":0},{"$f":"BG338+ IF(AND(BH$14>$B338,$C338>$B338,BH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BH$14-$B338-1),0)","v":0},{"$f":"BH338+ IF(AND(BI$14>$B338,$C338>$B338,BI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BI$14-$B338-1),0)","v":0},{"$f":"BI338+ IF(AND(BJ$14>$B338,$C338>$B338,BJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BJ$14-$B338-1),0)","v":0},{"$f":"BJ338+ IF(AND(BK$14>$B338,$C338>$B338,BK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BK$14-$B338-1),0)","v":0},{"$f":"BK338+ IF(AND(BL$14>$B338,$C338>$B338,BL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BL$14-$B338-1),0)","v":0},{"$f":"BL338+ IF(AND(BM$14>$B338,$C338>$B338,BM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BM$14-$B338-1),0)","v":0},{"$f":"BM338+ IF(AND(BN$14>$B338,$C338>$B338,BN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BN$14-$B338-1),0)","v":0},{"$f":"BN338+ IF(AND(BO$14>$B338,$C338>$B338,BO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BO$14-$B338-1),0)","v":0},{"$f":"BO338+ IF(AND(BP$14>$B338,$C338>$B338,BP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BP$14-$B338-1),0)","v":0},{"$f":"BP338+ IF(AND(BQ$14>$B338,$C338>$B338,BQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BQ$14-$B338-1),0)","v":0},{"$f":"BQ338+ IF(AND(BR$14>$B338,$C338>$B338,BR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BR$14-$B338-1),0)","v":0},{"$f":"BR338+ IF(AND(BS$14>$B338,$C338>$B338,BS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BS$14-$B338-1),0)","v":0},{"$f":"BS338+ IF(AND(BT$14>$B338,$C338>$B338,BT$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BT$14-$B338-1),0)","v":0},{"$f":"BT338+ IF(AND(BU$14>$B338,$C338>$B338,BU$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BU$14-$B338-1),0)","v":0},{"$f":"BU338+ IF(AND(BV$14>$B338,$C338>$B338,BV$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BV$14-$B338-1),0)","v":0},{"$f":"BV338+ IF(AND(BW$14>$B338,$C338>$B338,BW$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BW$14-$B338-1),0)","v":0},{"$f":"BW338+ IF(AND(BX$14>$B338,$C338>$B338,BX$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BX$14-$B338-1),0)","v":0},{"$f":"BX338+ IF(AND(BY$14>$B338,$C338>$B338,BY$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BY$14-$B338-1),0)","v":0},{"$f":"BY338+ IF(AND(BZ$14>$B338,$C338>$B338,BZ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,BZ$14-$B338-1),0)","v":0},{"$f":"BZ338+ IF(AND(CA$14>$B338,$C338>$B338,CA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CA$14-$B338-1),0)","v":0},{"$f":"CA338+ IF(AND(CB$14>$B338,$C338>$B338,CB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CB$14-$B338-1),0)","v":0},{"$f":"CB338+ IF(AND(CC$14>$B338,$C338>$B338,CC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CC$14-$B338-1),0)","v":0},{"$f":"CC338+ IF(AND(CD$14>$B338,$C338>$B338,CD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CD$14-$B338-1),0)","v":0},{"$f":"CD338+ IF(AND(CE$14>$B338,$C338>$B338,CE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CE$14-$B338-1),0)","v":0},{"$f":"CE338+ IF(AND(CF$14>$B338,$C338>$B338,CF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CF$14-$B338-1),0)","v":0},{"$f":"CF338+ IF(AND(CG$14>$B338,$C338>$B338,CG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CG$14-$B338-1),0)","v":0},{"$f":"CG338+ IF(AND(CH$14>$B338,$C338>$B338,CH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CH$14-$B338-1),0)","v":0},{"$f":"CH338+ IF(AND(CI$14>$B338,$C338>$B338,CI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CI$14-$B338-1),0)","v":0},{"$f":"CI338+ IF(AND(CJ$14>$B338,$C338>$B338,CJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CJ$14-$B338-1),0)","v":0},{"$f":"CJ338+ IF(AND(CK$14>$B338,$C338>$B338,CK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CK$14-$B338-1),0)","v":0},{"$f":"CK338+ IF(AND(CL$14>$B338,$C338>$B338,CL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CL$14-$B338-1),0)","v":0},{"$f":"CL338+ IF(AND(CM$14>$B338,$C338>$B338,CM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CM$14-$B338-1),0)","v":0},{"$f":"CM338+ IF(AND(CN$14>$B338,$C338>$B338,CN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CN$14-$B338-1),0)","v":0},{"$f":"CN338+ IF(AND(CO$14>$B338,$C338>$B338,CO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CO$14-$B338-1),0)","v":0},{"$f":"CO338+ IF(AND(CP$14>$B338,$C338>$B338,CP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CP$14-$B338-1),0)","v":0},{"$f":"CP338+ IF(AND(CQ$14>$B338,$C338>$B338,CQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CQ$14-$B338-1),0)","v":0},{"$f":"CQ338+ IF(AND(CR$14>$B338,$C338>$B338,CR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CR$14-$B338-1),0)","v":0},{"$f":"CR338+ IF(AND(CS$14>$B338,$C338>$B338,CS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CS$14-$B338-1),0)","v":0},{"$f":"CS338+ IF(AND(CT$14>$B338,$C338>$B338,CT$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CT$14-$B338-1),0)","v":0},{"$f":"CT338+ IF(AND(CU$14>$B338,$C338>$B338,CU$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CU$14-$B338-1),0)","v":0},{"$f":"CU338+ IF(AND(CV$14>$B338,$C338>$B338,CV$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CV$14-$B338-1),0)","v":0},{"$f":"CV338+ IF(AND(CW$14>$B338,$C338>$B338,CW$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CW$14-$B338-1),0)","v":0},{"$f":"CW338+ IF(AND(CX$14>$B338,$C338>$B338,CX$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CX$14-$B338-1),0)","v":0},{"$f":"CX338+ IF(AND(CY$14>$B338,$C338>$B338,CY$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CY$14-$B338-1),0)","v":0},{"$f":"CY338+ IF(AND(CZ$14>$B338,$C338>$B338,CZ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,CZ$14-$B338-1),0)","v":0},{"$f":"CZ338+ IF(AND(DA$14>$B338,$C338>$B338,DA$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DA$14-$B338-1),0)","v":0},{"$f":"DA338+ IF(AND(DB$14>$B338,$C338>$B338,DB$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DB$14-$B338-1),0)","v":0},{"$f":"DB338+ IF(AND(DC$14>$B338,$C338>$B338,DC$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DC$14-$B338-1),0)","v":0},{"$f":"DC338+ IF(AND(DD$14>$B338,$C338>$B338,DD$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DD$14-$B338-1),0)","v":0},{"$f":"DD338+ IF(AND(DE$14>$B338,$C338>$B338,DE$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DE$14-$B338-1),0)","v":0},{"$f":"DE338+ IF(AND(DF$14>$B338,$C338>$B338,DF$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DF$14-$B338-1),0)","v":0},{"$f":"DF338+ IF(AND(DG$14>$B338,$C338>$B338,DG$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DG$14-$B338-1),0)","v":0},{"$f":"DG338+ IF(AND(DH$14>$B338,$C338>$B338,DH$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DH$14-$B338-1),0)","v":0},{"$f":"DH338+ IF(AND(DI$14>$B338,$C338>$B338,DI$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DI$14-$B338-1),0)","v":0},{"$f":"DI338+ IF(AND(DJ$14>$B338,$C338>$B338,DJ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DJ$14-$B338-1),0)","v":0},{"$f":"DJ338+ IF(AND(DK$14>$B338,$C338>$B338,DK$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DK$14-$B338-1),0)","v":0},{"$f":"DK338+ IF(AND(DL$14>$B338,$C338>$B338,DL$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DL$14-$B338-1),0)","v":0},{"$f":"DL338+ IF(AND(DM$14>$B338,$C338>$B338,DM$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DM$14-$B338-1),0)","v":0},{"$f":"DM338+ IF(AND(DN$14>$B338,$C338>$B338,DN$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DN$14-$B338-1),0)","v":0},{"$f":"DN338+ IF(AND(DO$14>$B338,$C338>$B338,DO$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DO$14-$B338-1),0)","v":0},{"$f":"DO338+ IF(AND(DP$14>$B338,$C338>$B338,DP$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DP$14-$B338-1),0)","v":0},{"$f":"DP338+ IF(AND(DQ$14>$B338,$C338>$B338,DQ$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DQ$14-$B338-1),0)","v":0},{"$f":"DQ338+ IF(AND(DR$14>$B338,$C338>$B338,DR$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DR$14-$B338-1),0)","v":0},{"$f":"DR338+ IF(AND(DS$14>$B338,$C338>$B338,DS$14-$B338<$C$5),OFFSET(Input!$BJ338,0,DS$14-$B338-1),0)","v":0}]
[{"$f":"Calcs!A378","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E378),1,Calcs!E378)*Periods,0)","v":4},{"$f":"ROUND(MAX(B378,Input!Z378*Periods),0)","v":4},null,null,0,{"$f":"F378+ IF(AND(G$14>$B378,$C378>$B378,G$14-$B378<$C$5),OFFSET(Input!$BJ378,0,G$14-$B378-1),0)","v":0},{"$f":"G378+ IF(AND(H$14>$B378,$C378>$B378,H$14-$B378<$C$5),OFFSET(Input!$BJ378,0,H$14-$B378-1),0)","v":0},{"$f":"H378+ IF(AND(I$14>$B378,$C378>$B378,I$14-$B378<$C$5),OFFSET(Input!$BJ378,0,I$14-$B378-1),0)","v":0},{"$f":"I378+ IF(AND(J$14>$B378,$C378>$B378,J$14-$B378<$C$5),OFFSET(Input!$BJ378,0,J$14-$B378-1),0)","v":0},{"$f":"J378+ IF(AND(K$14>$B378,$C378>$B378,K$14-$B378<$C$5),OFFSET(Input!$BJ378,0,K$14-$B378-1),0)","v":0},{"$f":"K378+ IF(AND(L$14>$B378,$C378>$B378,L$14-$B378<$C$5),OFFSET(Input!$BJ378,0,L$14-$B378-1),0)","v":0},{"$f":"L378+ IF(AND(M$14>$B378,$C378>$B378,M$14-$B378<$C$5),OFFSET(Input!$BJ378,0,M$14-$B378-1),0)","v":0},{"$f":"M378+ IF(AND(N$14>$B378,$C378>$B378,N$14-$B378<$C$5),OFFSET(Input!$BJ378,0,N$14-$B378-1),0)","v":0},{"$f":"N378+ IF(AND(O$14>$B378,$C378>$B378,O$14-$B378<$C$5),OFFSET(Input!$BJ378,0,O$14-$B378-1),0)","v":0},{"$f":"O378+ IF(AND(P$14>$B378,$C378>$B378,P$14-$B378<$C$5),OFFSET(Input!$BJ378,0,P$14-$B378-1),0)","v":0},{"$f":"P378+ IF(AND(Q$14>$B378,$C378>$B378,Q$14-$B378<$C$5),OFFSET(Input!$BJ378,0,Q$14-$B378-1),0)","v":0},{"$f":"Q378+ IF(AND(R$14>$B378,$C378>$B378,R$14-$B378<$C$5),OFFSET(Input!$BJ378,0,R$14-$B378-1),0)","v":0},{"$f":"R378+ IF(AND(S$14>$B378,$C378>$B378,S$14-$B378<$C$5),OFFSET(Input!$BJ378,0,S$14-$B378-1),0)","v":0},{"$f":"S378+ IF(AND(T$14>$B378,$C378>$B378,T$14-$B378<$C$5),OFFSET(Input!$BJ378,0,T$14-$B378-1),0)","v":0},{"$f":"T378+ IF(AND(U$14>$B378,$C378>$B378,U$14-$B378<$C$5),OFFSET(Input!$BJ378,0,U$14-$B378-1),0)","v":0},{"$f":"U378+ IF(AND(V$14>$B378,$C378>$B378,V$14-$B378<$C$5),OFFSET(Input!$BJ378,0,V$14-$B378-1),0)","v":0},{"$f":"V378+ IF(AND(W$14>$B378,$C378>$B378,W$14-$B378<$C$5),OFFSET(Input!$BJ378,0,W$14-$B378-1),0)","v":0},{"$f":"W378+ IF(AND(X$14>$B378,$C378>$B378,X$14-$B378<$C$5),OFFSET(Input!$BJ378,0,X$14-$B378-1),0)","v":0},{"$f":"X378+ IF(AND(Y$14>$B378,$C378>$B378,Y$14-$B378<$C$5),OFFSET(Input!$BJ378,0,Y$14-$B378-1),0)","v":0},{"$f":"Y378+ IF(AND(Z$14>$B378,$C378>$B378,Z$14-$B378<$C$5),OFFSET(Input!$BJ378,0,Z$14-$B378-1),0)","v":0},{"$f":"Z378+ IF(AND(AA$14>$B378,$C378>$B378,AA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AA$14-$B378-1),0)","v":0},{"$f":"AA378+ IF(AND(AB$14>$B378,$C378>$B378,AB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AB$14-$B378-1),0)","v":0},{"$f":"AB378+ IF(AND(AC$14>$B378,$C378>$B378,AC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AC$14-$B378-1),0)","v":0},{"$f":"AC378+ IF(AND(AD$14>$B378,$C378>$B378,AD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AD$14-$B378-1),0)","v":0},{"$f":"AD378+ IF(AND(AE$14>$B378,$C378>$B378,AE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AE$14-$B378-1),0)","v":0},{"$f":"AE378+ IF(AND(AF$14>$B378,$C378>$B378,AF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AF$14-$B378-1),0)","v":0},{"$f":"AF378+ IF(AND(AG$14>$B378,$C378>$B378,AG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AG$14-$B378-1),0)","v":0},{"$f":"AG378+ IF(AND(AH$14>$B378,$C378>$B378,AH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AH$14-$B378-1),0)","v":0},{"$f":"AH378+ IF(AND(AI$14>$B378,$C378>$B378,AI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AI$14-$B378-1),0)","v":0},{"$f":"AI378+ IF(AND(AJ$14>$B378,$C378>$B378,AJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AJ$14-$B378-1),0)","v":0},{"$f":"AJ378+ IF(AND(AK$14>$B378,$C378>$B378,AK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AK$14-$B378-1),0)","v":0},{"$f":"AK378+ IF(AND(AL$14>$B378,$C378>$B378,AL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AL$14-$B378-1),0)","v":0},{"$f":"AL378+ IF(AND(AM$14>$B378,$C378>$B378,AM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AM$14-$B378-1),0)","v":0},{"$f":"AM378+ IF(AND(AN$14>$B378,$C378>$B378,AN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AN$14-$B378-1),0)","v":0},{"$f":"AN378+ IF(AND(AO$14>$B378,$C378>$B378,AO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AO$14-$B378-1),0)","v":0},{"$f":"AO378+ IF(AND(AP$14>$B378,$C378>$B378,AP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AP$14-$B378-1),0)","v":0},{"$f":"AP378+ IF(AND(AQ$14>$B378,$C378>$B378,AQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AQ$14-$B378-1),0)","v":0},{"$f":"AQ378+ IF(AND(AR$14>$B378,$C378>$B378,AR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AR$14-$B378-1),0)","v":0},{"$f":"AR378+ IF(AND(AS$14>$B378,$C378>$B378,AS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AS$14-$B378-1),0)","v":0},{"$f":"AS378+ IF(AND(AT$14>$B378,$C378>$B378,AT$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AT$14-$B378-1),0)","v":0},{"$f":"AT378+ IF(AND(AU$14>$B378,$C378>$B378,AU$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AU$14-$B378-1),0)","v":0},{"$f":"AU378+ IF(AND(AV$14>$B378,$C378>$B378,AV$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AV$14-$B378-1),0)","v":0},{"$f":"AV378+ IF(AND(AW$14>$B378,$C378>$B378,AW$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AW$14-$B378-1),0)","v":0},{"$f":"AW378+ IF(AND(AX$14>$B378,$C378>$B378,AX$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AX$14-$B378-1),0)","v":0},{"$f":"AX378+ IF(AND(AY$14>$B378,$C378>$B378,AY$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AY$14-$B378-1),0)","v":0},{"$f":"AY378+ IF(AND(AZ$14>$B378,$C378>$B378,AZ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,AZ$14-$B378-1),0)","v":0},{"$f":"AZ378+ IF(AND(BA$14>$B378,$C378>$B378,BA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BA$14-$B378-1),0)","v":0},{"$f":"BA378+ IF(AND(BB$14>$B378,$C378>$B378,BB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BB$14-$B378-1),0)","v":0},{"$f":"BB378+ IF(AND(BC$14>$B378,$C378>$B378,BC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BC$14-$B378-1),0)","v":0},{"$f":"BC378+ IF(AND(BD$14>$B378,$C378>$B378,BD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BD$14-$B378-1),0)","v":0},{"$f":"BD378+ IF(AND(BE$14>$B378,$C378>$B378,BE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BE$14-$B378-1),0)","v":0},{"$f":"BE378+ IF(AND(BF$14>$B378,$C378>$B378,BF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BF$14-$B378-1),0)","v":0},{"$f":"BF378+ IF(AND(BG$14>$B378,$C378>$B378,BG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BG$14-$B378-1),0)","v":0},{"$f":"BG378+ IF(AND(BH$14>$B378,$C378>$B378,BH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BH$14-$B378-1),0)","v":0},{"$f":"BH378+ IF(AND(BI$14>$B378,$C378>$B378,BI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BI$14-$B378-1),0)","v":0},{"$f":"BI378+ IF(AND(BJ$14>$B378,$C378>$B378,BJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BJ$14-$B378-1),0)","v":0},{"$f":"BJ378+ IF(AND(BK$14>$B378,$C378>$B378,BK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BK$14-$B378-1),0)","v":0},{"$f":"BK378+ IF(AND(BL$14>$B378,$C378>$B378,BL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BL$14-$B378-1),0)","v":0},{"$f":"BL378+ IF(AND(BM$14>$B378,$C378>$B378,BM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BM$14-$B378-1),0)","v":0},{"$f":"BM378+ IF(AND(BN$14>$B378,$C378>$B378,BN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BN$14-$B378-1),0)","v":0},{"$f":"BN378+ IF(AND(BO$14>$B378,$C378>$B378,BO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BO$14-$B378-1),0)","v":0},{"$f":"BO378+ IF(AND(BP$14>$B378,$C378>$B378,BP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BP$14-$B378-1),0)","v":0},{"$f":"BP378+ IF(AND(BQ$14>$B378,$C378>$B378,BQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BQ$14-$B378-1),0)","v":0},{"$f":"BQ378+ IF(AND(BR$14>$B378,$C378>$B378,BR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BR$14-$B378-1),0)","v":0},{"$f":"BR378+ IF(AND(BS$14>$B378,$C378>$B378,BS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BS$14-$B378-1),0)","v":0},{"$f":"BS378+ IF(AND(BT$14>$B378,$C378>$B378,BT$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BT$14-$B378-1),0)","v":0},{"$f":"BT378+ IF(AND(BU$14>$B378,$C378>$B378,BU$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BU$14-$B378-1),0)","v":0},{"$f":"BU378+ IF(AND(BV$14>$B378,$C378>$B378,BV$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BV$14-$B378-1),0)","v":0},{"$f":"BV378+ IF(AND(BW$14>$B378,$C378>$B378,BW$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BW$14-$B378-1),0)","v":0},{"$f":"BW378+ IF(AND(BX$14>$B378,$C378>$B378,BX$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BX$14-$B378-1),0)","v":0},{"$f":"BX378+ IF(AND(BY$14>$B378,$C378>$B378,BY$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BY$14-$B378-1),0)","v":0},{"$f":"BY378+ IF(AND(BZ$14>$B378,$C378>$B378,BZ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,BZ$14-$B378-1),0)","v":0},{"$f":"BZ378+ IF(AND(CA$14>$B378,$C378>$B378,CA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CA$14-$B378-1),0)","v":0},{"$f":"CA378+ IF(AND(CB$14>$B378,$C378>$B378,CB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CB$14-$B378-1),0)","v":0},{"$f":"CB378+ IF(AND(CC$14>$B378,$C378>$B378,CC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CC$14-$B378-1),0)","v":0},{"$f":"CC378+ IF(AND(CD$14>$B378,$C378>$B378,CD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CD$14-$B378-1),0)","v":0},{"$f":"CD378+ IF(AND(CE$14>$B378,$C378>$B378,CE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CE$14-$B378-1),0)","v":0},{"$f":"CE378+ IF(AND(CF$14>$B378,$C378>$B378,CF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CF$14-$B378-1),0)","v":0},{"$f":"CF378+ IF(AND(CG$14>$B378,$C378>$B378,CG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CG$14-$B378-1),0)","v":0},{"$f":"CG378+ IF(AND(CH$14>$B378,$C378>$B378,CH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CH$14-$B378-1),0)","v":0},{"$f":"CH378+ IF(AND(CI$14>$B378,$C378>$B378,CI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CI$14-$B378-1),0)","v":0},{"$f":"CI378+ IF(AND(CJ$14>$B378,$C378>$B378,CJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CJ$14-$B378-1),0)","v":0},{"$f":"CJ378+ IF(AND(CK$14>$B378,$C378>$B378,CK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CK$14-$B378-1),0)","v":0},{"$f":"CK378+ IF(AND(CL$14>$B378,$C378>$B378,CL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CL$14-$B378-1),0)","v":0},{"$f":"CL378+ IF(AND(CM$14>$B378,$C378>$B378,CM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CM$14-$B378-1),0)","v":0},{"$f":"CM378+ IF(AND(CN$14>$B378,$C378>$B378,CN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CN$14-$B378-1),0)","v":0},{"$f":"CN378+ IF(AND(CO$14>$B378,$C378>$B378,CO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CO$14-$B378-1),0)","v":0},{"$f":"CO378+ IF(AND(CP$14>$B378,$C378>$B378,CP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CP$14-$B378-1),0)","v":0},{"$f":"CP378+ IF(AND(CQ$14>$B378,$C378>$B378,CQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CQ$14-$B378-1),0)","v":0},{"$f":"CQ378+ IF(AND(CR$14>$B378,$C378>$B378,CR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CR$14-$B378-1),0)","v":0},{"$f":"CR378+ IF(AND(CS$14>$B378,$C378>$B378,CS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CS$14-$B378-1),0)","v":0},{"$f":"CS378+ IF(AND(CT$14>$B378,$C378>$B378,CT$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CT$14-$B378-1),0)","v":0},{"$f":"CT378+ IF(AND(CU$14>$B378,$C378>$B378,CU$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CU$14-$B378-1),0)","v":0},{"$f":"CU378+ IF(AND(CV$14>$B378,$C378>$B378,CV$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CV$14-$B378-1),0)","v":0},{"$f":"CV378+ IF(AND(CW$14>$B378,$C378>$B378,CW$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CW$14-$B378-1),0)","v":0},{"$f":"CW378+ IF(AND(CX$14>$B378,$C378>$B378,CX$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CX$14-$B378-1),0)","v":0},{"$f":"CX378+ IF(AND(CY$14>$B378,$C378>$B378,CY$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CY$14-$B378-1),0)","v":0},{"$f":"CY378+ IF(AND(CZ$14>$B378,$C378>$B378,CZ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,CZ$14-$B378-1),0)","v":0},{"$f":"CZ378+ IF(AND(DA$14>$B378,$C378>$B378,DA$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DA$14-$B378-1),0)","v":0},{"$f":"DA378+ IF(AND(DB$14>$B378,$C378>$B378,DB$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DB$14-$B378-1),0)","v":0},{"$f":"DB378+ IF(AND(DC$14>$B378,$C378>$B378,DC$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DC$14-$B378-1),0)","v":0},{"$f":"DC378+ IF(AND(DD$14>$B378,$C378>$B378,DD$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DD$14-$B378-1),0)","v":0},{"$f":"DD378+ IF(AND(DE$14>$B378,$C378>$B378,DE$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DE$14-$B378-1),0)","v":0},{"$f":"DE378+ IF(AND(DF$14>$B378,$C378>$B378,DF$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DF$14-$B378-1),0)","v":0},{"$f":"DF378+ IF(AND(DG$14>$B378,$C378>$B378,DG$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DG$14-$B378-1),0)","v":0},{"$f":"DG378+ IF(AND(DH$14>$B378,$C378>$B378,DH$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DH$14-$B378-1),0)","v":0},{"$f":"DH378+ IF(AND(DI$14>$B378,$C378>$B378,DI$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DI$14-$B378-1),0)","v":0},{"$f":"DI378+ IF(AND(DJ$14>$B378,$C378>$B378,DJ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DJ$14-$B378-1),0)","v":0},{"$f":"DJ378+ IF(AND(DK$14>$B378,$C378>$B378,DK$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DK$14-$B378-1),0)","v":0},{"$f":"DK378+ IF(AND(DL$14>$B378,$C378>$B378,DL$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DL$14-$B378-1),0)","v":0},{"$f":"DL378+ IF(AND(DM$14>$B378,$C378>$B378,DM$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DM$14-$B378-1),0)","v":0},{"$f":"DM378+ IF(AND(DN$14>$B378,$C378>$B378,DN$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DN$14-$B378-1),0)","v":0},{"$f":"DN378+ IF(AND(DO$14>$B378,$C378>$B378,DO$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DO$14-$B378-1),0)","v":0},{"$f":"DO378+ IF(AND(DP$14>$B378,$C378>$B378,DP$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DP$14-$B378-1),0)","v":0},{"$f":"DP378+ IF(AND(DQ$14>$B378,$C378>$B378,DQ$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DQ$14-$B378-1),0)","v":0},{"$f":"DQ378+ IF(AND(DR$14>$B378,$C378>$B378,DR$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DR$14-$B378-1),0)","v":0},{"$f":"DR378+ IF(AND(DS$14>$B378,$C378>$B378,DS$14-$B378<$C$5),OFFSET(Input!$BJ378,0,DS$14-$B378-1),0)","v":0}]
[{"$f":"Calcs!A389","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E389),1,Calcs!E389)*Periods,0)","v":4},{"$f":"ROUND(MAX(B389,Input!Z389*Periods),0)","v":4},null,null,0,{"$f":"F389+ IF(AND(G$14>$B389,$C389>$B389,G$14-$B389<$C$5),OFFSET(Input!$BJ389,0,G$14-$B389-1),0)","v":0},{"$f":"G389+ IF(AND(H$14>$B389,$C389>$B389,H$14-$B389<$C$5),OFFSET(Input!$BJ389,0,H$14-$B389-1),0)","v":0},{"$f":"H389+ IF(AND(I$14>$B389,$C389>$B389,I$14-$B389<$C$5),OFFSET(Input!$BJ389,0,I$14-$B389-1),0)","v":0},{"$f":"I389+ IF(AND(J$14>$B389,$C389>$B389,J$14-$B389<$C$5),OFFSET(Input!$BJ389,0,J$14-$B389-1),0)","v":0},{"$f":"J389+ IF(AND(K$14>$B389,$C389>$B389,K$14-$B389<$C$5),OFFSET(Input!$BJ389,0,K$14-$B389-1),0)","v":0},{"$f":"K389+ IF(AND(L$14>$B389,$C389>$B389,L$14-$B389<$C$5),OFFSET(Input!$BJ389,0,L$14-$B389-1),0)","v":0},{"$f":"L389+ IF(AND(M$14>$B389,$C389>$B389,M$14-$B389<$C$5),OFFSET(Input!$BJ389,0,M$14-$B389-1),0)","v":0},{"$f":"M389+ IF(AND(N$14>$B389,$C389>$B389,N$14-$B389<$C$5),OFFSET(Input!$BJ389,0,N$14-$B389-1),0)","v":0},{"$f":"N389+ IF(AND(O$14>$B389,$C389>$B389,O$14-$B389<$C$5),OFFSET(Input!$BJ389,0,O$14-$B389-1),0)","v":0},{"$f":"O389+ IF(AND(P$14>$B389,$C389>$B389,P$14-$B389<$C$5),OFFSET(Input!$BJ389,0,P$14-$B389-1),0)","v":0},{"$f":"P389+ IF(AND(Q$14>$B389,$C389>$B389,Q$14-$B389<$C$5),OFFSET(Input!$BJ389,0,Q$14-$B389-1),0)","v":0},{"$f":"Q389+ IF(AND(R$14>$B389,$C389>$B389,R$14-$B389<$C$5),OFFSET(Input!$BJ389,0,R$14-$B389-1),0)","v":0},{"$f":"R389+ IF(AND(S$14>$B389,$C389>$B389,S$14-$B389<$C$5),OFFSET(Input!$BJ389,0,S$14-$B389-1),0)","v":0},{"$f":"S389+ IF(AND(T$14>$B389,$C389>$B389,T$14-$B389<$C$5),OFFSET(Input!$BJ389,0,T$14-$B389-1),0)","v":0},{"$f":"T389+ IF(AND(U$14>$B389,$C389>$B389,U$14-$B389<$C$5),OFFSET(Input!$BJ389,0,U$14-$B389-1),0)","v":0},{"$f":"U389+ IF(AND(V$14>$B389,$C389>$B389,V$14-$B389<$C$5),OFFSET(Input!$BJ389,0,V$14-$B389-1),0)","v":0},{"$f":"V389+ IF(AND(W$14>$B389,$C389>$B389,W$14-$B389<$C$5),OFFSET(Input!$BJ389,0,W$14-$B389-1),0)","v":0},{"$f":"W389+ IF(AND(X$14>$B389,$C389>$B389,X$14-$B389<$C$5),OFFSET(Input!$BJ389,0,X$14-$B389-1),0)","v":0},{"$f":"X389+ IF(AND(Y$14>$B389,$C389>$B389,Y$14-$B389<$C$5),OFFSET(Input!$BJ389,0,Y$14-$B389-1),0)","v":0},{"$f":"Y389+ IF(AND(Z$14>$B389,$C389>$B389,Z$14-$B389<$C$5),OFFSET(Input!$BJ389,0,Z$14-$B389-1),0)","v":0},{"$f":"Z389+ IF(AND(AA$14>$B389,$C389>$B389,AA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AA$14-$B389-1),0)","v":0},{"$f":"AA389+ IF(AND(AB$14>$B389,$C389>$B389,AB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AB$14-$B389-1),0)","v":0},{"$f":"AB389+ IF(AND(AC$14>$B389,$C389>$B389,AC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AC$14-$B389-1),0)","v":0},{"$f":"AC389+ IF(AND(AD$14>$B389,$C389>$B389,AD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AD$14-$B389-1),0)","v":0},{"$f":"AD389+ IF(AND(AE$14>$B389,$C389>$B389,AE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AE$14-$B389-1),0)","v":0},{"$f":"AE389+ IF(AND(AF$14>$B389,$C389>$B389,AF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AF$14-$B389-1),0)","v":0},{"$f":"AF389+ IF(AND(AG$14>$B389,$C389>$B389,AG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AG$14-$B389-1),0)","v":0},{"$f":"AG389+ IF(AND(AH$14>$B389,$C389>$B389,AH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AH$14-$B389-1),0)","v":0},{"$f":"AH389+ IF(AND(AI$14>$B389,$C389>$B389,AI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AI$14-$B389-1),0)","v":0},{"$f":"AI389+ IF(AND(AJ$14>$B389,$C389>$B389,AJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AJ$14-$B389-1),0)","v":0},{"$f":"AJ389+ IF(AND(AK$14>$B389,$C389>$B389,AK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AK$14-$B389-1),0)","v":0},{"$f":"AK389+ IF(AND(AL$14>$B389,$C389>$B389,AL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AL$14-$B389-1),0)","v":0},{"$f":"AL389+ IF(AND(AM$14>$B389,$C389>$B389,AM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AM$14-$B389-1),0)","v":0},{"$f":"AM389+ IF(AND(AN$14>$B389,$C389>$B389,AN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AN$14-$B389-1),0)","v":0},{"$f":"AN389+ IF(AND(AO$14>$B389,$C389>$B389,AO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AO$14-$B389-1),0)","v":0},{"$f":"AO389+ IF(AND(AP$14>$B389,$C389>$B389,AP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AP$14-$B389-1),0)","v":0},{"$f":"AP389+ IF(AND(AQ$14>$B389,$C389>$B389,AQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AQ$14-$B389-1),0)","v":0},{"$f":"AQ389+ IF(AND(AR$14>$B389,$C389>$B389,AR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AR$14-$B389-1),0)","v":0},{"$f":"AR389+ IF(AND(AS$14>$B389,$C389>$B389,AS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AS$14-$B389-1),0)","v":0},{"$f":"AS389+ IF(AND(AT$14>$B389,$C389>$B389,AT$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AT$14-$B389-1),0)","v":0},{"$f":"AT389+ IF(AND(AU$14>$B389,$C389>$B389,AU$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AU$14-$B389-1),0)","v":0},{"$f":"AU389+ IF(AND(AV$14>$B389,$C389>$B389,AV$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AV$14-$B389-1),0)","v":0},{"$f":"AV389+ IF(AND(AW$14>$B389,$C389>$B389,AW$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AW$14-$B389-1),0)","v":0},{"$f":"AW389+ IF(AND(AX$14>$B389,$C389>$B389,AX$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AX$14-$B389-1),0)","v":0},{"$f":"AX389+ IF(AND(AY$14>$B389,$C389>$B389,AY$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AY$14-$B389-1),0)","v":0},{"$f":"AY389+ IF(AND(AZ$14>$B389,$C389>$B389,AZ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,AZ$14-$B389-1),0)","v":0},{"$f":"AZ389+ IF(AND(BA$14>$B389,$C389>$B389,BA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BA$14-$B389-1),0)","v":0},{"$f":"BA389+ IF(AND(BB$14>$B389,$C389>$B389,BB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BB$14-$B389-1),0)","v":0},{"$f":"BB389+ IF(AND(BC$14>$B389,$C389>$B389,BC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BC$14-$B389-1),0)","v":0},{"$f":"BC389+ IF(AND(BD$14>$B389,$C389>$B389,BD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BD$14-$B389-1),0)","v":0},{"$f":"BD389+ IF(AND(BE$14>$B389,$C389>$B389,BE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BE$14-$B389-1),0)","v":0},{"$f":"BE389+ IF(AND(BF$14>$B389,$C389>$B389,BF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BF$14-$B389-1),0)","v":0},{"$f":"BF389+ IF(AND(BG$14>$B389,$C389>$B389,BG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BG$14-$B389-1),0)","v":0},{"$f":"BG389+ IF(AND(BH$14>$B389,$C389>$B389,BH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BH$14-$B389-1),0)","v":0},{"$f":"BH389+ IF(AND(BI$14>$B389,$C389>$B389,BI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BI$14-$B389-1),0)","v":0},{"$f":"BI389+ IF(AND(BJ$14>$B389,$C389>$B389,BJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BJ$14-$B389-1),0)","v":0},{"$f":"BJ389+ IF(AND(BK$14>$B389,$C389>$B389,BK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BK$14-$B389-1),0)","v":0},{"$f":"BK389+ IF(AND(BL$14>$B389,$C389>$B389,BL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BL$14-$B389-1),0)","v":0},{"$f":"BL389+ IF(AND(BM$14>$B389,$C389>$B389,BM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BM$14-$B389-1),0)","v":0},{"$f":"BM389+ IF(AND(BN$14>$B389,$C389>$B389,BN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BN$14-$B389-1),0)","v":0},{"$f":"BN389+ IF(AND(BO$14>$B389,$C389>$B389,BO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BO$14-$B389-1),0)","v":0},{"$f":"BO389+ IF(AND(BP$14>$B389,$C389>$B389,BP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BP$14-$B389-1),0)","v":0},{"$f":"BP389+ IF(AND(BQ$14>$B389,$C389>$B389,BQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BQ$14-$B389-1),0)","v":0},{"$f":"BQ389+ IF(AND(BR$14>$B389,$C389>$B389,BR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BR$14-$B389-1),0)","v":0},{"$f":"BR389+ IF(AND(BS$14>$B389,$C389>$B389,BS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BS$14-$B389-1),0)","v":0},{"$f":"BS389+ IF(AND(BT$14>$B389,$C389>$B389,BT$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BT$14-$B389-1),0)","v":0},{"$f":"BT389+ IF(AND(BU$14>$B389,$C389>$B389,BU$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BU$14-$B389-1),0)","v":0},{"$f":"BU389+ IF(AND(BV$14>$B389,$C389>$B389,BV$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BV$14-$B389-1),0)","v":0},{"$f":"BV389+ IF(AND(BW$14>$B389,$C389>$B389,BW$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BW$14-$B389-1),0)","v":0},{"$f":"BW389+ IF(AND(BX$14>$B389,$C389>$B389,BX$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BX$14-$B389-1),0)","v":0},{"$f":"BX389+ IF(AND(BY$14>$B389,$C389>$B389,BY$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BY$14-$B389-1),0)","v":0},{"$f":"BY389+ IF(AND(BZ$14>$B389,$C389>$B389,BZ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,BZ$14-$B389-1),0)","v":0},{"$f":"BZ389+ IF(AND(CA$14>$B389,$C389>$B389,CA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CA$14-$B389-1),0)","v":0},{"$f":"CA389+ IF(AND(CB$14>$B389,$C389>$B389,CB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CB$14-$B389-1),0)","v":0},{"$f":"CB389+ IF(AND(CC$14>$B389,$C389>$B389,CC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CC$14-$B389-1),0)","v":0},{"$f":"CC389+ IF(AND(CD$14>$B389,$C389>$B389,CD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CD$14-$B389-1),0)","v":0},{"$f":"CD389+ IF(AND(CE$14>$B389,$C389>$B389,CE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CE$14-$B389-1),0)","v":0},{"$f":"CE389+ IF(AND(CF$14>$B389,$C389>$B389,CF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CF$14-$B389-1),0)","v":0},{"$f":"CF389+ IF(AND(CG$14>$B389,$C389>$B389,CG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CG$14-$B389-1),0)","v":0},{"$f":"CG389+ IF(AND(CH$14>$B389,$C389>$B389,CH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CH$14-$B389-1),0)","v":0},{"$f":"CH389+ IF(AND(CI$14>$B389,$C389>$B389,CI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CI$14-$B389-1),0)","v":0},{"$f":"CI389+ IF(AND(CJ$14>$B389,$C389>$B389,CJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CJ$14-$B389-1),0)","v":0},{"$f":"CJ389+ IF(AND(CK$14>$B389,$C389>$B389,CK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CK$14-$B389-1),0)","v":0},{"$f":"CK389+ IF(AND(CL$14>$B389,$C389>$B389,CL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CL$14-$B389-1),0)","v":0},{"$f":"CL389+ IF(AND(CM$14>$B389,$C389>$B389,CM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CM$14-$B389-1),0)","v":0},{"$f":"CM389+ IF(AND(CN$14>$B389,$C389>$B389,CN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CN$14-$B389-1),0)","v":0},{"$f":"CN389+ IF(AND(CO$14>$B389,$C389>$B389,CO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CO$14-$B389-1),0)","v":0},{"$f":"CO389+ IF(AND(CP$14>$B389,$C389>$B389,CP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CP$14-$B389-1),0)","v":0},{"$f":"CP389+ IF(AND(CQ$14>$B389,$C389>$B389,CQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CQ$14-$B389-1),0)","v":0},{"$f":"CQ389+ IF(AND(CR$14>$B389,$C389>$B389,CR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CR$14-$B389-1),0)","v":0},{"$f":"CR389+ IF(AND(CS$14>$B389,$C389>$B389,CS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CS$14-$B389-1),0)","v":0},{"$f":"CS389+ IF(AND(CT$14>$B389,$C389>$B389,CT$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CT$14-$B389-1),0)","v":0},{"$f":"CT389+ IF(AND(CU$14>$B389,$C389>$B389,CU$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CU$14-$B389-1),0)","v":0},{"$f":"CU389+ IF(AND(CV$14>$B389,$C389>$B389,CV$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CV$14-$B389-1),0)","v":0},{"$f":"CV389+ IF(AND(CW$14>$B389,$C389>$B389,CW$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CW$14-$B389-1),0)","v":0},{"$f":"CW389+ IF(AND(CX$14>$B389,$C389>$B389,CX$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CX$14-$B389-1),0)","v":0},{"$f":"CX389+ IF(AND(CY$14>$B389,$C389>$B389,CY$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CY$14-$B389-1),0)","v":0},{"$f":"CY389+ IF(AND(CZ$14>$B389,$C389>$B389,CZ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,CZ$14-$B389-1),0)","v":0},{"$f":"CZ389+ IF(AND(DA$14>$B389,$C389>$B389,DA$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DA$14-$B389-1),0)","v":0},{"$f":"DA389+ IF(AND(DB$14>$B389,$C389>$B389,DB$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DB$14-$B389-1),0)","v":0},{"$f":"DB389+ IF(AND(DC$14>$B389,$C389>$B389,DC$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DC$14-$B389-1),0)","v":0},{"$f":"DC389+ IF(AND(DD$14>$B389,$C389>$B389,DD$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DD$14-$B389-1),0)","v":0},{"$f":"DD389+ IF(AND(DE$14>$B389,$C389>$B389,DE$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DE$14-$B389-1),0)","v":0},{"$f":"DE389+ IF(AND(DF$14>$B389,$C389>$B389,DF$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DF$14-$B389-1),0)","v":0},{"$f":"DF389+ IF(AND(DG$14>$B389,$C389>$B389,DG$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DG$14-$B389-1),0)","v":0},{"$f":"DG389+ IF(AND(DH$14>$B389,$C389>$B389,DH$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DH$14-$B389-1),0)","v":0},{"$f":"DH389+ IF(AND(DI$14>$B389,$C389>$B389,DI$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DI$14-$B389-1),0)","v":0},{"$f":"DI389+ IF(AND(DJ$14>$B389,$C389>$B389,DJ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DJ$14-$B389-1),0)","v":0},{"$f":"DJ389+ IF(AND(DK$14>$B389,$C389>$B389,DK$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DK$14-$B389-1),0)","v":0},{"$f":"DK389+ IF(AND(DL$14>$B389,$C389>$B389,DL$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DL$14-$B389-1),0)","v":0},{"$f":"DL389+ IF(AND(DM$14>$B389,$C389>$B389,DM$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DM$14-$B389-1),0)","v":0},{"$f":"DM389+ IF(AND(DN$14>$B389,$C389>$B389,DN$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DN$14-$B389-1),0)","v":0},{"$f":"DN389+ IF(AND(DO$14>$B389,$C389>$B389,DO$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DO$14-$B389-1),0)","v":0},{"$f":"DO389+ IF(AND(DP$14>$B389,$C389>$B389,DP$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DP$14-$B389-1),0)","v":0},{"$f":"DP389+ IF(AND(DQ$14>$B389,$C389>$B389,DQ$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DQ$14-$B389-1),0)","v":0},{"$f":"DQ389+ IF(AND(DR$14>$B389,$C389>$B389,DR$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DR$14-$B389-1),0)","v":0},{"$f":"DR389+ IF(AND(DS$14>$B389,$C389>$B389,DS$14-$B389<$C$5),OFFSET(Input!$BJ389,0,DS$14-$B389-1),0)","v":0}]
[{"$f":"Calcs!A429","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E429),1,Calcs!E429)*Periods,0)","v":4},{"$f":"ROUND(MAX(B429,Input!Z429*Periods),0)","v":4},null,null,0,{"$f":"F429+ IF(AND(G$14>$B429,$C429>$B429,G$14-$B429<$C$5),OFFSET(Input!$BJ429,0,G$14-$B429-1),0)","v":0},{"$f":"G429+ IF(AND(H$14>$B429,$C429>$B429,H$14-$B429<$C$5),OFFSET(Input!$BJ429,0,H$14-$B429-1),0)","v":0},{"$f":"H429+ IF(AND(I$14>$B429,$C429>$B429,I$14-$B429<$C$5),OFFSET(Input!$BJ429,0,I$14-$B429-1),0)","v":0},{"$f":"I429+ IF(AND(J$14>$B429,$C429>$B429,J$14-$B429<$C$5),OFFSET(Input!$BJ429,0,J$14-$B429-1),0)","v":0},{"$f":"J429+ IF(AND(K$14>$B429,$C429>$B429,K$14-$B429<$C$5),OFFSET(Input!$BJ429,0,K$14-$B429-1),0)","v":0},{"$f":"K429+ IF(AND(L$14>$B429,$C429>$B429,L$14-$B429<$C$5),OFFSET(Input!$BJ429,0,L$14-$B429-1),0)","v":0},{"$f":"L429+ IF(AND(M$14>$B429,$C429>$B429,M$14-$B429<$C$5),OFFSET(Input!$BJ429,0,M$14-$B429-1),0)","v":0},{"$f":"M429+ IF(AND(N$14>$B429,$C429>$B429,N$14-$B429<$C$5),OFFSET(Input!$BJ429,0,N$14-$B429-1),0)","v":0},{"$f":"N429+ IF(AND(O$14>$B429,$C429>$B429,O$14-$B429<$C$5),OFFSET(Input!$BJ429,0,O$14-$B429-1),0)","v":0},{"$f":"O429+ IF(AND(P$14>$B429,$C429>$B429,P$14-$B429<$C$5),OFFSET(Input!$BJ429,0,P$14-$B429-1),0)","v":0},{"$f":"P429+ IF(AND(Q$14>$B429,$C429>$B429,Q$14-$B429<$C$5),OFFSET(Input!$BJ429,0,Q$14-$B429-1),0)","v":0},{"$f":"Q429+ IF(AND(R$14>$B429,$C429>$B429,R$14-$B429<$C$5),OFFSET(Input!$BJ429,0,R$14-$B429-1),0)","v":0},{"$f":"R429+ IF(AND(S$14>$B429,$C429>$B429,S$14-$B429<$C$5),OFFSET(Input!$BJ429,0,S$14-$B429-1),0)","v":0},{"$f":"S429+ IF(AND(T$14>$B429,$C429>$B429,T$14-$B429<$C$5),OFFSET(Input!$BJ429,0,T$14-$B429-1),0)","v":0},{"$f":"T429+ IF(AND(U$14>$B429,$C429>$B429,U$14-$B429<$C$5),OFFSET(Input!$BJ429,0,U$14-$B429-1),0)","v":0},{"$f":"U429+ IF(AND(V$14>$B429,$C429>$B429,V$14-$B429<$C$5),OFFSET(Input!$BJ429,0,V$14-$B429-1),0)","v":0},{"$f":"V429+ IF(AND(W$14>$B429,$C429>$B429,W$14-$B429<$C$5),OFFSET(Input!$BJ429,0,W$14-$B429-1),0)","v":0},{"$f":"W429+ IF(AND(X$14>$B429,$C429>$B429,X$14-$B429<$C$5),OFFSET(Input!$BJ429,0,X$14-$B429-1),0)","v":0},{"$f":"X429+ IF(AND(Y$14>$B429,$C429>$B429,Y$14-$B429<$C$5),OFFSET(Input!$BJ429,0,Y$14-$B429-1),0)","v":0},{"$f":"Y429+ IF(AND(Z$14>$B429,$C429>$B429,Z$14-$B429<$C$5),OFFSET(Input!$BJ429,0,Z$14-$B429-1),0)","v":0},{"$f":"Z429+ IF(AND(AA$14>$B429,$C429>$B429,AA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AA$14-$B429-1),0)","v":0},{"$f":"AA429+ IF(AND(AB$14>$B429,$C429>$B429,AB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AB$14-$B429-1),0)","v":0},{"$f":"AB429+ IF(AND(AC$14>$B429,$C429>$B429,AC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AC$14-$B429-1),0)","v":0},{"$f":"AC429+ IF(AND(AD$14>$B429,$C429>$B429,AD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AD$14-$B429-1),0)","v":0},{"$f":"AD429+ IF(AND(AE$14>$B429,$C429>$B429,AE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AE$14-$B429-1),0)","v":0},{"$f":"AE429+ IF(AND(AF$14>$B429,$C429>$B429,AF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AF$14-$B429-1),0)","v":0},{"$f":"AF429+ IF(AND(AG$14>$B429,$C429>$B429,AG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AG$14-$B429-1),0)","v":0},{"$f":"AG429+ IF(AND(AH$14>$B429,$C429>$B429,AH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AH$14-$B429-1),0)","v":0},{"$f":"AH429+ IF(AND(AI$14>$B429,$C429>$B429,AI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AI$14-$B429-1),0)","v":0},{"$f":"AI429+ IF(AND(AJ$14>$B429,$C429>$B429,AJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AJ$14-$B429-1),0)","v":0},{"$f":"AJ429+ IF(AND(AK$14>$B429,$C429>$B429,AK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AK$14-$B429-1),0)","v":0},{"$f":"AK429+ IF(AND(AL$14>$B429,$C429>$B429,AL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AL$14-$B429-1),0)","v":0},{"$f":"AL429+ IF(AND(AM$14>$B429,$C429>$B429,AM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AM$14-$B429-1),0)","v":0},{"$f":"AM429+ IF(AND(AN$14>$B429,$C429>$B429,AN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AN$14-$B429-1),0)","v":0},{"$f":"AN429+ IF(AND(AO$14>$B429,$C429>$B429,AO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AO$14-$B429-1),0)","v":0},{"$f":"AO429+ IF(AND(AP$14>$B429,$C429>$B429,AP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AP$14-$B429-1),0)","v":0},{"$f":"AP429+ IF(AND(AQ$14>$B429,$C429>$B429,AQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AQ$14-$B429-1),0)","v":0},{"$f":"AQ429+ IF(AND(AR$14>$B429,$C429>$B429,AR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AR$14-$B429-1),0)","v":0},{"$f":"AR429+ IF(AND(AS$14>$B429,$C429>$B429,AS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AS$14-$B429-1),0)","v":0},{"$f":"AS429+ IF(AND(AT$14>$B429,$C429>$B429,AT$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AT$14-$B429-1),0)","v":0},{"$f":"AT429+ IF(AND(AU$14>$B429,$C429>$B429,AU$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AU$14-$B429-1),0)","v":0},{"$f":"AU429+ IF(AND(AV$14>$B429,$C429>$B429,AV$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AV$14-$B429-1),0)","v":0},{"$f":"AV429+ IF(AND(AW$14>$B429,$C429>$B429,AW$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AW$14-$B429-1),0)","v":0},{"$f":"AW429+ IF(AND(AX$14>$B429,$C429>$B429,AX$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AX$14-$B429-1),0)","v":0},{"$f":"AX429+ IF(AND(AY$14>$B429,$C429>$B429,AY$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AY$14-$B429-1),0)","v":0},{"$f":"AY429+ IF(AND(AZ$14>$B429,$C429>$B429,AZ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,AZ$14-$B429-1),0)","v":0},{"$f":"AZ429+ IF(AND(BA$14>$B429,$C429>$B429,BA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BA$14-$B429-1),0)","v":0},{"$f":"BA429+ IF(AND(BB$14>$B429,$C429>$B429,BB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BB$14-$B429-1),0)","v":0},{"$f":"BB429+ IF(AND(BC$14>$B429,$C429>$B429,BC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BC$14-$B429-1),0)","v":0},{"$f":"BC429+ IF(AND(BD$14>$B429,$C429>$B429,BD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BD$14-$B429-1),0)","v":0},{"$f":"BD429+ IF(AND(BE$14>$B429,$C429>$B429,BE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BE$14-$B429-1),0)","v":0},{"$f":"BE429+ IF(AND(BF$14>$B429,$C429>$B429,BF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BF$14-$B429-1),0)","v":0},{"$f":"BF429+ IF(AND(BG$14>$B429,$C429>$B429,BG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BG$14-$B429-1),0)","v":0},{"$f":"BG429+ IF(AND(BH$14>$B429,$C429>$B429,BH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BH$14-$B429-1),0)","v":0},{"$f":"BH429+ IF(AND(BI$14>$B429,$C429>$B429,BI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BI$14-$B429-1),0)","v":0},{"$f":"BI429+ IF(AND(BJ$14>$B429,$C429>$B429,BJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BJ$14-$B429-1),0)","v":0},{"$f":"BJ429+ IF(AND(BK$14>$B429,$C429>$B429,BK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BK$14-$B429-1),0)","v":0},{"$f":"BK429+ IF(AND(BL$14>$B429,$C429>$B429,BL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BL$14-$B429-1),0)","v":0},{"$f":"BL429+ IF(AND(BM$14>$B429,$C429>$B429,BM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BM$14-$B429-1),0)","v":0},{"$f":"BM429+ IF(AND(BN$14>$B429,$C429>$B429,BN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BN$14-$B429-1),0)","v":0},{"$f":"BN429+ IF(AND(BO$14>$B429,$C429>$B429,BO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BO$14-$B429-1),0)","v":0},{"$f":"BO429+ IF(AND(BP$14>$B429,$C429>$B429,BP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BP$14-$B429-1),0)","v":0},{"$f":"BP429+ IF(AND(BQ$14>$B429,$C429>$B429,BQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BQ$14-$B429-1),0)","v":0},{"$f":"BQ429+ IF(AND(BR$14>$B429,$C429>$B429,BR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BR$14-$B429-1),0)","v":0},{"$f":"BR429+ IF(AND(BS$14>$B429,$C429>$B429,BS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BS$14-$B429-1),0)","v":0},{"$f":"BS429+ IF(AND(BT$14>$B429,$C429>$B429,BT$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BT$14-$B429-1),0)","v":0},{"$f":"BT429+ IF(AND(BU$14>$B429,$C429>$B429,BU$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BU$14-$B429-1),0)","v":0},{"$f":"BU429+ IF(AND(BV$14>$B429,$C429>$B429,BV$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BV$14-$B429-1),0)","v":0},{"$f":"BV429+ IF(AND(BW$14>$B429,$C429>$B429,BW$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BW$14-$B429-1),0)","v":0},{"$f":"BW429+ IF(AND(BX$14>$B429,$C429>$B429,BX$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BX$14-$B429-1),0)","v":0},{"$f":"BX429+ IF(AND(BY$14>$B429,$C429>$B429,BY$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BY$14-$B429-1),0)","v":0},{"$f":"BY429+ IF(AND(BZ$14>$B429,$C429>$B429,BZ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,BZ$14-$B429-1),0)","v":0},{"$f":"BZ429+ IF(AND(CA$14>$B429,$C429>$B429,CA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CA$14-$B429-1),0)","v":0},{"$f":"CA429+ IF(AND(CB$14>$B429,$C429>$B429,CB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CB$14-$B429-1),0)","v":0},{"$f":"CB429+ IF(AND(CC$14>$B429,$C429>$B429,CC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CC$14-$B429-1),0)","v":0},{"$f":"CC429+ IF(AND(CD$14>$B429,$C429>$B429,CD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CD$14-$B429-1),0)","v":0},{"$f":"CD429+ IF(AND(CE$14>$B429,$C429>$B429,CE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CE$14-$B429-1),0)","v":0},{"$f":"CE429+ IF(AND(CF$14>$B429,$C429>$B429,CF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CF$14-$B429-1),0)","v":0},{"$f":"CF429+ IF(AND(CG$14>$B429,$C429>$B429,CG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CG$14-$B429-1),0)","v":0},{"$f":"CG429+ IF(AND(CH$14>$B429,$C429>$B429,CH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CH$14-$B429-1),0)","v":0},{"$f":"CH429+ IF(AND(CI$14>$B429,$C429>$B429,CI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CI$14-$B429-1),0)","v":0},{"$f":"CI429+ IF(AND(CJ$14>$B429,$C429>$B429,CJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CJ$14-$B429-1),0)","v":0},{"$f":"CJ429+ IF(AND(CK$14>$B429,$C429>$B429,CK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CK$14-$B429-1),0)","v":0},{"$f":"CK429+ IF(AND(CL$14>$B429,$C429>$B429,CL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CL$14-$B429-1),0)","v":0},{"$f":"CL429+ IF(AND(CM$14>$B429,$C429>$B429,CM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CM$14-$B429-1),0)","v":0},{"$f":"CM429+ IF(AND(CN$14>$B429,$C429>$B429,CN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CN$14-$B429-1),0)","v":0},{"$f":"CN429+ IF(AND(CO$14>$B429,$C429>$B429,CO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CO$14-$B429-1),0)","v":0},{"$f":"CO429+ IF(AND(CP$14>$B429,$C429>$B429,CP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CP$14-$B429-1),0)","v":0},{"$f":"CP429+ IF(AND(CQ$14>$B429,$C429>$B429,CQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CQ$14-$B429-1),0)","v":0},{"$f":"CQ429+ IF(AND(CR$14>$B429,$C429>$B429,CR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CR$14-$B429-1),0)","v":0},{"$f":"CR429+ IF(AND(CS$14>$B429,$C429>$B429,CS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CS$14-$B429-1),0)","v":0},{"$f":"CS429+ IF(AND(CT$14>$B429,$C429>$B429,CT$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CT$14-$B429-1),0)","v":0},{"$f":"CT429+ IF(AND(CU$14>$B429,$C429>$B429,CU$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CU$14-$B429-1),0)","v":0},{"$f":"CU429+ IF(AND(CV$14>$B429,$C429>$B429,CV$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CV$14-$B429-1),0)","v":0},{"$f":"CV429+ IF(AND(CW$14>$B429,$C429>$B429,CW$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CW$14-$B429-1),0)","v":0},{"$f":"CW429+ IF(AND(CX$14>$B429,$C429>$B429,CX$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CX$14-$B429-1),0)","v":0},{"$f":"CX429+ IF(AND(CY$14>$B429,$C429>$B429,CY$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CY$14-$B429-1),0)","v":0},{"$f":"CY429+ IF(AND(CZ$14>$B429,$C429>$B429,CZ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,CZ$14-$B429-1),0)","v":0},{"$f":"CZ429+ IF(AND(DA$14>$B429,$C429>$B429,DA$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DA$14-$B429-1),0)","v":0},{"$f":"DA429+ IF(AND(DB$14>$B429,$C429>$B429,DB$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DB$14-$B429-1),0)","v":0},{"$f":"DB429+ IF(AND(DC$14>$B429,$C429>$B429,DC$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DC$14-$B429-1),0)","v":0},{"$f":"DC429+ IF(AND(DD$14>$B429,$C429>$B429,DD$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DD$14-$B429-1),0)","v":0},{"$f":"DD429+ IF(AND(DE$14>$B429,$C429>$B429,DE$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DE$14-$B429-1),0)","v":0},{"$f":"DE429+ IF(AND(DF$14>$B429,$C429>$B429,DF$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DF$14-$B429-1),0)","v":0},{"$f":"DF429+ IF(AND(DG$14>$B429,$C429>$B429,DG$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DG$14-$B429-1),0)","v":0},{"$f":"DG429+ IF(AND(DH$14>$B429,$C429>$B429,DH$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DH$14-$B429-1),0)","v":0},{"$f":"DH429+ IF(AND(DI$14>$B429,$C429>$B429,DI$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DI$14-$B429-1),0)","v":0},{"$f":"DI429+ IF(AND(DJ$14>$B429,$C429>$B429,DJ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DJ$14-$B429-1),0)","v":0},{"$f":"DJ429+ IF(AND(DK$14>$B429,$C429>$B429,DK$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DK$14-$B429-1),0)","v":0},{"$f":"DK429+ IF(AND(DL$14>$B429,$C429>$B429,DL$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DL$14-$B429-1),0)","v":0},{"$f":"DL429+ IF(AND(DM$14>$B429,$C429>$B429,DM$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DM$14-$B429-1),0)","v":0},{"$f":"DM429+ IF(AND(DN$14>$B429,$C429>$B429,DN$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DN$14-$B429-1),0)","v":0},{"$f":"DN429+ IF(AND(DO$14>$B429,$C429>$B429,DO$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DO$14-$B429-1),0)","v":0},{"$f":"DO429+ IF(AND(DP$14>$B429,$C429>$B429,DP$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DP$14-$B429-1),0)","v":0},{"$f":"DP429+ IF(AND(DQ$14>$B429,$C429>$B429,DQ$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DQ$14-$B429-1),0)","v":0},{"$f":"DQ429+ IF(AND(DR$14>$B429,$C429>$B429,DR$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DR$14-$B429-1),0)","v":0},{"$f":"DR429+ IF(AND(DS$14>$B429,$C429>$B429,DS$14-$B429<$C$5),OFFSET(Input!$BJ429,0,DS$14-$B429-1),0)","v":0}]
[{"$f":"Calcs!A440","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E440),1,Calcs!E440)*Periods,0)","v":4},{"$f":"ROUND(MAX(B440,Input!Z440*Periods),0)","v":4},null,null,0,{"$f":"F440+ IF(AND(G$14>$B440,$C440>$B440,G$14-$B440<$C$5),OFFSET(Input!$BJ440,0,G$14-$B440-1),0)","v":0},{"$f":"G440+ IF(AND(H$14>$B440,$C440>$B440,H$14-$B440<$C$5),OFFSET(Input!$BJ440,0,H$14-$B440-1),0)","v":0},{"$f":"H440+ IF(AND(I$14>$B440,$C440>$B440,I$14-$B440<$C$5),OFFSET(Input!$BJ440,0,I$14-$B440-1),0)","v":0},{"$f":"I440+ IF(AND(J$14>$B440,$C440>$B440,J$14-$B440<$C$5),OFFSET(Input!$BJ440,0,J$14-$B440-1),0)","v":0},{"$f":"J440+ IF(AND(K$14>$B440,$C440>$B440,K$14-$B440<$C$5),OFFSET(Input!$BJ440,0,K$14-$B440-1),0)","v":0},{"$f":"K440+ IF(AND(L$14>$B440,$C440>$B440,L$14-$B440<$C$5),OFFSET(Input!$BJ440,0,L$14-$B440-1),0)","v":0},{"$f":"L440+ IF(AND(M$14>$B440,$C440>$B440,M$14-$B440<$C$5),OFFSET(Input!$BJ440,0,M$14-$B440-1),0)","v":0},{"$f":"M440+ IF(AND(N$14>$B440,$C440>$B440,N$14-$B440<$C$5),OFFSET(Input!$BJ440,0,N$14-$B440-1),0)","v":0},{"$f":"N440+ IF(AND(O$14>$B440,$C440>$B440,O$14-$B440<$C$5),OFFSET(Input!$BJ440,0,O$14-$B440-1),0)","v":0},{"$f":"O440+ IF(AND(P$14>$B440,$C440>$B440,P$14-$B440<$C$5),OFFSET(Input!$BJ440,0,P$14-$B440-1),0)","v":0},{"$f":"P440+ IF(AND(Q$14>$B440,$C440>$B440,Q$14-$B440<$C$5),OFFSET(Input!$BJ440,0,Q$14-$B440-1),0)","v":0},{"$f":"Q440+ IF(AND(R$14>$B440,$C440>$B440,R$14-$B440<$C$5),OFFSET(Input!$BJ440,0,R$14-$B440-1),0)","v":0},{"$f":"R440+ IF(AND(S$14>$B440,$C440>$B440,S$14-$B440<$C$5),OFFSET(Input!$BJ440,0,S$14-$B440-1),0)","v":0},{"$f":"S440+ IF(AND(T$14>$B440,$C440>$B440,T$14-$B440<$C$5),OFFSET(Input!$BJ440,0,T$14-$B440-1),0)","v":0},{"$f":"T440+ IF(AND(U$14>$B440,$C440>$B440,U$14-$B440<$C$5),OFFSET(Input!$BJ440,0,U$14-$B440-1),0)","v":0},{"$f":"U440+ IF(AND(V$14>$B440,$C440>$B440,V$14-$B440<$C$5),OFFSET(Input!$BJ440,0,V$14-$B440-1),0)","v":0},{"$f":"V440+ IF(AND(W$14>$B440,$C440>$B440,W$14-$B440<$C$5),OFFSET(Input!$BJ440,0,W$14-$B440-1),0)","v":0},{"$f":"W440+ IF(AND(X$14>$B440,$C440>$B440,X$14-$B440<$C$5),OFFSET(Input!$BJ440,0,X$14-$B440-1),0)","v":0},{"$f":"X440+ IF(AND(Y$14>$B440,$C440>$B440,Y$14-$B440<$C$5),OFFSET(Input!$BJ440,0,Y$14-$B440-1),0)","v":0},{"$f":"Y440+ IF(AND(Z$14>$B440,$C440>$B440,Z$14-$B440<$C$5),OFFSET(Input!$BJ440,0,Z$14-$B440-1),0)","v":0},{"$f":"Z440+ IF(AND(AA$14>$B440,$C440>$B440,AA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AA$14-$B440-1),0)","v":0},{"$f":"AA440+ IF(AND(AB$14>$B440,$C440>$B440,AB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AB$14-$B440-1),0)","v":0},{"$f":"AB440+ IF(AND(AC$14>$B440,$C440>$B440,AC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AC$14-$B440-1),0)","v":0},{"$f":"AC440+ IF(AND(AD$14>$B440,$C440>$B440,AD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AD$14-$B440-1),0)","v":0},{"$f":"AD440+ IF(AND(AE$14>$B440,$C440>$B440,AE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AE$14-$B440-1),0)","v":0},{"$f":"AE440+ IF(AND(AF$14>$B440,$C440>$B440,AF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AF$14-$B440-1),0)","v":0},{"$f":"AF440+ IF(AND(AG$14>$B440,$C440>$B440,AG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AG$14-$B440-1),0)","v":0},{"$f":"AG440+ IF(AND(AH$14>$B440,$C440>$B440,AH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AH$14-$B440-1),0)","v":0},{"$f":"AH440+ IF(AND(AI$14>$B440,$C440>$B440,AI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AI$14-$B440-1),0)","v":0},{"$f":"AI440+ IF(AND(AJ$14>$B440,$C440>$B440,AJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AJ$14-$B440-1),0)","v":0},{"$f":"AJ440+ IF(AND(AK$14>$B440,$C440>$B440,AK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AK$14-$B440-1),0)","v":0},{"$f":"AK440+ IF(AND(AL$14>$B440,$C440>$B440,AL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AL$14-$B440-1),0)","v":0},{"$f":"AL440+ IF(AND(AM$14>$B440,$C440>$B440,AM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AM$14-$B440-1),0)","v":0},{"$f":"AM440+ IF(AND(AN$14>$B440,$C440>$B440,AN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AN$14-$B440-1),0)","v":0},{"$f":"AN440+ IF(AND(AO$14>$B440,$C440>$B440,AO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AO$14-$B440-1),0)","v":0},{"$f":"AO440+ IF(AND(AP$14>$B440,$C440>$B440,AP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AP$14-$B440-1),0)","v":0},{"$f":"AP440+ IF(AND(AQ$14>$B440,$C440>$B440,AQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AQ$14-$B440-1),0)","v":0},{"$f":"AQ440+ IF(AND(AR$14>$B440,$C440>$B440,AR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AR$14-$B440-1),0)","v":0},{"$f":"AR440+ IF(AND(AS$14>$B440,$C440>$B440,AS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AS$14-$B440-1),0)","v":0},{"$f":"AS440+ IF(AND(AT$14>$B440,$C440>$B440,AT$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AT$14-$B440-1),0)","v":0},{"$f":"AT440+ IF(AND(AU$14>$B440,$C440>$B440,AU$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AU$14-$B440-1),0)","v":0},{"$f":"AU440+ IF(AND(AV$14>$B440,$C440>$B440,AV$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AV$14-$B440-1),0)","v":0},{"$f":"AV440+ IF(AND(AW$14>$B440,$C440>$B440,AW$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AW$14-$B440-1),0)","v":0},{"$f":"AW440+ IF(AND(AX$14>$B440,$C440>$B440,AX$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AX$14-$B440-1),0)","v":0},{"$f":"AX440+ IF(AND(AY$14>$B440,$C440>$B440,AY$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AY$14-$B440-1),0)","v":0},{"$f":"AY440+ IF(AND(AZ$14>$B440,$C440>$B440,AZ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,AZ$14-$B440-1),0)","v":0},{"$f":"AZ440+ IF(AND(BA$14>$B440,$C440>$B440,BA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BA$14-$B440-1),0)","v":0},{"$f":"BA440+ IF(AND(BB$14>$B440,$C440>$B440,BB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BB$14-$B440-1),0)","v":0},{"$f":"BB440+ IF(AND(BC$14>$B440,$C440>$B440,BC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BC$14-$B440-1),0)","v":0},{"$f":"BC440+ IF(AND(BD$14>$B440,$C440>$B440,BD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BD$14-$B440-1),0)","v":0},{"$f":"BD440+ IF(AND(BE$14>$B440,$C440>$B440,BE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BE$14-$B440-1),0)","v":0},{"$f":"BE440+ IF(AND(BF$14>$B440,$C440>$B440,BF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BF$14-$B440-1),0)","v":0},{"$f":"BF440+ IF(AND(BG$14>$B440,$C440>$B440,BG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BG$14-$B440-1),0)","v":0},{"$f":"BG440+ IF(AND(BH$14>$B440,$C440>$B440,BH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BH$14-$B440-1),0)","v":0},{"$f":"BH440+ IF(AND(BI$14>$B440,$C440>$B440,BI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BI$14-$B440-1),0)","v":0},{"$f":"BI440+ IF(AND(BJ$14>$B440,$C440>$B440,BJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BJ$14-$B440-1),0)","v":0},{"$f":"BJ440+ IF(AND(BK$14>$B440,$C440>$B440,BK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BK$14-$B440-1),0)","v":0},{"$f":"BK440+ IF(AND(BL$14>$B440,$C440>$B440,BL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BL$14-$B440-1),0)","v":0},{"$f":"BL440+ IF(AND(BM$14>$B440,$C440>$B440,BM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BM$14-$B440-1),0)","v":0},{"$f":"BM440+ IF(AND(BN$14>$B440,$C440>$B440,BN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BN$14-$B440-1),0)","v":0},{"$f":"BN440+ IF(AND(BO$14>$B440,$C440>$B440,BO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BO$14-$B440-1),0)","v":0},{"$f":"BO440+ IF(AND(BP$14>$B440,$C440>$B440,BP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BP$14-$B440-1),0)","v":0},{"$f":"BP440+ IF(AND(BQ$14>$B440,$C440>$B440,BQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BQ$14-$B440-1),0)","v":0},{"$f":"BQ440+ IF(AND(BR$14>$B440,$C440>$B440,BR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BR$14-$B440-1),0)","v":0},{"$f":"BR440+ IF(AND(BS$14>$B440,$C440>$B440,BS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BS$14-$B440-1),0)","v":0},{"$f":"BS440+ IF(AND(BT$14>$B440,$C440>$B440,BT$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BT$14-$B440-1),0)","v":0},{"$f":"BT440+ IF(AND(BU$14>$B440,$C440>$B440,BU$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BU$14-$B440-1),0)","v":0},{"$f":"BU440+ IF(AND(BV$14>$B440,$C440>$B440,BV$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BV$14-$B440-1),0)","v":0},{"$f":"BV440+ IF(AND(BW$14>$B440,$C440>$B440,BW$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BW$14-$B440-1),0)","v":0},{"$f":"BW440+ IF(AND(BX$14>$B440,$C440>$B440,BX$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BX$14-$B440-1),0)","v":0},{"$f":"BX440+ IF(AND(BY$14>$B440,$C440>$B440,BY$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BY$14-$B440-1),0)","v":0},{"$f":"BY440+ IF(AND(BZ$14>$B440,$C440>$B440,BZ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,BZ$14-$B440-1),0)","v":0},{"$f":"BZ440+ IF(AND(CA$14>$B440,$C440>$B440,CA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CA$14-$B440-1),0)","v":0},{"$f":"CA440+ IF(AND(CB$14>$B440,$C440>$B440,CB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CB$14-$B440-1),0)","v":0},{"$f":"CB440+ IF(AND(CC$14>$B440,$C440>$B440,CC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CC$14-$B440-1),0)","v":0},{"$f":"CC440+ IF(AND(CD$14>$B440,$C440>$B440,CD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CD$14-$B440-1),0)","v":0},{"$f":"CD440+ IF(AND(CE$14>$B440,$C440>$B440,CE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CE$14-$B440-1),0)","v":0},{"$f":"CE440+ IF(AND(CF$14>$B440,$C440>$B440,CF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CF$14-$B440-1),0)","v":0},{"$f":"CF440+ IF(AND(CG$14>$B440,$C440>$B440,CG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CG$14-$B440-1),0)","v":0},{"$f":"CG440+ IF(AND(CH$14>$B440,$C440>$B440,CH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CH$14-$B440-1),0)","v":0},{"$f":"CH440+ IF(AND(CI$14>$B440,$C440>$B440,CI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CI$14-$B440-1),0)","v":0},{"$f":"CI440+ IF(AND(CJ$14>$B440,$C440>$B440,CJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CJ$14-$B440-1),0)","v":0},{"$f":"CJ440+ IF(AND(CK$14>$B440,$C440>$B440,CK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CK$14-$B440-1),0)","v":0},{"$f":"CK440+ IF(AND(CL$14>$B440,$C440>$B440,CL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CL$14-$B440-1),0)","v":0},{"$f":"CL440+ IF(AND(CM$14>$B440,$C440>$B440,CM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CM$14-$B440-1),0)","v":0},{"$f":"CM440+ IF(AND(CN$14>$B440,$C440>$B440,CN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CN$14-$B440-1),0)","v":0},{"$f":"CN440+ IF(AND(CO$14>$B440,$C440>$B440,CO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CO$14-$B440-1),0)","v":0},{"$f":"CO440+ IF(AND(CP$14>$B440,$C440>$B440,CP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CP$14-$B440-1),0)","v":0},{"$f":"CP440+ IF(AND(CQ$14>$B440,$C440>$B440,CQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CQ$14-$B440-1),0)","v":0},{"$f":"CQ440+ IF(AND(CR$14>$B440,$C440>$B440,CR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CR$14-$B440-1),0)","v":0},{"$f":"CR440+ IF(AND(CS$14>$B440,$C440>$B440,CS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CS$14-$B440-1),0)","v":0},{"$f":"CS440+ IF(AND(CT$14>$B440,$C440>$B440,CT$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CT$14-$B440-1),0)","v":0},{"$f":"CT440+ IF(AND(CU$14>$B440,$C440>$B440,CU$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CU$14-$B440-1),0)","v":0},{"$f":"CU440+ IF(AND(CV$14>$B440,$C440>$B440,CV$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CV$14-$B440-1),0)","v":0},{"$f":"CV440+ IF(AND(CW$14>$B440,$C440>$B440,CW$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CW$14-$B440-1),0)","v":0},{"$f":"CW440+ IF(AND(CX$14>$B440,$C440>$B440,CX$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CX$14-$B440-1),0)","v":0},{"$f":"CX440+ IF(AND(CY$14>$B440,$C440>$B440,CY$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CY$14-$B440-1),0)","v":0},{"$f":"CY440+ IF(AND(CZ$14>$B440,$C440>$B440,CZ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,CZ$14-$B440-1),0)","v":0},{"$f":"CZ440+ IF(AND(DA$14>$B440,$C440>$B440,DA$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DA$14-$B440-1),0)","v":0},{"$f":"DA440+ IF(AND(DB$14>$B440,$C440>$B440,DB$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DB$14-$B440-1),0)","v":0},{"$f":"DB440+ IF(AND(DC$14>$B440,$C440>$B440,DC$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DC$14-$B440-1),0)","v":0},{"$f":"DC440+ IF(AND(DD$14>$B440,$C440>$B440,DD$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DD$14-$B440-1),0)","v":0},{"$f":"DD440+ IF(AND(DE$14>$B440,$C440>$B440,DE$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DE$14-$B440-1),0)","v":0},{"$f":"DE440+ IF(AND(DF$14>$B440,$C440>$B440,DF$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DF$14-$B440-1),0)","v":0},{"$f":"DF440+ IF(AND(DG$14>$B440,$C440>$B440,DG$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DG$14-$B440-1),0)","v":0},{"$f":"DG440+ IF(AND(DH$14>$B440,$C440>$B440,DH$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DH$14-$B440-1),0)","v":0},{"$f":"DH440+ IF(AND(DI$14>$B440,$C440>$B440,DI$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DI$14-$B440-1),0)","v":0},{"$f":"DI440+ IF(AND(DJ$14>$B440,$C440>$B440,DJ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DJ$14-$B440-1),0)","v":0},{"$f":"DJ440+ IF(AND(DK$14>$B440,$C440>$B440,DK$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DK$14-$B440-1),0)","v":0},{"$f":"DK440+ IF(AND(DL$14>$B440,$C440>$B440,DL$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DL$14-$B440-1),0)","v":0},{"$f":"DL440+ IF(AND(DM$14>$B440,$C440>$B440,DM$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DM$14-$B440-1),0)","v":0},{"$f":"DM440+ IF(AND(DN$14>$B440,$C440>$B440,DN$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DN$14-$B440-1),0)","v":0},{"$f":"DN440+ IF(AND(DO$14>$B440,$C440>$B440,DO$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DO$14-$B440-1),0)","v":0},{"$f":"DO440+ IF(AND(DP$14>$B440,$C440>$B440,DP$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DP$14-$B440-1),0)","v":0},{"$f":"DP440+ IF(AND(DQ$14>$B440,$C440>$B440,DQ$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DQ$14-$B440-1),0)","v":0},{"$f":"DQ440+ IF(AND(DR$14>$B440,$C440>$B440,DR$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DR$14-$B440-1),0)","v":0},{"$f":"DR440+ IF(AND(DS$14>$B440,$C440>$B440,DS$14-$B440<$C$5),OFFSET(Input!$BJ440,0,DS$14-$B440-1),0)","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":4},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":4},null,null,0,{"$f":"F480+ IF(AND(G$14>$B480,$C480>$B480,G$14-$B480<$C$5),OFFSET(Input!$BJ480,0,G$14-$B480-1),0)","v":0},{"$f":"G480+ IF(AND(H$14>$B480,$C480>$B480,H$14-$B480<$C$5),OFFSET(Input!$BJ480,0,H$14-$B480-1),0)","v":0},{"$f":"H480+ IF(AND(I$14>$B480,$C480>$B480,I$14-$B480<$C$5),OFFSET(Input!$BJ480,0,I$14-$B480-1),0)","v":0},{"$f":"I480+ IF(AND(J$14>$B480,$C480>$B480,J$14-$B480<$C$5),OFFSET(Input!$BJ480,0,J$14-$B480-1),0)","v":0},{"$f":"J480+ IF(AND(K$14>$B480,$C480>$B480,K$14-$B480<$C$5),OFFSET(Input!$BJ480,0,K$14-$B480-1),0)","v":0},{"$f":"K480+ IF(AND(L$14>$B480,$C480>$B480,L$14-$B480<$C$5),OFFSET(Input!$BJ480,0,L$14-$B480-1),0)","v":0},{"$f":"L480+ IF(AND(M$14>$B480,$C480>$B480,M$14-$B480<$C$5),OFFSET(Input!$BJ480,0,M$14-$B480-1),0)","v":0},{"$f":"M480+ IF(AND(N$14>$B480,$C480>$B480,N$14-$B480<$C$5),OFFSET(Input!$BJ480,0,N$14-$B480-1),0)","v":0},{"$f":"N480+ IF(AND(O$14>$B480,$C480>$B480,O$14-$B480<$C$5),OFFSET(Input!$BJ480,0,O$14-$B480-1),0)","v":0},{"$f":"O480+ IF(AND(P$14>$B480,$C480>$B480,P$14-$B480<$C$5),OFFSET(Input!$BJ480,0,P$14-$B480-1),0)","v":0},{"$f":"P480+ IF(AND(Q$14>$B480,$C480>$B480,Q$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Q$14-$B480-1),0)","v":0},{"$f":"Q480+ IF(AND(R$14>$B480,$C480>$B480,R$14-$B480<$C$5),OFFSET(Input!$BJ480,0,R$14-$B480-1),0)","v":0},{"$f":"R480+ IF(AND(S$14>$B480,$C480>$B480,S$14-$B480<$C$5),OFFSET(Input!$BJ480,0,S$14-$B480-1),0)","v":0},{"$f":"S480+ IF(AND(T$14>$B480,$C480>$B480,T$14-$B480<$C$5),OFFSET(Input!$BJ480,0,T$14-$B480-1),0)","v":0},{"$f":"T480+ IF(AND(U$14>$B480,$C480>$B480,U$14-$B480<$C$5),OFFSET(Input!$BJ480,0,U$14-$B480-1),0)","v":0},{"$f":"U480+ IF(AND(V$14>$B480,$C480>$B480,V$14-$B480<$C$5),OFFSET(Input!$BJ480,0,V$14-$B480-1),0)","v":0},{"$f":"V480+ IF(AND(W$14>$B480,$C480>$B480,W$14-$B480<$C$5),OFFSET(Input!$BJ480,0,W$14-$B480-1),0)","v":0},{"$f":"W480+ IF(AND(X$14>$B480,$C480>$B480,X$14-$B480<$C$5),OFFSET(Input!$BJ480,0,X$14-$B480-1),0)","v":0},{"$f":"X480+ IF(AND(Y$14>$B480,$C480>$B480,Y$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Y$14-$B480-1),0)","v":0},{"$f":"Y480+ IF(AND(Z$14>$B480,$C480>$B480,Z$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Z$14-$B480-1),0)","v":0},{"$f":"Z480+ IF(AND(AA$14>$B480,$C480>$B480,AA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AA$14-$B480-1),0)","v":0},{"$f":"AA480+ IF(AND(AB$14>$B480,$C480>$B480,AB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AB$14-$B480-1),0)","v":0},{"$f":"AB480+ IF(AND(AC$14>$B480,$C480>$B480,AC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AC$14-$B480-1),0)","v":0},{"$f":"AC480+ IF(AND(AD$14>$B480,$C480>$B480,AD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AD$14-$B480-1),0)","v":0},{"$f":"AD480+ IF(AND(AE$14>$B480,$C480>$B480,AE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AE$14-$B480-1),0)","v":0},{"$f":"AE480+ IF(AND(AF$14>$B480,$C480>$B480,AF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AF$14-$B480-1),0)","v":0},{"$f":"AF480+ IF(AND(AG$14>$B480,$C480>$B480,AG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AG$14-$B480-1),0)","v":0},{"$f":"AG480+ IF(AND(AH$14>$B480,$C480>$B480,AH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AH$14-$B480-1),0)","v":0},{"$f":"AH480+ IF(AND(AI$14>$B480,$C480>$B480,AI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AI$14-$B480-1),0)","v":0},{"$f":"AI480+ IF(AND(AJ$14>$B480,$C480>$B480,AJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AJ$14-$B480-1),0)","v":0},{"$f":"AJ480+ IF(AND(AK$14>$B480,$C480>$B480,AK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AK$14-$B480-1),0)","v":0},{"$f":"AK480+ IF(AND(AL$14>$B480,$C480>$B480,AL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AL$14-$B480-1),0)","v":0},{"$f":"AL480+ IF(AND(AM$14>$B480,$C480>$B480,AM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AM$14-$B480-1),0)","v":0},{"$f":"AM480+ IF(AND(AN$14>$B480,$C480>$B480,AN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AN$14-$B480-1),0)","v":0},{"$f":"AN480+ IF(AND(AO$14>$B480,$C480>$B480,AO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AO$14-$B480-1),0)","v":0},{"$f":"AO480+ IF(AND(AP$14>$B480,$C480>$B480,AP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AP$14-$B480-1),0)","v":0},{"$f":"AP480+ IF(AND(AQ$14>$B480,$C480>$B480,AQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AQ$14-$B480-1),0)","v":0},{"$f":"AQ480+ IF(AND(AR$14>$B480,$C480>$B480,AR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AR$14-$B480-1),0)","v":0},{"$f":"AR480+ IF(AND(AS$14>$B480,$C480>$B480,AS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AS$14-$B480-1),0)","v":0},{"$f":"AS480+ IF(AND(AT$14>$B480,$C480>$B480,AT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AT$14-$B480-1),0)","v":0},{"$f":"AT480+ IF(AND(AU$14>$B480,$C480>$B480,AU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AU$14-$B480-1),0)","v":0},{"$f":"AU480+ IF(AND(AV$14>$B480,$C480>$B480,AV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AV$14-$B480-1),0)","v":0},{"$f":"AV480+ IF(AND(AW$14>$B480,$C480>$B480,AW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AW$14-$B480-1),0)","v":0},{"$f":"AW480+ IF(AND(AX$14>$B480,$C480>$B480,AX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AX$14-$B480-1),0)","v":0},{"$f":"AX480+ IF(AND(AY$14>$B480,$C480>$B480,AY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AY$14-$B480-1),0)","v":0},{"$f":"AY480+ IF(AND(AZ$14>$B480,$C480>$B480,AZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AZ$14-$B480-1),0)","v":0},{"$f":"AZ480+ IF(AND(BA$14>$B480,$C480>$B480,BA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BA$14-$B480-1),0)","v":0},{"$f":"BA480+ IF(AND(BB$14>$B480,$C480>$B480,BB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BB$14-$B480-1),0)","v":0},{"$f":"BB480+ IF(AND(BC$14>$B480,$C480>$B480,BC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BC$14-$B480-1),0)","v":0},{"$f":"BC480+ IF(AND(BD$14>$B480,$C480>$B480,BD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BD$14-$B480-1),0)","v":0},{"$f":"BD480+ IF(AND(BE$14>$B480,$C480>$B480,BE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BE$14-$B480-1),0)","v":0},{"$f":"BE480+ IF(AND(BF$14>$B480,$C480>$B480,BF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BF$14-$B480-1),0)","v":0},{"$f":"BF480+ IF(AND(BG$14>$B480,$C480>$B480,BG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BG$14-$B480-1),0)","v":0},{"$f":"BG480+ IF(AND(BH$14>$B480,$C480>$B480,BH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BH$14-$B480-1),0)","v":0},{"$f":"BH480+ IF(AND(BI$14>$B480,$C480>$B480,BI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BI$14-$B480-1),0)","v":0},{"$f":"BI480+ IF(AND(BJ$14>$B480,$C480>$B480,BJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BJ$14-$B480-1),0)","v":0},{"$f":"BJ480+ IF(AND(BK$14>$B480,$C480>$B480,BK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BK$14-$B480-1),0)","v":0},{"$f":"BK480+ IF(AND(BL$14>$B480,$C480>$B480,BL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BL$14-$B480-1),0)","v":0},{"$f":"BL480+ IF(AND(BM$14>$B480,$C480>$B480,BM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BM$14-$B480-1),0)","v":0},{"$f":"BM480+ IF(AND(BN$14>$B480,$C480>$B480,BN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BN$14-$B480-1),0)","v":0},{"$f":"BN480+ IF(AND(BO$14>$B480,$C480>$B480,BO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BO$14-$B480-1),0)","v":0},{"$f":"BO480+ IF(AND(BP$14>$B480,$C480>$B480,BP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BP$14-$B480-1),0)","v":0},{"$f":"BP480+ IF(AND(BQ$14>$B480,$C480>$B480,BQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BQ$14-$B480-1),0)","v":0},{"$f":"BQ480+ IF(AND(BR$14>$B480,$C480>$B480,BR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BR$14-$B480-1),0)","v":0},{"$f":"BR480+ IF(AND(BS$14>$B480,$C480>$B480,BS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BS$14-$B480-1),0)","v":0},{"$f":"BS480+ IF(AND(BT$14>$B480,$C480>$B480,BT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BT$14-$B480-1),0)","v":0},{"$f":"BT480+ IF(AND(BU$14>$B480,$C480>$B480,BU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BU$14-$B480-1),0)","v":0},{"$f":"BU480+ IF(AND(BV$14>$B480,$C480>$B480,BV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BV$14-$B480-1),0)","v":0},{"$f":"BV480+ IF(AND(BW$14>$B480,$C480>$B480,BW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BW$14-$B480-1),0)","v":0},{"$f":"BW480+ IF(AND(BX$14>$B480,$C480>$B480,BX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BX$14-$B480-1),0)","v":0},{"$f":"BX480+ IF(AND(BY$14>$B480,$C480>$B480,BY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BY$14-$B480-1),0)","v":0},{"$f":"BY480+ IF(AND(BZ$14>$B480,$C480>$B480,BZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BZ$14-$B480-1),0)","v":0},{"$f":"BZ480+ IF(AND(CA$14>$B480,$C480>$B480,CA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CA$14-$B480-1),0)","v":0},{"$f":"CA480+ IF(AND(CB$14>$B480,$C480>$B480,CB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CB$14-$B480-1),0)","v":0},{"$f":"CB480+ IF(AND(CC$14>$B480,$C480>$B480,CC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CC$14-$B480-1),0)","v":0},{"$f":"CC480+ IF(AND(CD$14>$B480,$C480>$B480,CD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CD$14-$B480-1),0)","v":0},{"$f":"CD480+ IF(AND(CE$14>$B480,$C480>$B480,CE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CE$14-$B480-1),0)","v":0},{"$f":"CE480+ IF(AND(CF$14>$B480,$C480>$B480,CF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CF$14-$B480-1),0)","v":0},{"$f":"CF480+ IF(AND(CG$14>$B480,$C480>$B480,CG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CG$14-$B480-1),0)","v":0},{"$f":"CG480+ IF(AND(CH$14>$B480,$C480>$B480,CH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CH$14-$B480-1),0)","v":0},{"$f":"CH480+ IF(AND(CI$14>$B480,$C480>$B480,CI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CI$14-$B480-1),0)","v":0},{"$f":"CI480+ IF(AND(CJ$14>$B480,$C480>$B480,CJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CJ$14-$B480-1),0)","v":0},{"$f":"CJ480+ IF(AND(CK$14>$B480,$C480>$B480,CK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CK$14-$B480-1),0)","v":0},{"$f":"CK480+ IF(AND(CL$14>$B480,$C480>$B480,CL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CL$14-$B480-1),0)","v":0},{"$f":"CL480+ IF(AND(CM$14>$B480,$C480>$B480,CM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CM$14-$B480-1),0)","v":0},{"$f":"CM480+ IF(AND(CN$14>$B480,$C480>$B480,CN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CN$14-$B480-1),0)","v":0},{"$f":"CN480+ IF(AND(CO$14>$B480,$C480>$B480,CO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CO$14-$B480-1),0)","v":0},{"$f":"CO480+ IF(AND(CP$14>$B480,$C480>$B480,CP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CP$14-$B480-1),0)","v":0},{"$f":"CP480+ IF(AND(CQ$14>$B480,$C480>$B480,CQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CQ$14-$B480-1),0)","v":0},{"$f":"CQ480+ IF(AND(CR$14>$B480,$C480>$B480,CR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CR$14-$B480-1),0)","v":0},{"$f":"CR480+ IF(AND(CS$14>$B480,$C480>$B480,CS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CS$14-$B480-1),0)","v":0},{"$f":"CS480+ IF(AND(CT$14>$B480,$C480>$B480,CT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CT$14-$B480-1),0)","v":0},{"$f":"CT480+ IF(AND(CU$14>$B480,$C480>$B480,CU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CU$14-$B480-1),0)","v":0},{"$f":"CU480+ IF(AND(CV$14>$B480,$C480>$B480,CV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CV$14-$B480-1),0)","v":0},{"$f":"CV480+ IF(AND(CW$14>$B480,$C480>$B480,CW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CW$14-$B480-1),0)","v":0},{"$f":"CW480+ IF(AND(CX$14>$B480,$C480>$B480,CX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CX$14-$B480-1),0)","v":0},{"$f":"CX480+ IF(AND(CY$14>$B480,$C480>$B480,CY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CY$14-$B480-1),0)","v":0},{"$f":"CY480+ IF(AND(CZ$14>$B480,$C480>$B480,CZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CZ$14-$B480-1),0)","v":0},{"$f":"CZ480+ IF(AND(DA$14>$B480,$C480>$B480,DA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DA$14-$B480-1),0)","v":0},{"$f":"DA480+ IF(AND(DB$14>$B480,$C480>$B480,DB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DB$14-$B480-1),0)","v":0},{"$f":"DB480+ IF(AND(DC$14>$B480,$C480>$B480,DC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DC$14-$B480-1),0)","v":0},{"$f":"DC480+ IF(AND(DD$14>$B480,$C480>$B480,DD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DD$14-$B480-1),0)","v":0},{"$f":"DD480+ IF(AND(DE$14>$B480,$C480>$B480,DE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DE$14-$B480-1),0)","v":0},{"$f":"DE480+ IF(AND(DF$14>$B480,$C480>$B480,DF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DF$14-$B480-1),0)","v":0},{"$f":"DF480+ IF(AND(DG$14>$B480,$C480>$B480,DG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DG$14-$B480-1),0)","v":0},{"$f":"DG480+ IF(AND(DH$14>$B480,$C480>$B480,DH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DH$14-$B480-1),0)","v":0},{"$f":"DH480+ IF(AND(DI$14>$B480,$C480>$B480,DI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DI$14-$B480-1),0)","v":0},{"$f":"DI480+ IF(AND(DJ$14>$B480,$C480>$B480,DJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DJ$14-$B480-1),0)","v":0},{"$f":"DJ480+ IF(AND(DK$14>$B480,$C480>$B480,DK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DK$14-$B480-1),0)","v":0},{"$f":"DK480+ IF(AND(DL$14>$B480,$C480>$B480,DL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DL$14-$B480-1),0)","v":0},{"$f":"DL480+ IF(AND(DM$14>$B480,$C480>$B480,DM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DM$14-$B480-1),0)","v":0},{"$f":"DM480+ IF(AND(DN$14>$B480,$C480>$B480,DN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DN$14-$B480-1),0)","v":0},{"$f":"DN480+ IF(AND(DO$14>$B480,$C480>$B480,DO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DO$14-$B480-1),0)","v":0},{"$f":"DO480+ IF(AND(DP$14>$B480,$C480>$B480,DP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DP$14-$B480-1),0)","v":0},{"$f":"DP480+ IF(AND(DQ$14>$B480,$C480>$B480,DQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DQ$14-$B480-1),0)","v":0},{"$f":"DQ480+ IF(AND(DR$14>$B480,$C480>$B480,DR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DR$14-$B480-1),0)","v":0},{"$f":"DR480+ IF(AND(DS$14>$B480,$C480>$B480,DS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DS$14-$B480-1),0)","v":0}]
[{"$f":"Calcs!A495","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E495),1,Calcs!E495)*Periods,0)","v":4},{"$f":"ROUND(MAX(B495,Input!Z495*Periods),0)","v":4},null,null,0,{"$f":"F495+ IF(AND(G$14>$B495,$C495>$B495,G$14-$B495<$C$5),OFFSET(Input!$BJ495,0,G$14-$B495-1),0)","v":0},{"$f":"G495+ IF(AND(H$14>$B495,$C495>$B495,H$14-$B495<$C$5),OFFSET(Input!$BJ495,0,H$14-$B495-1),0)","v":0},{"$f":"H495+ IF(AND(I$14>$B495,$C495>$B495,I$14-$B495<$C$5),OFFSET(Input!$BJ495,0,I$14-$B495-1),0)","v":0},{"$f":"I495+ IF(AND(J$14>$B495,$C495>$B495,J$14-$B495<$C$5),OFFSET(Input!$BJ495,0,J$14-$B495-1),0)","v":0},{"$f":"J495+ IF(AND(K$14>$B495,$C495>$B495,K$14-$B495<$C$5),OFFSET(Input!$BJ495,0,K$14-$B495-1),0)","v":0},{"$f":"K495+ IF(AND(L$14>$B495,$C495>$B495,L$14-$B495<$C$5),OFFSET(Input!$BJ495,0,L$14-$B495-1),0)","v":0},{"$f":"L495+ IF(AND(M$14>$B495,$C495>$B495,M$14-$B495<$C$5),OFFSET(Input!$BJ495,0,M$14-$B495-1),0)","v":0},{"$f":"M495+ IF(AND(N$14>$B495,$C495>$B495,N$14-$B495<$C$5),OFFSET(Input!$BJ495,0,N$14-$B495-1),0)","v":0},{"$f":"N495+ IF(AND(O$14>$B495,$C495>$B495,O$14-$B495<$C$5),OFFSET(Input!$BJ495,0,O$14-$B495-1),0)","v":0},{"$f":"O495+ IF(AND(P$14>$B495,$C495>$B495,P$14-$B495<$C$5),OFFSET(Input!$BJ495,0,P$14-$B495-1),0)","v":0},{"$f":"P495+ IF(AND(Q$14>$B495,$C495>$B495,Q$14-$B495<$C$5),OFFSET(Input!$BJ495,0,Q$14-$B495-1),0)","v":0},{"$f":"Q495+ IF(AND(R$14>$B495,$C495>$B495,R$14-$B495<$C$5),OFFSET(Input!$BJ495,0,R$14-$B495-1),0)","v":0},{"$f":"R495+ IF(AND(S$14>$B495,$C495>$B495,S$14-$B495<$C$5),OFFSET(Input!$BJ495,0,S$14-$B495-1),0)","v":0},{"$f":"S495+ IF(AND(T$14>$B495,$C495>$B495,T$14-$B495<$C$5),OFFSET(Input!$BJ495,0,T$14-$B495-1),0)","v":0},{"$f":"T495+ IF(AND(U$14>$B495,$C495>$B495,U$14-$B495<$C$5),OFFSET(Input!$BJ495,0,U$14-$B495-1),0)","v":0},{"$f":"U495+ IF(AND(V$14>$B495,$C495>$B495,V$14-$B495<$C$5),OFFSET(Input!$BJ495,0,V$14-$B495-1),0)","v":0},{"$f":"V495+ IF(AND(W$14>$B495,$C495>$B495,W$14-$B495<$C$5),OFFSET(Input!$BJ495,0,W$14-$B495-1),0)","v":0},{"$f":"W495+ IF(AND(X$14>$B495,$C495>$B495,X$14-$B495<$C$5),OFFSET(Input!$BJ495,0,X$14-$B495-1),0)","v":0},{"$f":"X495+ IF(AND(Y$14>$B495,$C495>$B495,Y$14-$B495<$C$5),OFFSET(Input!$BJ495,0,Y$14-$B495-1),0)","v":0},{"$f":"Y495+ IF(AND(Z$14>$B495,$C495>$B495,Z$14-$B495<$C$5),OFFSET(Input!$BJ495,0,Z$14-$B495-1),0)","v":0},{"$f":"Z495+ IF(AND(AA$14>$B495,$C495>$B495,AA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AA$14-$B495-1),0)","v":0},{"$f":"AA495+ IF(AND(AB$14>$B495,$C495>$B495,AB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AB$14-$B495-1),0)","v":0},{"$f":"AB495+ IF(AND(AC$14>$B495,$C495>$B495,AC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AC$14-$B495-1),0)","v":0},{"$f":"AC495+ IF(AND(AD$14>$B495,$C495>$B495,AD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AD$14-$B495-1),0)","v":0},{"$f":"AD495+ IF(AND(AE$14>$B495,$C495>$B495,AE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AE$14-$B495-1),0)","v":0},{"$f":"AE495+ IF(AND(AF$14>$B495,$C495>$B495,AF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AF$14-$B495-1),0)","v":0},{"$f":"AF495+ IF(AND(AG$14>$B495,$C495>$B495,AG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AG$14-$B495-1),0)","v":0},{"$f":"AG495+ IF(AND(AH$14>$B495,$C495>$B495,AH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AH$14-$B495-1),0)","v":0},{"$f":"AH495+ IF(AND(AI$14>$B495,$C495>$B495,AI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AI$14-$B495-1),0)","v":0},{"$f":"AI495+ IF(AND(AJ$14>$B495,$C495>$B495,AJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AJ$14-$B495-1),0)","v":0},{"$f":"AJ495+ IF(AND(AK$14>$B495,$C495>$B495,AK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AK$14-$B495-1),0)","v":0},{"$f":"AK495+ IF(AND(AL$14>$B495,$C495>$B495,AL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AL$14-$B495-1),0)","v":0},{"$f":"AL495+ IF(AND(AM$14>$B495,$C495>$B495,AM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AM$14-$B495-1),0)","v":0},{"$f":"AM495+ IF(AND(AN$14>$B495,$C495>$B495,AN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AN$14-$B495-1),0)","v":0},{"$f":"AN495+ IF(AND(AO$14>$B495,$C495>$B495,AO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AO$14-$B495-1),0)","v":0},{"$f":"AO495+ IF(AND(AP$14>$B495,$C495>$B495,AP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AP$14-$B495-1),0)","v":0},{"$f":"AP495+ IF(AND(AQ$14>$B495,$C495>$B495,AQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AQ$14-$B495-1),0)","v":0},{"$f":"AQ495+ IF(AND(AR$14>$B495,$C495>$B495,AR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AR$14-$B495-1),0)","v":0},{"$f":"AR495+ IF(AND(AS$14>$B495,$C495>$B495,AS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AS$14-$B495-1),0)","v":0},{"$f":"AS495+ IF(AND(AT$14>$B495,$C495>$B495,AT$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AT$14-$B495-1),0)","v":0},{"$f":"AT495+ IF(AND(AU$14>$B495,$C495>$B495,AU$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AU$14-$B495-1),0)","v":0},{"$f":"AU495+ IF(AND(AV$14>$B495,$C495>$B495,AV$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AV$14-$B495-1),0)","v":0},{"$f":"AV495+ IF(AND(AW$14>$B495,$C495>$B495,AW$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AW$14-$B495-1),0)","v":0},{"$f":"AW495+ IF(AND(AX$14>$B495,$C495>$B495,AX$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AX$14-$B495-1),0)","v":0},{"$f":"AX495+ IF(AND(AY$14>$B495,$C495>$B495,AY$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AY$14-$B495-1),0)","v":0},{"$f":"AY495+ IF(AND(AZ$14>$B495,$C495>$B495,AZ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,AZ$14-$B495-1),0)","v":0},{"$f":"AZ495+ IF(AND(BA$14>$B495,$C495>$B495,BA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BA$14-$B495-1),0)","v":0},{"$f":"BA495+ IF(AND(BB$14>$B495,$C495>$B495,BB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BB$14-$B495-1),0)","v":0},{"$f":"BB495+ IF(AND(BC$14>$B495,$C495>$B495,BC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BC$14-$B495-1),0)","v":0},{"$f":"BC495+ IF(AND(BD$14>$B495,$C495>$B495,BD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BD$14-$B495-1),0)","v":0},{"$f":"BD495+ IF(AND(BE$14>$B495,$C495>$B495,BE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BE$14-$B495-1),0)","v":0},{"$f":"BE495+ IF(AND(BF$14>$B495,$C495>$B495,BF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BF$14-$B495-1),0)","v":0},{"$f":"BF495+ IF(AND(BG$14>$B495,$C495>$B495,BG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BG$14-$B495-1),0)","v":0},{"$f":"BG495+ IF(AND(BH$14>$B495,$C495>$B495,BH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BH$14-$B495-1),0)","v":0},{"$f":"BH495+ IF(AND(BI$14>$B495,$C495>$B495,BI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BI$14-$B495-1),0)","v":0},{"$f":"BI495+ IF(AND(BJ$14>$B495,$C495>$B495,BJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BJ$14-$B495-1),0)","v":0},{"$f":"BJ495+ IF(AND(BK$14>$B495,$C495>$B495,BK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BK$14-$B495-1),0)","v":0},{"$f":"BK495+ IF(AND(BL$14>$B495,$C495>$B495,BL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BL$14-$B495-1),0)","v":0},{"$f":"BL495+ IF(AND(BM$14>$B495,$C495>$B495,BM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BM$14-$B495-1),0)","v":0},{"$f":"BM495+ IF(AND(BN$14>$B495,$C495>$B495,BN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BN$14-$B495-1),0)","v":0},{"$f":"BN495+ IF(AND(BO$14>$B495,$C495>$B495,BO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BO$14-$B495-1),0)","v":0},{"$f":"BO495+ IF(AND(BP$14>$B495,$C495>$B495,BP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BP$14-$B495-1),0)","v":0},{"$f":"BP495+ IF(AND(BQ$14>$B495,$C495>$B495,BQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BQ$14-$B495-1),0)","v":0},{"$f":"BQ495+ IF(AND(BR$14>$B495,$C495>$B495,BR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BR$14-$B495-1),0)","v":0},{"$f":"BR495+ IF(AND(BS$14>$B495,$C495>$B495,BS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BS$14-$B495-1),0)","v":0},{"$f":"BS495+ IF(AND(BT$14>$B495,$C495>$B495,BT$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BT$14-$B495-1),0)","v":0},{"$f":"BT495+ IF(AND(BU$14>$B495,$C495>$B495,BU$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BU$14-$B495-1),0)","v":0},{"$f":"BU495+ IF(AND(BV$14>$B495,$C495>$B495,BV$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BV$14-$B495-1),0)","v":0},{"$f":"BV495+ IF(AND(BW$14>$B495,$C495>$B495,BW$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BW$14-$B495-1),0)","v":0},{"$f":"BW495+ IF(AND(BX$14>$B495,$C495>$B495,BX$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BX$14-$B495-1),0)","v":0},{"$f":"BX495+ IF(AND(BY$14>$B495,$C495>$B495,BY$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BY$14-$B495-1),0)","v":0},{"$f":"BY495+ IF(AND(BZ$14>$B495,$C495>$B495,BZ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,BZ$14-$B495-1),0)","v":0},{"$f":"BZ495+ IF(AND(CA$14>$B495,$C495>$B495,CA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CA$14-$B495-1),0)","v":0},{"$f":"CA495+ IF(AND(CB$14>$B495,$C495>$B495,CB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CB$14-$B495-1),0)","v":0},{"$f":"CB495+ IF(AND(CC$14>$B495,$C495>$B495,CC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CC$14-$B495-1),0)","v":0},{"$f":"CC495+ IF(AND(CD$14>$B495,$C495>$B495,CD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CD$14-$B495-1),0)","v":0},{"$f":"CD495+ IF(AND(CE$14>$B495,$C495>$B495,CE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CE$14-$B495-1),0)","v":0},{"$f":"CE495+ IF(AND(CF$14>$B495,$C495>$B495,CF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CF$14-$B495-1),0)","v":0},{"$f":"CF495+ IF(AND(CG$14>$B495,$C495>$B495,CG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CG$14-$B495-1),0)","v":0},{"$f":"CG495+ IF(AND(CH$14>$B495,$C495>$B495,CH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CH$14-$B495-1),0)","v":0},{"$f":"CH495+ IF(AND(CI$14>$B495,$C495>$B495,CI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CI$14-$B495-1),0)","v":0},{"$f":"CI495+ IF(AND(CJ$14>$B495,$C495>$B495,CJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CJ$14-$B495-1),0)","v":0},{"$f":"CJ495+ IF(AND(CK$14>$B495,$C495>$B495,CK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CK$14-$B495-1),0)","v":0},{"$f":"CK495+ IF(AND(CL$14>$B495,$C495>$B495,CL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CL$14-$B495-1),0)","v":0},{"$f":"CL495+ IF(AND(CM$14>$B495,$C495>$B495,CM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CM$14-$B495-1),0)","v":0},{"$f":"CM495+ IF(AND(CN$14>$B495,$C495>$B495,CN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CN$14-$B495-1),0)","v":0},{"$f":"CN495+ IF(AND(CO$14>$B495,$C495>$B495,CO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CO$14-$B495-1),0)","v":0},{"$f":"CO495+ IF(AND(CP$14>$B495,$C495>$B495,CP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CP$14-$B495-1),0)","v":0},{"$f":"CP495+ IF(AND(CQ$14>$B495,$C495>$B495,CQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CQ$14-$B495-1),0)","v":0},{"$f":"CQ495+ IF(AND(CR$14>$B495,$C495>$B495,CR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CR$14-$B495-1),0)","v":0},{"$f":"CR495+ IF(AND(CS$14>$B495,$C495>$B495,CS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CS$14-$B495-1),0)","v":0},{"$f":"CS495+ IF(AND(CT$14>$B495,$C495>$B495,CT$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CT$14-$B495-1),0)","v":0},{"$f":"CT495+ IF(AND(CU$14>$B495,$C495>$B495,CU$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CU$14-$B495-1),0)","v":0},{"$f":"CU495+ IF(AND(CV$14>$B495,$C495>$B495,CV$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CV$14-$B495-1),0)","v":0},{"$f":"CV495+ IF(AND(CW$14>$B495,$C495>$B495,CW$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CW$14-$B495-1),0)","v":0},{"$f":"CW495+ IF(AND(CX$14>$B495,$C495>$B495,CX$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CX$14-$B495-1),0)","v":0},{"$f":"CX495+ IF(AND(CY$14>$B495,$C495>$B495,CY$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CY$14-$B495-1),0)","v":0},{"$f":"CY495+ IF(AND(CZ$14>$B495,$C495>$B495,CZ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,CZ$14-$B495-1),0)","v":0},{"$f":"CZ495+ IF(AND(DA$14>$B495,$C495>$B495,DA$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DA$14-$B495-1),0)","v":0},{"$f":"DA495+ IF(AND(DB$14>$B495,$C495>$B495,DB$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DB$14-$B495-1),0)","v":0},{"$f":"DB495+ IF(AND(DC$14>$B495,$C495>$B495,DC$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DC$14-$B495-1),0)","v":0},{"$f":"DC495+ IF(AND(DD$14>$B495,$C495>$B495,DD$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DD$14-$B495-1),0)","v":0},{"$f":"DD495+ IF(AND(DE$14>$B495,$C495>$B495,DE$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DE$14-$B495-1),0)","v":0},{"$f":"DE495+ IF(AND(DF$14>$B495,$C495>$B495,DF$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DF$14-$B495-1),0)","v":0},{"$f":"DF495+ IF(AND(DG$14>$B495,$C495>$B495,DG$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DG$14-$B495-1),0)","v":0},{"$f":"DG495+ IF(AND(DH$14>$B495,$C495>$B495,DH$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DH$14-$B495-1),0)","v":0},{"$f":"DH495+ IF(AND(DI$14>$B495,$C495>$B495,DI$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DI$14-$B495-1),0)","v":0},{"$f":"DI495+ IF(AND(DJ$14>$B495,$C495>$B495,DJ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DJ$14-$B495-1),0)","v":0},{"$f":"DJ495+ IF(AND(DK$14>$B495,$C495>$B495,DK$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DK$14-$B495-1),0)","v":0},{"$f":"DK495+ IF(AND(DL$14>$B495,$C495>$B495,DL$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DL$14-$B495-1),0)","v":0},{"$f":"DL495+ IF(AND(DM$14>$B495,$C495>$B495,DM$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DM$14-$B495-1),0)","v":0},{"$f":"DM495+ IF(AND(DN$14>$B495,$C495>$B495,DN$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DN$14-$B495-1),0)","v":0},{"$f":"DN495+ IF(AND(DO$14>$B495,$C495>$B495,DO$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DO$14-$B495-1),0)","v":0},{"$f":"DO495+ IF(AND(DP$14>$B495,$C495>$B495,DP$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DP$14-$B495-1),0)","v":0},{"$f":"DP495+ IF(AND(DQ$14>$B495,$C495>$B495,DQ$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DQ$14-$B495-1),0)","v":0},{"$f":"DQ495+ IF(AND(DR$14>$B495,$C495>$B495,DR$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DR$14-$B495-1),0)","v":0},{"$f":"DR495+ IF(AND(DS$14>$B495,$C495>$B495,DS$14-$B495<$C$5),OFFSET(Input!$BJ495,0,DS$14-$B495-1),0)","v":0}]
[{"$f":"Calcs!A531","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E531),1,Calcs!E531)*Periods,0)","v":4},{"$f":"ROUND(MAX(B531,Input!Z531*Periods),0)","v":4},null,null,0,{"$f":"F531+ IF(AND(G$14>$B531,$C531>$B531,G$14-$B531<$C$5),OFFSET(Input!$BJ531,0,G$14-$B531-1),0)","v":0},{"$f":"G531+ IF(AND(H$14>$B531,$C531>$B531,H$14-$B531<$C$5),OFFSET(Input!$BJ531,0,H$14-$B531-1),0)","v":0},{"$f":"H531+ IF(AND(I$14>$B531,$C531>$B531,I$14-$B531<$C$5),OFFSET(Input!$BJ531,0,I$14-$B531-1),0)","v":0},{"$f":"I531+ IF(AND(J$14>$B531,$C531>$B531,J$14-$B531<$C$5),OFFSET(Input!$BJ531,0,J$14-$B531-1),0)","v":0},{"$f":"J531+ IF(AND(K$14>$B531,$C531>$B531,K$14-$B531<$C$5),OFFSET(Input!$BJ531,0,K$14-$B531-1),0)","v":0},{"$f":"K531+ IF(AND(L$14>$B531,$C531>$B531,L$14-$B531<$C$5),OFFSET(Input!$BJ531,0,L$14-$B531-1),0)","v":0},{"$f":"L531+ IF(AND(M$14>$B531,$C531>$B531,M$14-$B531<$C$5),OFFSET(Input!$BJ531,0,M$14-$B531-1),0)","v":0},{"$f":"M531+ IF(AND(N$14>$B531,$C531>$B531,N$14-$B531<$C$5),OFFSET(Input!$BJ531,0,N$14-$B531-1),0)","v":0},{"$f":"N531+ IF(AND(O$14>$B531,$C531>$B531,O$14-$B531<$C$5),OFFSET(Input!$BJ531,0,O$14-$B531-1),0)","v":0},{"$f":"O531+ IF(AND(P$14>$B531,$C531>$B531,P$14-$B531<$C$5),OFFSET(Input!$BJ531,0,P$14-$B531-1),0)","v":0},{"$f":"P531+ IF(AND(Q$14>$B531,$C531>$B531,Q$14-$B531<$C$5),OFFSET(Input!$BJ531,0,Q$14-$B531-1),0)","v":0},{"$f":"Q531+ IF(AND(R$14>$B531,$C531>$B531,R$14-$B531<$C$5),OFFSET(Input!$BJ531,0,R$14-$B531-1),0)","v":0},{"$f":"R531+ IF(AND(S$14>$B531,$C531>$B531,S$14-$B531<$C$5),OFFSET(Input!$BJ531,0,S$14-$B531-1),0)","v":0},{"$f":"S531+ IF(AND(T$14>$B531,$C531>$B531,T$14-$B531<$C$5),OFFSET(Input!$BJ531,0,T$14-$B531-1),0)","v":0},{"$f":"T531+ IF(AND(U$14>$B531,$C531>$B531,U$14-$B531<$C$5),OFFSET(Input!$BJ531,0,U$14-$B531-1),0)","v":0},{"$f":"U531+ IF(AND(V$14>$B531,$C531>$B531,V$14-$B531<$C$5),OFFSET(Input!$BJ531,0,V$14-$B531-1),0)","v":0},{"$f":"V531+ IF(AND(W$14>$B531,$C531>$B531,W$14-$B531<$C$5),OFFSET(Input!$BJ531,0,W$14-$B531-1),0)","v":0},{"$f":"W531+ IF(AND(X$14>$B531,$C531>$B531,X$14-$B531<$C$5),OFFSET(Input!$BJ531,0,X$14-$B531-1),0)","v":0},{"$f":"X531+ IF(AND(Y$14>$B531,$C531>$B531,Y$14-$B531<$C$5),OFFSET(Input!$BJ531,0,Y$14-$B531-1),0)","v":0},{"$f":"Y531+ IF(AND(Z$14>$B531,$C531>$B531,Z$14-$B531<$C$5),OFFSET(Input!$BJ531,0,Z$14-$B531-1),0)","v":0},{"$f":"Z531+ IF(AND(AA$14>$B531,$C531>$B531,AA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AA$14-$B531-1),0)","v":0},{"$f":"AA531+ IF(AND(AB$14>$B531,$C531>$B531,AB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AB$14-$B531-1),0)","v":0},{"$f":"AB531+ IF(AND(AC$14>$B531,$C531>$B531,AC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AC$14-$B531-1),0)","v":0},{"$f":"AC531+ IF(AND(AD$14>$B531,$C531>$B531,AD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AD$14-$B531-1),0)","v":0},{"$f":"AD531+ IF(AND(AE$14>$B531,$C531>$B531,AE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AE$14-$B531-1),0)","v":0},{"$f":"AE531+ IF(AND(AF$14>$B531,$C531>$B531,AF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AF$14-$B531-1),0)","v":0},{"$f":"AF531+ IF(AND(AG$14>$B531,$C531>$B531,AG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AG$14-$B531-1),0)","v":0},{"$f":"AG531+ IF(AND(AH$14>$B531,$C531>$B531,AH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AH$14-$B531-1),0)","v":0},{"$f":"AH531+ IF(AND(AI$14>$B531,$C531>$B531,AI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AI$14-$B531-1),0)","v":0},{"$f":"AI531+ IF(AND(AJ$14>$B531,$C531>$B531,AJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AJ$14-$B531-1),0)","v":0},{"$f":"AJ531+ IF(AND(AK$14>$B531,$C531>$B531,AK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AK$14-$B531-1),0)","v":0},{"$f":"AK531+ IF(AND(AL$14>$B531,$C531>$B531,AL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AL$14-$B531-1),0)","v":0},{"$f":"AL531+ IF(AND(AM$14>$B531,$C531>$B531,AM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AM$14-$B531-1),0)","v":0},{"$f":"AM531+ IF(AND(AN$14>$B531,$C531>$B531,AN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AN$14-$B531-1),0)","v":0},{"$f":"AN531+ IF(AND(AO$14>$B531,$C531>$B531,AO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AO$14-$B531-1),0)","v":0},{"$f":"AO531+ IF(AND(AP$14>$B531,$C531>$B531,AP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AP$14-$B531-1),0)","v":0},{"$f":"AP531+ IF(AND(AQ$14>$B531,$C531>$B531,AQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AQ$14-$B531-1),0)","v":0},{"$f":"AQ531+ IF(AND(AR$14>$B531,$C531>$B531,AR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AR$14-$B531-1),0)","v":0},{"$f":"AR531+ IF(AND(AS$14>$B531,$C531>$B531,AS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AS$14-$B531-1),0)","v":0},{"$f":"AS531+ IF(AND(AT$14>$B531,$C531>$B531,AT$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AT$14-$B531-1),0)","v":0},{"$f":"AT531+ IF(AND(AU$14>$B531,$C531>$B531,AU$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AU$14-$B531-1),0)","v":0},{"$f":"AU531+ IF(AND(AV$14>$B531,$C531>$B531,AV$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AV$14-$B531-1),0)","v":0},{"$f":"AV531+ IF(AND(AW$14>$B531,$C531>$B531,AW$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AW$14-$B531-1),0)","v":0},{"$f":"AW531+ IF(AND(AX$14>$B531,$C531>$B531,AX$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AX$14-$B531-1),0)","v":0},{"$f":"AX531+ IF(AND(AY$14>$B531,$C531>$B531,AY$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AY$14-$B531-1),0)","v":0},{"$f":"AY531+ IF(AND(AZ$14>$B531,$C531>$B531,AZ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,AZ$14-$B531-1),0)","v":0},{"$f":"AZ531+ IF(AND(BA$14>$B531,$C531>$B531,BA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BA$14-$B531-1),0)","v":0},{"$f":"BA531+ IF(AND(BB$14>$B531,$C531>$B531,BB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BB$14-$B531-1),0)","v":0},{"$f":"BB531+ IF(AND(BC$14>$B531,$C531>$B531,BC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BC$14-$B531-1),0)","v":0},{"$f":"BC531+ IF(AND(BD$14>$B531,$C531>$B531,BD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BD$14-$B531-1),0)","v":0},{"$f":"BD531+ IF(AND(BE$14>$B531,$C531>$B531,BE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BE$14-$B531-1),0)","v":0},{"$f":"BE531+ IF(AND(BF$14>$B531,$C531>$B531,BF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BF$14-$B531-1),0)","v":0},{"$f":"BF531+ IF(AND(BG$14>$B531,$C531>$B531,BG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BG$14-$B531-1),0)","v":0},{"$f":"BG531+ IF(AND(BH$14>$B531,$C531>$B531,BH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BH$14-$B531-1),0)","v":0},{"$f":"BH531+ IF(AND(BI$14>$B531,$C531>$B531,BI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BI$14-$B531-1),0)","v":0},{"$f":"BI531+ IF(AND(BJ$14>$B531,$C531>$B531,BJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BJ$14-$B531-1),0)","v":0},{"$f":"BJ531+ IF(AND(BK$14>$B531,$C531>$B531,BK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BK$14-$B531-1),0)","v":0},{"$f":"BK531+ IF(AND(BL$14>$B531,$C531>$B531,BL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BL$14-$B531-1),0)","v":0},{"$f":"BL531+ IF(AND(BM$14>$B531,$C531>$B531,BM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BM$14-$B531-1),0)","v":0},{"$f":"BM531+ IF(AND(BN$14>$B531,$C531>$B531,BN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BN$14-$B531-1),0)","v":0},{"$f":"BN531+ IF(AND(BO$14>$B531,$C531>$B531,BO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BO$14-$B531-1),0)","v":0},{"$f":"BO531+ IF(AND(BP$14>$B531,$C531>$B531,BP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BP$14-$B531-1),0)","v":0},{"$f":"BP531+ IF(AND(BQ$14>$B531,$C531>$B531,BQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BQ$14-$B531-1),0)","v":0},{"$f":"BQ531+ IF(AND(BR$14>$B531,$C531>$B531,BR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BR$14-$B531-1),0)","v":0},{"$f":"BR531+ IF(AND(BS$14>$B531,$C531>$B531,BS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BS$14-$B531-1),0)","v":0},{"$f":"BS531+ IF(AND(BT$14>$B531,$C531>$B531,BT$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BT$14-$B531-1),0)","v":0},{"$f":"BT531+ IF(AND(BU$14>$B531,$C531>$B531,BU$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BU$14-$B531-1),0)","v":0},{"$f":"BU531+ IF(AND(BV$14>$B531,$C531>$B531,BV$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BV$14-$B531-1),0)","v":0},{"$f":"BV531+ IF(AND(BW$14>$B531,$C531>$B531,BW$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BW$14-$B531-1),0)","v":0},{"$f":"BW531+ IF(AND(BX$14>$B531,$C531>$B531,BX$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BX$14-$B531-1),0)","v":0},{"$f":"BX531+ IF(AND(BY$14>$B531,$C531>$B531,BY$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BY$14-$B531-1),0)","v":0},{"$f":"BY531+ IF(AND(BZ$14>$B531,$C531>$B531,BZ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,BZ$14-$B531-1),0)","v":0},{"$f":"BZ531+ IF(AND(CA$14>$B531,$C531>$B531,CA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CA$14-$B531-1),0)","v":0},{"$f":"CA531+ IF(AND(CB$14>$B531,$C531>$B531,CB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CB$14-$B531-1),0)","v":0},{"$f":"CB531+ IF(AND(CC$14>$B531,$C531>$B531,CC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CC$14-$B531-1),0)","v":0},{"$f":"CC531+ IF(AND(CD$14>$B531,$C531>$B531,CD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CD$14-$B531-1),0)","v":0},{"$f":"CD531+ IF(AND(CE$14>$B531,$C531>$B531,CE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CE$14-$B531-1),0)","v":0},{"$f":"CE531+ IF(AND(CF$14>$B531,$C531>$B531,CF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CF$14-$B531-1),0)","v":0},{"$f":"CF531+ IF(AND(CG$14>$B531,$C531>$B531,CG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CG$14-$B531-1),0)","v":0},{"$f":"CG531+ IF(AND(CH$14>$B531,$C531>$B531,CH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CH$14-$B531-1),0)","v":0},{"$f":"CH531+ IF(AND(CI$14>$B531,$C531>$B531,CI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CI$14-$B531-1),0)","v":0},{"$f":"CI531+ IF(AND(CJ$14>$B531,$C531>$B531,CJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CJ$14-$B531-1),0)","v":0},{"$f":"CJ531+ IF(AND(CK$14>$B531,$C531>$B531,CK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CK$14-$B531-1),0)","v":0},{"$f":"CK531+ IF(AND(CL$14>$B531,$C531>$B531,CL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CL$14-$B531-1),0)","v":0},{"$f":"CL531+ IF(AND(CM$14>$B531,$C531>$B531,CM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CM$14-$B531-1),0)","v":0},{"$f":"CM531+ IF(AND(CN$14>$B531,$C531>$B531,CN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CN$14-$B531-1),0)","v":0},{"$f":"CN531+ IF(AND(CO$14>$B531,$C531>$B531,CO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CO$14-$B531-1),0)","v":0},{"$f":"CO531+ IF(AND(CP$14>$B531,$C531>$B531,CP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CP$14-$B531-1),0)","v":0},{"$f":"CP531+ IF(AND(CQ$14>$B531,$C531>$B531,CQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CQ$14-$B531-1),0)","v":0},{"$f":"CQ531+ IF(AND(CR$14>$B531,$C531>$B531,CR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CR$14-$B531-1),0)","v":0},{"$f":"CR531+ IF(AND(CS$14>$B531,$C531>$B531,CS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CS$14-$B531-1),0)","v":0},{"$f":"CS531+ IF(AND(CT$14>$B531,$C531>$B531,CT$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CT$14-$B531-1),0)","v":0},{"$f":"CT531+ IF(AND(CU$14>$B531,$C531>$B531,CU$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CU$14-$B531-1),0)","v":0},{"$f":"CU531+ IF(AND(CV$14>$B531,$C531>$B531,CV$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CV$14-$B531-1),0)","v":0},{"$f":"CV531+ IF(AND(CW$14>$B531,$C531>$B531,CW$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CW$14-$B531-1),0)","v":0},{"$f":"CW531+ IF(AND(CX$14>$B531,$C531>$B531,CX$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CX$14-$B531-1),0)","v":0},{"$f":"CX531+ IF(AND(CY$14>$B531,$C531>$B531,CY$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CY$14-$B531-1),0)","v":0},{"$f":"CY531+ IF(AND(CZ$14>$B531,$C531>$B531,CZ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,CZ$14-$B531-1),0)","v":0},{"$f":"CZ531+ IF(AND(DA$14>$B531,$C531>$B531,DA$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DA$14-$B531-1),0)","v":0},{"$f":"DA531+ IF(AND(DB$14>$B531,$C531>$B531,DB$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DB$14-$B531-1),0)","v":0},{"$f":"DB531+ IF(AND(DC$14>$B531,$C531>$B531,DC$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DC$14-$B531-1),0)","v":0},{"$f":"DC531+ IF(AND(DD$14>$B531,$C531>$B531,DD$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DD$14-$B531-1),0)","v":0},{"$f":"DD531+ IF(AND(DE$14>$B531,$C531>$B531,DE$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DE$14-$B531-1),0)","v":0},{"$f":"DE531+ IF(AND(DF$14>$B531,$C531>$B531,DF$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DF$14-$B531-1),0)","v":0},{"$f":"DF531+ IF(AND(DG$14>$B531,$C531>$B531,DG$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DG$14-$B531-1),0)","v":0},{"$f":"DG531+ IF(AND(DH$14>$B531,$C531>$B531,DH$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DH$14-$B531-1),0)","v":0},{"$f":"DH531+ IF(AND(DI$14>$B531,$C531>$B531,DI$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DI$14-$B531-1),0)","v":0},{"$f":"DI531+ IF(AND(DJ$14>$B531,$C531>$B531,DJ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DJ$14-$B531-1),0)","v":0},{"$f":"DJ531+ IF(AND(DK$14>$B531,$C531>$B531,DK$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DK$14-$B531-1),0)","v":0},{"$f":"DK531+ IF(AND(DL$14>$B531,$C531>$B531,DL$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DL$14-$B531-1),0)","v":0},{"$f":"DL531+ IF(AND(DM$14>$B531,$C531>$B531,DM$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DM$14-$B531-1),0)","v":0},{"$f":"DM531+ IF(AND(DN$14>$B531,$C531>$B531,DN$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DN$14-$B531-1),0)","v":0},{"$f":"DN531+ IF(AND(DO$14>$B531,$C531>$B531,DO$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DO$14-$B531-1),0)","v":0},{"$f":"DO531+ IF(AND(DP$14>$B531,$C531>$B531,DP$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DP$14-$B531-1),0)","v":0},{"$f":"DP531+ IF(AND(DQ$14>$B531,$C531>$B531,DQ$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DQ$14-$B531-1),0)","v":0},{"$f":"DQ531+ IF(AND(DR$14>$B531,$C531>$B531,DR$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DR$14-$B531-1),0)","v":0},{"$f":"DR531+ IF(AND(DS$14>$B531,$C531>$B531,DS$14-$B531<$C$5),OFFSET(Input!$BJ531,0,DS$14-$B531-1),0)","v":0}]
[{"$f":"Calcs!A558","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E558),1,Calcs!E558)*Periods,0)","v":4},{"$f":"ROUND(MAX(B558,Input!Z558*Periods),0)","v":4},null,null,0,{"$f":"F558+ IF(AND(G$14>$B558,$C558>$B558,G$14-$B558<$C$5),OFFSET(Input!$BJ558,0,G$14-$B558-1),0)","v":0},{"$f":"G558+ IF(AND(H$14>$B558,$C558>$B558,H$14-$B558<$C$5),OFFSET(Input!$BJ558,0,H$14-$B558-1),0)","v":0},{"$f":"H558+ IF(AND(I$14>$B558,$C558>$B558,I$14-$B558<$C$5),OFFSET(Input!$BJ558,0,I$14-$B558-1),0)","v":0},{"$f":"I558+ IF(AND(J$14>$B558,$C558>$B558,J$14-$B558<$C$5),OFFSET(Input!$BJ558,0,J$14-$B558-1),0)","v":0},{"$f":"J558+ IF(AND(K$14>$B558,$C558>$B558,K$14-$B558<$C$5),OFFSET(Input!$BJ558,0,K$14-$B558-1),0)","v":0},{"$f":"K558+ IF(AND(L$14>$B558,$C558>$B558,L$14-$B558<$C$5),OFFSET(Input!$BJ558,0,L$14-$B558-1),0)","v":0},{"$f":"L558+ IF(AND(M$14>$B558,$C558>$B558,M$14-$B558<$C$5),OFFSET(Input!$BJ558,0,M$14-$B558-1),0)","v":0},{"$f":"M558+ IF(AND(N$14>$B558,$C558>$B558,N$14-$B558<$C$5),OFFSET(Input!$BJ558,0,N$14-$B558-1),0)","v":0},{"$f":"N558+ IF(AND(O$14>$B558,$C558>$B558,O$14-$B558<$C$5),OFFSET(Input!$BJ558,0,O$14-$B558-1),0)","v":0},{"$f":"O558+ IF(AND(P$14>$B558,$C558>$B558,P$14-$B558<$C$5),OFFSET(Input!$BJ558,0,P$14-$B558-1),0)","v":0},{"$f":"P558+ IF(AND(Q$14>$B558,$C558>$B558,Q$14-$B558<$C$5),OFFSET(Input!$BJ558,0,Q$14-$B558-1),0)","v":0},{"$f":"Q558+ IF(AND(R$14>$B558,$C558>$B558,R$14-$B558<$C$5),OFFSET(Input!$BJ558,0,R$14-$B558-1),0)","v":0},{"$f":"R558+ IF(AND(S$14>$B558,$C558>$B558,S$14-$B558<$C$5),OFFSET(Input!$BJ558,0,S$14-$B558-1),0)","v":0},{"$f":"S558+ IF(AND(T$14>$B558,$C558>$B558,T$14-$B558<$C$5),OFFSET(Input!$BJ558,0,T$14-$B558-1),0)","v":0},{"$f":"T558+ IF(AND(U$14>$B558,$C558>$B558,U$14-$B558<$C$5),OFFSET(Input!$BJ558,0,U$14-$B558-1),0)","v":0},{"$f":"U558+ IF(AND(V$14>$B558,$C558>$B558,V$14-$B558<$C$5),OFFSET(Input!$BJ558,0,V$14-$B558-1),0)","v":0},{"$f":"V558+ IF(AND(W$14>$B558,$C558>$B558,W$14-$B558<$C$5),OFFSET(Input!$BJ558,0,W$14-$B558-1),0)","v":0},{"$f":"W558+ IF(AND(X$14>$B558,$C558>$B558,X$14-$B558<$C$5),OFFSET(Input!$BJ558,0,X$14-$B558-1),0)","v":0},{"$f":"X558+ IF(AND(Y$14>$B558,$C558>$B558,Y$14-$B558<$C$5),OFFSET(Input!$BJ558,0,Y$14-$B558-1),0)","v":0},{"$f":"Y558+ IF(AND(Z$14>$B558,$C558>$B558,Z$14-$B558<$C$5),OFFSET(Input!$BJ558,0,Z$14-$B558-1),0)","v":0},{"$f":"Z558+ IF(AND(AA$14>$B558,$C558>$B558,AA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AA$14-$B558-1),0)","v":0},{"$f":"AA558+ IF(AND(AB$14>$B558,$C558>$B558,AB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AB$14-$B558-1),0)","v":0},{"$f":"AB558+ IF(AND(AC$14>$B558,$C558>$B558,AC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AC$14-$B558-1),0)","v":0},{"$f":"AC558+ IF(AND(AD$14>$B558,$C558>$B558,AD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AD$14-$B558-1),0)","v":0},{"$f":"AD558+ IF(AND(AE$14>$B558,$C558>$B558,AE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AE$14-$B558-1),0)","v":0},{"$f":"AE558+ IF(AND(AF$14>$B558,$C558>$B558,AF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AF$14-$B558-1),0)","v":0},{"$f":"AF558+ IF(AND(AG$14>$B558,$C558>$B558,AG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AG$14-$B558-1),0)","v":0},{"$f":"AG558+ IF(AND(AH$14>$B558,$C558>$B558,AH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AH$14-$B558-1),0)","v":0},{"$f":"AH558+ IF(AND(AI$14>$B558,$C558>$B558,AI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AI$14-$B558-1),0)","v":0},{"$f":"AI558+ IF(AND(AJ$14>$B558,$C558>$B558,AJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AJ$14-$B558-1),0)","v":0},{"$f":"AJ558+ IF(AND(AK$14>$B558,$C558>$B558,AK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AK$14-$B558-1),0)","v":0},{"$f":"AK558+ IF(AND(AL$14>$B558,$C558>$B558,AL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AL$14-$B558-1),0)","v":0},{"$f":"AL558+ IF(AND(AM$14>$B558,$C558>$B558,AM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AM$14-$B558-1),0)","v":0},{"$f":"AM558+ IF(AND(AN$14>$B558,$C558>$B558,AN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AN$14-$B558-1),0)","v":0},{"$f":"AN558+ IF(AND(AO$14>$B558,$C558>$B558,AO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AO$14-$B558-1),0)","v":0},{"$f":"AO558+ IF(AND(AP$14>$B558,$C558>$B558,AP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AP$14-$B558-1),0)","v":0},{"$f":"AP558+ IF(AND(AQ$14>$B558,$C558>$B558,AQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AQ$14-$B558-1),0)","v":0},{"$f":"AQ558+ IF(AND(AR$14>$B558,$C558>$B558,AR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AR$14-$B558-1),0)","v":0},{"$f":"AR558+ IF(AND(AS$14>$B558,$C558>$B558,AS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AS$14-$B558-1),0)","v":0},{"$f":"AS558+ IF(AND(AT$14>$B558,$C558>$B558,AT$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AT$14-$B558-1),0)","v":0},{"$f":"AT558+ IF(AND(AU$14>$B558,$C558>$B558,AU$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AU$14-$B558-1),0)","v":0},{"$f":"AU558+ IF(AND(AV$14>$B558,$C558>$B558,AV$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AV$14-$B558-1),0)","v":0},{"$f":"AV558+ IF(AND(AW$14>$B558,$C558>$B558,AW$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AW$14-$B558-1),0)","v":0},{"$f":"AW558+ IF(AND(AX$14>$B558,$C558>$B558,AX$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AX$14-$B558-1),0)","v":0},{"$f":"AX558+ IF(AND(AY$14>$B558,$C558>$B558,AY$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AY$14-$B558-1),0)","v":0},{"$f":"AY558+ IF(AND(AZ$14>$B558,$C558>$B558,AZ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,AZ$14-$B558-1),0)","v":0},{"$f":"AZ558+ IF(AND(BA$14>$B558,$C558>$B558,BA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BA$14-$B558-1),0)","v":0},{"$f":"BA558+ IF(AND(BB$14>$B558,$C558>$B558,BB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BB$14-$B558-1),0)","v":0},{"$f":"BB558+ IF(AND(BC$14>$B558,$C558>$B558,BC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BC$14-$B558-1),0)","v":0},{"$f":"BC558+ IF(AND(BD$14>$B558,$C558>$B558,BD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BD$14-$B558-1),0)","v":0},{"$f":"BD558+ IF(AND(BE$14>$B558,$C558>$B558,BE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BE$14-$B558-1),0)","v":0},{"$f":"BE558+ IF(AND(BF$14>$B558,$C558>$B558,BF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BF$14-$B558-1),0)","v":0},{"$f":"BF558+ IF(AND(BG$14>$B558,$C558>$B558,BG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BG$14-$B558-1),0)","v":0},{"$f":"BG558+ IF(AND(BH$14>$B558,$C558>$B558,BH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BH$14-$B558-1),0)","v":0},{"$f":"BH558+ IF(AND(BI$14>$B558,$C558>$B558,BI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BI$14-$B558-1),0)","v":0},{"$f":"BI558+ IF(AND(BJ$14>$B558,$C558>$B558,BJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BJ$14-$B558-1),0)","v":0},{"$f":"BJ558+ IF(AND(BK$14>$B558,$C558>$B558,BK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BK$14-$B558-1),0)","v":0},{"$f":"BK558+ IF(AND(BL$14>$B558,$C558>$B558,BL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BL$14-$B558-1),0)","v":0},{"$f":"BL558+ IF(AND(BM$14>$B558,$C558>$B558,BM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BM$14-$B558-1),0)","v":0},{"$f":"BM558+ IF(AND(BN$14>$B558,$C558>$B558,BN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BN$14-$B558-1),0)","v":0},{"$f":"BN558+ IF(AND(BO$14>$B558,$C558>$B558,BO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BO$14-$B558-1),0)","v":0},{"$f":"BO558+ IF(AND(BP$14>$B558,$C558>$B558,BP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BP$14-$B558-1),0)","v":0},{"$f":"BP558+ IF(AND(BQ$14>$B558,$C558>$B558,BQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BQ$14-$B558-1),0)","v":0},{"$f":"BQ558+ IF(AND(BR$14>$B558,$C558>$B558,BR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BR$14-$B558-1),0)","v":0},{"$f":"BR558+ IF(AND(BS$14>$B558,$C558>$B558,BS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BS$14-$B558-1),0)","v":0},{"$f":"BS558+ IF(AND(BT$14>$B558,$C558>$B558,BT$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BT$14-$B558-1),0)","v":0},{"$f":"BT558+ IF(AND(BU$14>$B558,$C558>$B558,BU$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BU$14-$B558-1),0)","v":0},{"$f":"BU558+ IF(AND(BV$14>$B558,$C558>$B558,BV$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BV$14-$B558-1),0)","v":0},{"$f":"BV558+ IF(AND(BW$14>$B558,$C558>$B558,BW$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BW$14-$B558-1),0)","v":0},{"$f":"BW558+ IF(AND(BX$14>$B558,$C558>$B558,BX$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BX$14-$B558-1),0)","v":0},{"$f":"BX558+ IF(AND(BY$14>$B558,$C558>$B558,BY$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BY$14-$B558-1),0)","v":0},{"$f":"BY558+ IF(AND(BZ$14>$B558,$C558>$B558,BZ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,BZ$14-$B558-1),0)","v":0},{"$f":"BZ558+ IF(AND(CA$14>$B558,$C558>$B558,CA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CA$14-$B558-1),0)","v":0},{"$f":"CA558+ IF(AND(CB$14>$B558,$C558>$B558,CB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CB$14-$B558-1),0)","v":0},{"$f":"CB558+ IF(AND(CC$14>$B558,$C558>$B558,CC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CC$14-$B558-1),0)","v":0},{"$f":"CC558+ IF(AND(CD$14>$B558,$C558>$B558,CD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CD$14-$B558-1),0)","v":0},{"$f":"CD558+ IF(AND(CE$14>$B558,$C558>$B558,CE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CE$14-$B558-1),0)","v":0},{"$f":"CE558+ IF(AND(CF$14>$B558,$C558>$B558,CF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CF$14-$B558-1),0)","v":0},{"$f":"CF558+ IF(AND(CG$14>$B558,$C558>$B558,CG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CG$14-$B558-1),0)","v":0},{"$f":"CG558+ IF(AND(CH$14>$B558,$C558>$B558,CH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CH$14-$B558-1),0)","v":0},{"$f":"CH558+ IF(AND(CI$14>$B558,$C558>$B558,CI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CI$14-$B558-1),0)","v":0},{"$f":"CI558+ IF(AND(CJ$14>$B558,$C558>$B558,CJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CJ$14-$B558-1),0)","v":0},{"$f":"CJ558+ IF(AND(CK$14>$B558,$C558>$B558,CK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CK$14-$B558-1),0)","v":0},{"$f":"CK558+ IF(AND(CL$14>$B558,$C558>$B558,CL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CL$14-$B558-1),0)","v":0},{"$f":"CL558+ IF(AND(CM$14>$B558,$C558>$B558,CM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CM$14-$B558-1),0)","v":0},{"$f":"CM558+ IF(AND(CN$14>$B558,$C558>$B558,CN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CN$14-$B558-1),0)","v":0},{"$f":"CN558+ IF(AND(CO$14>$B558,$C558>$B558,CO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CO$14-$B558-1),0)","v":0},{"$f":"CO558+ IF(AND(CP$14>$B558,$C558>$B558,CP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CP$14-$B558-1),0)","v":0},{"$f":"CP558+ IF(AND(CQ$14>$B558,$C558>$B558,CQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CQ$14-$B558-1),0)","v":0},{"$f":"CQ558+ IF(AND(CR$14>$B558,$C558>$B558,CR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CR$14-$B558-1),0)","v":0},{"$f":"CR558+ IF(AND(CS$14>$B558,$C558>$B558,CS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CS$14-$B558-1),0)","v":0},{"$f":"CS558+ IF(AND(CT$14>$B558,$C558>$B558,CT$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CT$14-$B558-1),0)","v":0},{"$f":"CT558+ IF(AND(CU$14>$B558,$C558>$B558,CU$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CU$14-$B558-1),0)","v":0},{"$f":"CU558+ IF(AND(CV$14>$B558,$C558>$B558,CV$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CV$14-$B558-1),0)","v":0},{"$f":"CV558+ IF(AND(CW$14>$B558,$C558>$B558,CW$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CW$14-$B558-1),0)","v":0},{"$f":"CW558+ IF(AND(CX$14>$B558,$C558>$B558,CX$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CX$14-$B558-1),0)","v":0},{"$f":"CX558+ IF(AND(CY$14>$B558,$C558>$B558,CY$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CY$14-$B558-1),0)","v":0},{"$f":"CY558+ IF(AND(CZ$14>$B558,$C558>$B558,CZ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,CZ$14-$B558-1),0)","v":0},{"$f":"CZ558+ IF(AND(DA$14>$B558,$C558>$B558,DA$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DA$14-$B558-1),0)","v":0},{"$f":"DA558+ IF(AND(DB$14>$B558,$C558>$B558,DB$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DB$14-$B558-1),0)","v":0},{"$f":"DB558+ IF(AND(DC$14>$B558,$C558>$B558,DC$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DC$14-$B558-1),0)","v":0},{"$f":"DC558+ IF(AND(DD$14>$B558,$C558>$B558,DD$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DD$14-$B558-1),0)","v":0},{"$f":"DD558+ IF(AND(DE$14>$B558,$C558>$B558,DE$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DE$14-$B558-1),0)","v":0},{"$f":"DE558+ IF(AND(DF$14>$B558,$C558>$B558,DF$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DF$14-$B558-1),0)","v":0},{"$f":"DF558+ IF(AND(DG$14>$B558,$C558>$B558,DG$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DG$14-$B558-1),0)","v":0},{"$f":"DG558+ IF(AND(DH$14>$B558,$C558>$B558,DH$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DH$14-$B558-1),0)","v":0},{"$f":"DH558+ IF(AND(DI$14>$B558,$C558>$B558,DI$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DI$14-$B558-1),0)","v":0},{"$f":"DI558+ IF(AND(DJ$14>$B558,$C558>$B558,DJ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DJ$14-$B558-1),0)","v":0},{"$f":"DJ558+ IF(AND(DK$14>$B558,$C558>$B558,DK$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DK$14-$B558-1),0)","v":0},{"$f":"DK558+ IF(AND(DL$14>$B558,$C558>$B558,DL$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DL$14-$B558-1),0)","v":0},{"$f":"DL558+ IF(AND(DM$14>$B558,$C558>$B558,DM$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DM$14-$B558-1),0)","v":0},{"$f":"DM558+ IF(AND(DN$14>$B558,$C558>$B558,DN$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DN$14-$B558-1),0)","v":0},{"$f":"DN558+ IF(AND(DO$14>$B558,$C558>$B558,DO$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DO$14-$B558-1),0)","v":0},{"$f":"DO558+ IF(AND(DP$14>$B558,$C558>$B558,DP$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DP$14-$B558-1),0)","v":0},{"$f":"DP558+ IF(AND(DQ$14>$B558,$C558>$B558,DQ$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DQ$14-$B558-1),0)","v":0},{"$f":"DQ558+ IF(AND(DR$14>$B558,$C558>$B558,DR$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DR$14-$B558-1),0)","v":0},{"$f":"DR558+ IF(AND(DS$14>$B558,$C558>$B558,DS$14-$B558<$C$5),OFFSET(Input!$BJ558,0,DS$14-$B558-1),0)","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":4},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":4},null,null,0,{"$f":"F583+ IF(AND(G$14>$B583,$C583>$B583,G$14-$B583<$C$5),OFFSET(Input!$BJ583,0,G$14-$B583-1),0)","v":0},{"$f":"G583+ IF(AND(H$14>$B583,$C583>$B583,H$14-$B583<$C$5),OFFSET(Input!$BJ583,0,H$14-$B583-1),0)","v":0},{"$f":"H583+ IF(AND(I$14>$B583,$C583>$B583,I$14-$B583<$C$5),OFFSET(Input!$BJ583,0,I$14-$B583-1),0)","v":0},{"$f":"I583+ IF(AND(J$14>$B583,$C583>$B583,J$14-$B583<$C$5),OFFSET(Input!$BJ583,0,J$14-$B583-1),0)","v":0},{"$f":"J583+ IF(AND(K$14>$B583,$C583>$B583,K$14-$B583<$C$5),OFFSET(Input!$BJ583,0,K$14-$B583-1),0)","v":0},{"$f":"K583+ IF(AND(L$14>$B583,$C583>$B583,L$14-$B583<$C$5),OFFSET(Input!$BJ583,0,L$14-$B583-1),0)","v":0},{"$f":"L583+ IF(AND(M$14>$B583,$C583>$B583,M$14-$B583<$C$5),OFFSET(Input!$BJ583,0,M$14-$B583-1),0)","v":0},{"$f":"M583+ IF(AND(N$14>$B583,$C583>$B583,N$14-$B583<$C$5),OFFSET(Input!$BJ583,0,N$14-$B583-1),0)","v":0},{"$f":"N583+ IF(AND(O$14>$B583,$C583>$B583,O$14-$B583<$C$5),OFFSET(Input!$BJ583,0,O$14-$B583-1),0)","v":0},{"$f":"O583+ IF(AND(P$14>$B583,$C583>$B583,P$14-$B583<$C$5),OFFSET(Input!$BJ583,0,P$14-$B583-1),0)","v":0},{"$f":"P583+ IF(AND(Q$14>$B583,$C583>$B583,Q$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Q$14-$B583-1),0)","v":0},{"$f":"Q583+ IF(AND(R$14>$B583,$C583>$B583,R$14-$B583<$C$5),OFFSET(Input!$BJ583,0,R$14-$B583-1),0)","v":0},{"$f":"R583+ IF(AND(S$14>$B583,$C583>$B583,S$14-$B583<$C$5),OFFSET(Input!$BJ583,0,S$14-$B583-1),0)","v":0},{"$f":"S583+ IF(AND(T$14>$B583,$C583>$B583,T$14-$B583<$C$5),OFFSET(Input!$BJ583,0,T$14-$B583-1),0)","v":0},{"$f":"T583+ IF(AND(U$14>$B583,$C583>$B583,U$14-$B583<$C$5),OFFSET(Input!$BJ583,0,U$14-$B583-1),0)","v":0},{"$f":"U583+ IF(AND(V$14>$B583,$C583>$B583,V$14-$B583<$C$5),OFFSET(Input!$BJ583,0,V$14-$B583-1),0)","v":0},{"$f":"V583+ IF(AND(W$14>$B583,$C583>$B583,W$14-$B583<$C$5),OFFSET(Input!$BJ583,0,W$14-$B583-1),0)","v":0},{"$f":"W583+ IF(AND(X$14>$B583,$C583>$B583,X$14-$B583<$C$5),OFFSET(Input!$BJ583,0,X$14-$B583-1),0)","v":0},{"$f":"X583+ IF(AND(Y$14>$B583,$C583>$B583,Y$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Y$14-$B583-1),0)","v":0},{"$f":"Y583+ IF(AND(Z$14>$B583,$C583>$B583,Z$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Z$14-$B583-1),0)","v":0},{"$f":"Z583+ IF(AND(AA$14>$B583,$C583>$B583,AA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AA$14-$B583-1),0)","v":0},{"$f":"AA583+ IF(AND(AB$14>$B583,$C583>$B583,AB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AB$14-$B583-1),0)","v":0},{"$f":"AB583+ IF(AND(AC$14>$B583,$C583>$B583,AC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AC$14-$B583-1),0)","v":0},{"$f":"AC583+ IF(AND(AD$14>$B583,$C583>$B583,AD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AD$14-$B583-1),0)","v":0},{"$f":"AD583+ IF(AND(AE$14>$B583,$C583>$B583,AE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AE$14-$B583-1),0)","v":0},{"$f":"AE583+ IF(AND(AF$14>$B583,$C583>$B583,AF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AF$14-$B583-1),0)","v":0},{"$f":"AF583+ IF(AND(AG$14>$B583,$C583>$B583,AG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AG$14-$B583-1),0)","v":0},{"$f":"AG583+ IF(AND(AH$14>$B583,$C583>$B583,AH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AH$14-$B583-1),0)","v":0},{"$f":"AH583+ IF(AND(AI$14>$B583,$C583>$B583,AI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AI$14-$B583-1),0)","v":0},{"$f":"AI583+ IF(AND(AJ$14>$B583,$C583>$B583,AJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AJ$14-$B583-1),0)","v":0},{"$f":"AJ583+ IF(AND(AK$14>$B583,$C583>$B583,AK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AK$14-$B583-1),0)","v":0},{"$f":"AK583+ IF(AND(AL$14>$B583,$C583>$B583,AL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AL$14-$B583-1),0)","v":0},{"$f":"AL583+ IF(AND(AM$14>$B583,$C583>$B583,AM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AM$14-$B583-1),0)","v":0},{"$f":"AM583+ IF(AND(AN$14>$B583,$C583>$B583,AN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AN$14-$B583-1),0)","v":0},{"$f":"AN583+ IF(AND(AO$14>$B583,$C583>$B583,AO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AO$14-$B583-1),0)","v":0},{"$f":"AO583+ IF(AND(AP$14>$B583,$C583>$B583,AP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AP$14-$B583-1),0)","v":0},{"$f":"AP583+ IF(AND(AQ$14>$B583,$C583>$B583,AQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AQ$14-$B583-1),0)","v":0},{"$f":"AQ583+ IF(AND(AR$14>$B583,$C583>$B583,AR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AR$14-$B583-1),0)","v":0},{"$f":"AR583+ IF(AND(AS$14>$B583,$C583>$B583,AS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AS$14-$B583-1),0)","v":0},{"$f":"AS583+ IF(AND(AT$14>$B583,$C583>$B583,AT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AT$14-$B583-1),0)","v":0},{"$f":"AT583+ IF(AND(AU$14>$B583,$C583>$B583,AU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AU$14-$B583-1),0)","v":0},{"$f":"AU583+ IF(AND(AV$14>$B583,$C583>$B583,AV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AV$14-$B583-1),0)","v":0},{"$f":"AV583+ IF(AND(AW$14>$B583,$C583>$B583,AW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AW$14-$B583-1),0)","v":0},{"$f":"AW583+ IF(AND(AX$14>$B583,$C583>$B583,AX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AX$14-$B583-1),0)","v":0},{"$f":"AX583+ IF(AND(AY$14>$B583,$C583>$B583,AY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AY$14-$B583-1),0)","v":0},{"$f":"AY583+ IF(AND(AZ$14>$B583,$C583>$B583,AZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AZ$14-$B583-1),0)","v":0},{"$f":"AZ583+ IF(AND(BA$14>$B583,$C583>$B583,BA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BA$14-$B583-1),0)","v":0},{"$f":"BA583+ IF(AND(BB$14>$B583,$C583>$B583,BB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BB$14-$B583-1),0)","v":0},{"$f":"BB583+ IF(AND(BC$14>$B583,$C583>$B583,BC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BC$14-$B583-1),0)","v":0},{"$f":"BC583+ IF(AND(BD$14>$B583,$C583>$B583,BD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BD$14-$B583-1),0)","v":0},{"$f":"BD583+ IF(AND(BE$14>$B583,$C583>$B583,BE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BE$14-$B583-1),0)","v":0},{"$f":"BE583+ IF(AND(BF$14>$B583,$C583>$B583,BF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BF$14-$B583-1),0)","v":0},{"$f":"BF583+ IF(AND(BG$14>$B583,$C583>$B583,BG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BG$14-$B583-1),0)","v":0},{"$f":"BG583+ IF(AND(BH$14>$B583,$C583>$B583,BH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BH$14-$B583-1),0)","v":0},{"$f":"BH583+ IF(AND(BI$14>$B583,$C583>$B583,BI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BI$14-$B583-1),0)","v":0},{"$f":"BI583+ IF(AND(BJ$14>$B583,$C583>$B583,BJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BJ$14-$B583-1),0)","v":0},{"$f":"BJ583+ IF(AND(BK$14>$B583,$C583>$B583,BK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BK$14-$B583-1),0)","v":0},{"$f":"BK583+ IF(AND(BL$14>$B583,$C583>$B583,BL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BL$14-$B583-1),0)","v":0},{"$f":"BL583+ IF(AND(BM$14>$B583,$C583>$B583,BM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BM$14-$B583-1),0)","v":0},{"$f":"BM583+ IF(AND(BN$14>$B583,$C583>$B583,BN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BN$14-$B583-1),0)","v":0},{"$f":"BN583+ IF(AND(BO$14>$B583,$C583>$B583,BO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BO$14-$B583-1),0)","v":0},{"$f":"BO583+ IF(AND(BP$14>$B583,$C583>$B583,BP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BP$14-$B583-1),0)","v":0},{"$f":"BP583+ IF(AND(BQ$14>$B583,$C583>$B583,BQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BQ$14-$B583-1),0)","v":0},{"$f":"BQ583+ IF(AND(BR$14>$B583,$C583>$B583,BR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BR$14-$B583-1),0)","v":0},{"$f":"BR583+ IF(AND(BS$14>$B583,$C583>$B583,BS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BS$14-$B583-1),0)","v":0},{"$f":"BS583+ IF(AND(BT$14>$B583,$C583>$B583,BT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BT$14-$B583-1),0)","v":0},{"$f":"BT583+ IF(AND(BU$14>$B583,$C583>$B583,BU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BU$14-$B583-1),0)","v":0},{"$f":"BU583+ IF(AND(BV$14>$B583,$C583>$B583,BV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BV$14-$B583-1),0)","v":0},{"$f":"BV583+ IF(AND(BW$14>$B583,$C583>$B583,BW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BW$14-$B583-1),0)","v":0},{"$f":"BW583+ IF(AND(BX$14>$B583,$C583>$B583,BX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BX$14-$B583-1),0)","v":0},{"$f":"BX583+ IF(AND(BY$14>$B583,$C583>$B583,BY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BY$14-$B583-1),0)","v":0},{"$f":"BY583+ IF(AND(BZ$14>$B583,$C583>$B583,BZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BZ$14-$B583-1),0)","v":0},{"$f":"BZ583+ IF(AND(CA$14>$B583,$C583>$B583,CA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CA$14-$B583-1),0)","v":0},{"$f":"CA583+ IF(AND(CB$14>$B583,$C583>$B583,CB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CB$14-$B583-1),0)","v":0},{"$f":"CB583+ IF(AND(CC$14>$B583,$C583>$B583,CC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CC$14-$B583-1),0)","v":0},{"$f":"CC583+ IF(AND(CD$14>$B583,$C583>$B583,CD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CD$14-$B583-1),0)","v":0},{"$f":"CD583+ IF(AND(CE$14>$B583,$C583>$B583,CE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CE$14-$B583-1),0)","v":0},{"$f":"CE583+ IF(AND(CF$14>$B583,$C583>$B583,CF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CF$14-$B583-1),0)","v":0},{"$f":"CF583+ IF(AND(CG$14>$B583,$C583>$B583,CG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CG$14-$B583-1),0)","v":0},{"$f":"CG583+ IF(AND(CH$14>$B583,$C583>$B583,CH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CH$14-$B583-1),0)","v":0},{"$f":"CH583+ IF(AND(CI$14>$B583,$C583>$B583,CI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CI$14-$B583-1),0)","v":0},{"$f":"CI583+ IF(AND(CJ$14>$B583,$C583>$B583,CJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CJ$14-$B583-1),0)","v":0},{"$f":"CJ583+ IF(AND(CK$14>$B583,$C583>$B583,CK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CK$14-$B583-1),0)","v":0},{"$f":"CK583+ IF(AND(CL$14>$B583,$C583>$B583,CL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CL$14-$B583-1),0)","v":0},{"$f":"CL583+ IF(AND(CM$14>$B583,$C583>$B583,CM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CM$14-$B583-1),0)","v":0},{"$f":"CM583+ IF(AND(CN$14>$B583,$C583>$B583,CN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CN$14-$B583-1),0)","v":0},{"$f":"CN583+ IF(AND(CO$14>$B583,$C583>$B583,CO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CO$14-$B583-1),0)","v":0},{"$f":"CO583+ IF(AND(CP$14>$B583,$C583>$B583,CP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CP$14-$B583-1),0)","v":0},{"$f":"CP583+ IF(AND(CQ$14>$B583,$C583>$B583,CQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CQ$14-$B583-1),0)","v":0},{"$f":"CQ583+ IF(AND(CR$14>$B583,$C583>$B583,CR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CR$14-$B583-1),0)","v":0},{"$f":"CR583+ IF(AND(CS$14>$B583,$C583>$B583,CS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CS$14-$B583-1),0)","v":0},{"$f":"CS583+ IF(AND(CT$14>$B583,$C583>$B583,CT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CT$14-$B583-1),0)","v":0},{"$f":"CT583+ IF(AND(CU$14>$B583,$C583>$B583,CU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CU$14-$B583-1),0)","v":0},{"$f":"CU583+ IF(AND(CV$14>$B583,$C583>$B583,CV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CV$14-$B583-1),0)","v":0},{"$f":"CV583+ IF(AND(CW$14>$B583,$C583>$B583,CW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CW$14-$B583-1),0)","v":0},{"$f":"CW583+ IF(AND(CX$14>$B583,$C583>$B583,CX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CX$14-$B583-1),0)","v":0},{"$f":"CX583+ IF(AND(CY$14>$B583,$C583>$B583,CY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CY$14-$B583-1),0)","v":0},{"$f":"CY583+ IF(AND(CZ$14>$B583,$C583>$B583,CZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CZ$14-$B583-1),0)","v":0},{"$f":"CZ583+ IF(AND(DA$14>$B583,$C583>$B583,DA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DA$14-$B583-1),0)","v":0},{"$f":"DA583+ IF(AND(DB$14>$B583,$C583>$B583,DB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DB$14-$B583-1),0)","v":0},{"$f":"DB583+ IF(AND(DC$14>$B583,$C583>$B583,DC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DC$14-$B583-1),0)","v":0},{"$f":"DC583+ IF(AND(DD$14>$B583,$C583>$B583,DD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DD$14-$B583-1),0)","v":0},{"$f":"DD583+ IF(AND(DE$14>$B583,$C583>$B583,DE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DE$14-$B583-1),0)","v":0},{"$f":"DE583+ IF(AND(DF$14>$B583,$C583>$B583,DF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DF$14-$B583-1),0)","v":0},{"$f":"DF583+ IF(AND(DG$14>$B583,$C583>$B583,DG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DG$14-$B583-1),0)","v":0},{"$f":"DG583+ IF(AND(DH$14>$B583,$C583>$B583,DH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DH$14-$B583-1),0)","v":0},{"$f":"DH583+ IF(AND(DI$14>$B583,$C583>$B583,DI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DI$14-$B583-1),0)","v":0},{"$f":"DI583+ IF(AND(DJ$14>$B583,$C583>$B583,DJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DJ$14-$B583-1),0)","v":0},{"$f":"DJ583+ IF(AND(DK$14>$B583,$C583>$B583,DK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DK$14-$B583-1),0)","v":0},{"$f":"DK583+ IF(AND(DL$14>$B583,$C583>$B583,DL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DL$14-$B583-1),0)","v":0},{"$f":"DL583+ IF(AND(DM$14>$B583,$C583>$B583,DM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DM$14-$B583-1),0)","v":0},{"$f":"DM583+ IF(AND(DN$14>$B583,$C583>$B583,DN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DN$14-$B583-1),0)","v":0},{"$f":"DN583+ IF(AND(DO$14>$B583,$C583>$B583,DO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DO$14-$B583-1),0)","v":0},{"$f":"DO583+ IF(AND(DP$14>$B583,$C583>$B583,DP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DP$14-$B583-1),0)","v":0},{"$f":"DP583+ IF(AND(DQ$14>$B583,$C583>$B583,DQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DQ$14-$B583-1),0)","v":0},{"$f":"DQ583+ IF(AND(DR$14>$B583,$C583>$B583,DR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DR$14-$B583-1),0)","v":0},{"$f":"DR583+ IF(AND(DS$14>$B583,$C583>$B583,DS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DS$14-$B583-1),0)","v":0}]
[{"$f":"Calcs!A598","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E598),1,Calcs!E598)*Periods,0)","v":4},{"$f":"ROUND(MAX(B598,Input!Z598*Periods),0)","v":4},null,null,0,{"$f":"F598+ IF(AND(G$14>$B598,$C598>$B598,G$14-$B598<$C$5),OFFSET(Input!$BJ598,0,G$14-$B598-1),0)","v":0},{"$f":"G598+ IF(AND(H$14>$B598,$C598>$B598,H$14-$B598<$C$5),OFFSET(Input!$BJ598,0,H$14-$B598-1),0)","v":0},{"$f":"H598+ IF(AND(I$14>$B598,$C598>$B598,I$14-$B598<$C$5),OFFSET(Input!$BJ598,0,I$14-$B598-1),0)","v":0},{"$f":"I598+ IF(AND(J$14>$B598,$C598>$B598,J$14-$B598<$C$5),OFFSET(Input!$BJ598,0,J$14-$B598-1),0)","v":0},{"$f":"J598+ IF(AND(K$14>$B598,$C598>$B598,K$14-$B598<$C$5),OFFSET(Input!$BJ598,0,K$14-$B598-1),0)","v":0},{"$f":"K598+ IF(AND(L$14>$B598,$C598>$B598,L$14-$B598<$C$5),OFFSET(Input!$BJ598,0,L$14-$B598-1),0)","v":0},{"$f":"L598+ IF(AND(M$14>$B598,$C598>$B598,M$14-$B598<$C$5),OFFSET(Input!$BJ598,0,M$14-$B598-1),0)","v":0},{"$f":"M598+ IF(AND(N$14>$B598,$C598>$B598,N$14-$B598<$C$5),OFFSET(Input!$BJ598,0,N$14-$B598-1),0)","v":0},{"$f":"N598+ IF(AND(O$14>$B598,$C598>$B598,O$14-$B598<$C$5),OFFSET(Input!$BJ598,0,O$14-$B598-1),0)","v":0},{"$f":"O598+ IF(AND(P$14>$B598,$C598>$B598,P$14-$B598<$C$5),OFFSET(Input!$BJ598,0,P$14-$B598-1),0)","v":0},{"$f":"P598+ IF(AND(Q$14>$B598,$C598>$B598,Q$14-$B598<$C$5),OFFSET(Input!$BJ598,0,Q$14-$B598-1),0)","v":0},{"$f":"Q598+ IF(AND(R$14>$B598,$C598>$B598,R$14-$B598<$C$5),OFFSET(Input!$BJ598,0,R$14-$B598-1),0)","v":0},{"$f":"R598+ IF(AND(S$14>$B598,$C598>$B598,S$14-$B598<$C$5),OFFSET(Input!$BJ598,0,S$14-$B598-1),0)","v":0},{"$f":"S598+ IF(AND(T$14>$B598,$C598>$B598,T$14-$B598<$C$5),OFFSET(Input!$BJ598,0,T$14-$B598-1),0)","v":0},{"$f":"T598+ IF(AND(U$14>$B598,$C598>$B598,U$14-$B598<$C$5),OFFSET(Input!$BJ598,0,U$14-$B598-1),0)","v":0},{"$f":"U598+ IF(AND(V$14>$B598,$C598>$B598,V$14-$B598<$C$5),OFFSET(Input!$BJ598,0,V$14-$B598-1),0)","v":0},{"$f":"V598+ IF(AND(W$14>$B598,$C598>$B598,W$14-$B598<$C$5),OFFSET(Input!$BJ598,0,W$14-$B598-1),0)","v":0},{"$f":"W598+ IF(AND(X$14>$B598,$C598>$B598,X$14-$B598<$C$5),OFFSET(Input!$BJ598,0,X$14-$B598-1),0)","v":0},{"$f":"X598+ IF(AND(Y$14>$B598,$C598>$B598,Y$14-$B598<$C$5),OFFSET(Input!$BJ598,0,Y$14-$B598-1),0)","v":0},{"$f":"Y598+ IF(AND(Z$14>$B598,$C598>$B598,Z$14-$B598<$C$5),OFFSET(Input!$BJ598,0,Z$14-$B598-1),0)","v":0},{"$f":"Z598+ IF(AND(AA$14>$B598,$C598>$B598,AA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AA$14-$B598-1),0)","v":0},{"$f":"AA598+ IF(AND(AB$14>$B598,$C598>$B598,AB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AB$14-$B598-1),0)","v":0},{"$f":"AB598+ IF(AND(AC$14>$B598,$C598>$B598,AC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AC$14-$B598-1),0)","v":0},{"$f":"AC598+ IF(AND(AD$14>$B598,$C598>$B598,AD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AD$14-$B598-1),0)","v":0},{"$f":"AD598+ IF(AND(AE$14>$B598,$C598>$B598,AE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AE$14-$B598-1),0)","v":0},{"$f":"AE598+ IF(AND(AF$14>$B598,$C598>$B598,AF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AF$14-$B598-1),0)","v":0},{"$f":"AF598+ IF(AND(AG$14>$B598,$C598>$B598,AG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AG$14-$B598-1),0)","v":0},{"$f":"AG598+ IF(AND(AH$14>$B598,$C598>$B598,AH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AH$14-$B598-1),0)","v":0},{"$f":"AH598+ IF(AND(AI$14>$B598,$C598>$B598,AI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AI$14-$B598-1),0)","v":0},{"$f":"AI598+ IF(AND(AJ$14>$B598,$C598>$B598,AJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AJ$14-$B598-1),0)","v":0},{"$f":"AJ598+ IF(AND(AK$14>$B598,$C598>$B598,AK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AK$14-$B598-1),0)","v":0},{"$f":"AK598+ IF(AND(AL$14>$B598,$C598>$B598,AL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AL$14-$B598-1),0)","v":0},{"$f":"AL598+ IF(AND(AM$14>$B598,$C598>$B598,AM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AM$14-$B598-1),0)","v":0},{"$f":"AM598+ IF(AND(AN$14>$B598,$C598>$B598,AN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AN$14-$B598-1),0)","v":0},{"$f":"AN598+ IF(AND(AO$14>$B598,$C598>$B598,AO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AO$14-$B598-1),0)","v":0},{"$f":"AO598+ IF(AND(AP$14>$B598,$C598>$B598,AP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AP$14-$B598-1),0)","v":0},{"$f":"AP598+ IF(AND(AQ$14>$B598,$C598>$B598,AQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AQ$14-$B598-1),0)","v":0},{"$f":"AQ598+ IF(AND(AR$14>$B598,$C598>$B598,AR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AR$14-$B598-1),0)","v":0},{"$f":"AR598+ IF(AND(AS$14>$B598,$C598>$B598,AS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AS$14-$B598-1),0)","v":0},{"$f":"AS598+ IF(AND(AT$14>$B598,$C598>$B598,AT$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AT$14-$B598-1),0)","v":0},{"$f":"AT598+ IF(AND(AU$14>$B598,$C598>$B598,AU$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AU$14-$B598-1),0)","v":0},{"$f":"AU598+ IF(AND(AV$14>$B598,$C598>$B598,AV$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AV$14-$B598-1),0)","v":0},{"$f":"AV598+ IF(AND(AW$14>$B598,$C598>$B598,AW$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AW$14-$B598-1),0)","v":0},{"$f":"AW598+ IF(AND(AX$14>$B598,$C598>$B598,AX$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AX$14-$B598-1),0)","v":0},{"$f":"AX598+ IF(AND(AY$14>$B598,$C598>$B598,AY$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AY$14-$B598-1),0)","v":0},{"$f":"AY598+ IF(AND(AZ$14>$B598,$C598>$B598,AZ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,AZ$14-$B598-1),0)","v":0},{"$f":"AZ598+ IF(AND(BA$14>$B598,$C598>$B598,BA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BA$14-$B598-1),0)","v":0},{"$f":"BA598+ IF(AND(BB$14>$B598,$C598>$B598,BB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BB$14-$B598-1),0)","v":0},{"$f":"BB598+ IF(AND(BC$14>$B598,$C598>$B598,BC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BC$14-$B598-1),0)","v":0},{"$f":"BC598+ IF(AND(BD$14>$B598,$C598>$B598,BD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BD$14-$B598-1),0)","v":0},{"$f":"BD598+ IF(AND(BE$14>$B598,$C598>$B598,BE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BE$14-$B598-1),0)","v":0},{"$f":"BE598+ IF(AND(BF$14>$B598,$C598>$B598,BF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BF$14-$B598-1),0)","v":0},{"$f":"BF598+ IF(AND(BG$14>$B598,$C598>$B598,BG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BG$14-$B598-1),0)","v":0},{"$f":"BG598+ IF(AND(BH$14>$B598,$C598>$B598,BH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BH$14-$B598-1),0)","v":0},{"$f":"BH598+ IF(AND(BI$14>$B598,$C598>$B598,BI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BI$14-$B598-1),0)","v":0},{"$f":"BI598+ IF(AND(BJ$14>$B598,$C598>$B598,BJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BJ$14-$B598-1),0)","v":0},{"$f":"BJ598+ IF(AND(BK$14>$B598,$C598>$B598,BK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BK$14-$B598-1),0)","v":0},{"$f":"BK598+ IF(AND(BL$14>$B598,$C598>$B598,BL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BL$14-$B598-1),0)","v":0},{"$f":"BL598+ IF(AND(BM$14>$B598,$C598>$B598,BM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BM$14-$B598-1),0)","v":0},{"$f":"BM598+ IF(AND(BN$14>$B598,$C598>$B598,BN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BN$14-$B598-1),0)","v":0},{"$f":"BN598+ IF(AND(BO$14>$B598,$C598>$B598,BO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BO$14-$B598-1),0)","v":0},{"$f":"BO598+ IF(AND(BP$14>$B598,$C598>$B598,BP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BP$14-$B598-1),0)","v":0},{"$f":"BP598+ IF(AND(BQ$14>$B598,$C598>$B598,BQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BQ$14-$B598-1),0)","v":0},{"$f":"BQ598+ IF(AND(BR$14>$B598,$C598>$B598,BR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BR$14-$B598-1),0)","v":0},{"$f":"BR598+ IF(AND(BS$14>$B598,$C598>$B598,BS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BS$14-$B598-1),0)","v":0},{"$f":"BS598+ IF(AND(BT$14>$B598,$C598>$B598,BT$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BT$14-$B598-1),0)","v":0},{"$f":"BT598+ IF(AND(BU$14>$B598,$C598>$B598,BU$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BU$14-$B598-1),0)","v":0},{"$f":"BU598+ IF(AND(BV$14>$B598,$C598>$B598,BV$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BV$14-$B598-1),0)","v":0},{"$f":"BV598+ IF(AND(BW$14>$B598,$C598>$B598,BW$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BW$14-$B598-1),0)","v":0},{"$f":"BW598+ IF(AND(BX$14>$B598,$C598>$B598,BX$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BX$14-$B598-1),0)","v":0},{"$f":"BX598+ IF(AND(BY$14>$B598,$C598>$B598,BY$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BY$14-$B598-1),0)","v":0},{"$f":"BY598+ IF(AND(BZ$14>$B598,$C598>$B598,BZ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,BZ$14-$B598-1),0)","v":0},{"$f":"BZ598+ IF(AND(CA$14>$B598,$C598>$B598,CA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CA$14-$B598-1),0)","v":0},{"$f":"CA598+ IF(AND(CB$14>$B598,$C598>$B598,CB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CB$14-$B598-1),0)","v":0},{"$f":"CB598+ IF(AND(CC$14>$B598,$C598>$B598,CC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CC$14-$B598-1),0)","v":0},{"$f":"CC598+ IF(AND(CD$14>$B598,$C598>$B598,CD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CD$14-$B598-1),0)","v":0},{"$f":"CD598+ IF(AND(CE$14>$B598,$C598>$B598,CE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CE$14-$B598-1),0)","v":0},{"$f":"CE598+ IF(AND(CF$14>$B598,$C598>$B598,CF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CF$14-$B598-1),0)","v":0},{"$f":"CF598+ IF(AND(CG$14>$B598,$C598>$B598,CG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CG$14-$B598-1),0)","v":0},{"$f":"CG598+ IF(AND(CH$14>$B598,$C598>$B598,CH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CH$14-$B598-1),0)","v":0},{"$f":"CH598+ IF(AND(CI$14>$B598,$C598>$B598,CI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CI$14-$B598-1),0)","v":0},{"$f":"CI598+ IF(AND(CJ$14>$B598,$C598>$B598,CJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CJ$14-$B598-1),0)","v":0},{"$f":"CJ598+ IF(AND(CK$14>$B598,$C598>$B598,CK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CK$14-$B598-1),0)","v":0},{"$f":"CK598+ IF(AND(CL$14>$B598,$C598>$B598,CL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CL$14-$B598-1),0)","v":0},{"$f":"CL598+ IF(AND(CM$14>$B598,$C598>$B598,CM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CM$14-$B598-1),0)","v":0},{"$f":"CM598+ IF(AND(CN$14>$B598,$C598>$B598,CN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CN$14-$B598-1),0)","v":0},{"$f":"CN598+ IF(AND(CO$14>$B598,$C598>$B598,CO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CO$14-$B598-1),0)","v":0},{"$f":"CO598+ IF(AND(CP$14>$B598,$C598>$B598,CP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CP$14-$B598-1),0)","v":0},{"$f":"CP598+ IF(AND(CQ$14>$B598,$C598>$B598,CQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CQ$14-$B598-1),0)","v":0},{"$f":"CQ598+ IF(AND(CR$14>$B598,$C598>$B598,CR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CR$14-$B598-1),0)","v":0},{"$f":"CR598+ IF(AND(CS$14>$B598,$C598>$B598,CS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CS$14-$B598-1),0)","v":0},{"$f":"CS598+ IF(AND(CT$14>$B598,$C598>$B598,CT$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CT$14-$B598-1),0)","v":0},{"$f":"CT598+ IF(AND(CU$14>$B598,$C598>$B598,CU$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CU$14-$B598-1),0)","v":0},{"$f":"CU598+ IF(AND(CV$14>$B598,$C598>$B598,CV$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CV$14-$B598-1),0)","v":0},{"$f":"CV598+ IF(AND(CW$14>$B598,$C598>$B598,CW$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CW$14-$B598-1),0)","v":0},{"$f":"CW598+ IF(AND(CX$14>$B598,$C598>$B598,CX$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CX$14-$B598-1),0)","v":0},{"$f":"CX598+ IF(AND(CY$14>$B598,$C598>$B598,CY$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CY$14-$B598-1),0)","v":0},{"$f":"CY598+ IF(AND(CZ$14>$B598,$C598>$B598,CZ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,CZ$14-$B598-1),0)","v":0},{"$f":"CZ598+ IF(AND(DA$14>$B598,$C598>$B598,DA$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DA$14-$B598-1),0)","v":0},{"$f":"DA598+ IF(AND(DB$14>$B598,$C598>$B598,DB$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DB$14-$B598-1),0)","v":0},{"$f":"DB598+ IF(AND(DC$14>$B598,$C598>$B598,DC$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DC$14-$B598-1),0)","v":0},{"$f":"DC598+ IF(AND(DD$14>$B598,$C598>$B598,DD$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DD$14-$B598-1),0)","v":0},{"$f":"DD598+ IF(AND(DE$14>$B598,$C598>$B598,DE$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DE$14-$B598-1),0)","v":0},{"$f":"DE598+ IF(AND(DF$14>$B598,$C598>$B598,DF$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DF$14-$B598-1),0)","v":0},{"$f":"DF598+ IF(AND(DG$14>$B598,$C598>$B598,DG$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DG$14-$B598-1),0)","v":0},{"$f":"DG598+ IF(AND(DH$14>$B598,$C598>$B598,DH$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DH$14-$B598-1),0)","v":0},{"$f":"DH598+ IF(AND(DI$14>$B598,$C598>$B598,DI$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DI$14-$B598-1),0)","v":0},{"$f":"DI598+ IF(AND(DJ$14>$B598,$C598>$B598,DJ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DJ$14-$B598-1),0)","v":0},{"$f":"DJ598+ IF(AND(DK$14>$B598,$C598>$B598,DK$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DK$14-$B598-1),0)","v":0},{"$f":"DK598+ IF(AND(DL$14>$B598,$C598>$B598,DL$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DL$14-$B598-1),0)","v":0},{"$f":"DL598+ IF(AND(DM$14>$B598,$C598>$B598,DM$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DM$14-$B598-1),0)","v":0},{"$f":"DM598+ IF(AND(DN$14>$B598,$C598>$B598,DN$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DN$14-$B598-1),0)","v":0},{"$f":"DN598+ IF(AND(DO$14>$B598,$C598>$B598,DO$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DO$14-$B598-1),0)","v":0},{"$f":"DO598+ IF(AND(DP$14>$B598,$C598>$B598,DP$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DP$14-$B598-1),0)","v":0},{"$f":"DP598+ IF(AND(DQ$14>$B598,$C598>$B598,DQ$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DQ$14-$B598-1),0)","v":0},{"$f":"DQ598+ IF(AND(DR$14>$B598,$C598>$B598,DR$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DR$14-$B598-1),0)","v":0},{"$f":"DR598+ IF(AND(DS$14>$B598,$C598>$B598,DS$14-$B598<$C$5),OFFSET(Input!$BJ598,0,DS$14-$B598-1),0)","v":0}]
[{"$f":"Calcs!A613","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E613),1,Calcs!E613)*Periods,0)","v":4},{"$f":"ROUND(MAX(B613,Input!Z613*Periods),0)","v":4},null,null,0,{"$f":"F613+ IF(AND(G$14>$B613,$C613>$B613,G$14-$B613<$C$5),OFFSET(Input!$BJ613,0,G$14-$B613-1),0)","v":0},{"$f":"G613+ IF(AND(H$14>$B613,$C613>$B613,H$14-$B613<$C$5),OFFSET(Input!$BJ613,0,H$14-$B613-1),0)","v":0},{"$f":"H613+ IF(AND(I$14>$B613,$C613>$B613,I$14-$B613<$C$5),OFFSET(Input!$BJ613,0,I$14-$B613-1),0)","v":0},{"$f":"I613+ IF(AND(J$14>$B613,$C613>$B613,J$14-$B613<$C$5),OFFSET(Input!$BJ613,0,J$14-$B613-1),0)","v":0},{"$f":"J613+ IF(AND(K$14>$B613,$C613>$B613,K$14-$B613<$C$5),OFFSET(Input!$BJ613,0,K$14-$B613-1),0)","v":0},{"$f":"K613+ IF(AND(L$14>$B613,$C613>$B613,L$14-$B613<$C$5),OFFSET(Input!$BJ613,0,L$14-$B613-1),0)","v":0},{"$f":"L613+ IF(AND(M$14>$B613,$C613>$B613,M$14-$B613<$C$5),OFFSET(Input!$BJ613,0,M$14-$B613-1),0)","v":0},{"$f":"M613+ IF(AND(N$14>$B613,$C613>$B613,N$14-$B613<$C$5),OFFSET(Input!$BJ613,0,N$14-$B613-1),0)","v":0},{"$f":"N613+ IF(AND(O$14>$B613,$C613>$B613,O$14-$B613<$C$5),OFFSET(Input!$BJ613,0,O$14-$B613-1),0)","v":0},{"$f":"O613+ IF(AND(P$14>$B613,$C613>$B613,P$14-$B613<$C$5),OFFSET(Input!$BJ613,0,P$14-$B613-1),0)","v":0},{"$f":"P613+ IF(AND(Q$14>$B613,$C613>$B613,Q$14-$B613<$C$5),OFFSET(Input!$BJ613,0,Q$14-$B613-1),0)","v":0},{"$f":"Q613+ IF(AND(R$14>$B613,$C613>$B613,R$14-$B613<$C$5),OFFSET(Input!$BJ613,0,R$14-$B613-1),0)","v":0},{"$f":"R613+ IF(AND(S$14>$B613,$C613>$B613,S$14-$B613<$C$5),OFFSET(Input!$BJ613,0,S$14-$B613-1),0)","v":0},{"$f":"S613+ IF(AND(T$14>$B613,$C613>$B613,T$14-$B613<$C$5),OFFSET(Input!$BJ613,0,T$14-$B613-1),0)","v":0},{"$f":"T613+ IF(AND(U$14>$B613,$C613>$B613,U$14-$B613<$C$5),OFFSET(Input!$BJ613,0,U$14-$B613-1),0)","v":0},{"$f":"U613+ IF(AND(V$14>$B613,$C613>$B613,V$14-$B613<$C$5),OFFSET(Input!$BJ613,0,V$14-$B613-1),0)","v":0},{"$f":"V613+ IF(AND(W$14>$B613,$C613>$B613,W$14-$B613<$C$5),OFFSET(Input!$BJ613,0,W$14-$B613-1),0)","v":0},{"$f":"W613+ IF(AND(X$14>$B613,$C613>$B613,X$14-$B613<$C$5),OFFSET(Input!$BJ613,0,X$14-$B613-1),0)","v":0},{"$f":"X613+ IF(AND(Y$14>$B613,$C613>$B613,Y$14-$B613<$C$5),OFFSET(Input!$BJ613,0,Y$14-$B613-1),0)","v":0},{"$f":"Y613+ IF(AND(Z$14>$B613,$C613>$B613,Z$14-$B613<$C$5),OFFSET(Input!$BJ613,0,Z$14-$B613-1),0)","v":0},{"$f":"Z613+ IF(AND(AA$14>$B613,$C613>$B613,AA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AA$14-$B613-1),0)","v":0},{"$f":"AA613+ IF(AND(AB$14>$B613,$C613>$B613,AB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AB$14-$B613-1),0)","v":0},{"$f":"AB613+ IF(AND(AC$14>$B613,$C613>$B613,AC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AC$14-$B613-1),0)","v":0},{"$f":"AC613+ IF(AND(AD$14>$B613,$C613>$B613,AD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AD$14-$B613-1),0)","v":0},{"$f":"AD613+ IF(AND(AE$14>$B613,$C613>$B613,AE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AE$14-$B613-1),0)","v":0},{"$f":"AE613+ IF(AND(AF$14>$B613,$C613>$B613,AF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AF$14-$B613-1),0)","v":0},{"$f":"AF613+ IF(AND(AG$14>$B613,$C613>$B613,AG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AG$14-$B613-1),0)","v":0},{"$f":"AG613+ IF(AND(AH$14>$B613,$C613>$B613,AH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AH$14-$B613-1),0)","v":0},{"$f":"AH613+ IF(AND(AI$14>$B613,$C613>$B613,AI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AI$14-$B613-1),0)","v":0},{"$f":"AI613+ IF(AND(AJ$14>$B613,$C613>$B613,AJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AJ$14-$B613-1),0)","v":0},{"$f":"AJ613+ IF(AND(AK$14>$B613,$C613>$B613,AK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AK$14-$B613-1),0)","v":0},{"$f":"AK613+ IF(AND(AL$14>$B613,$C613>$B613,AL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AL$14-$B613-1),0)","v":0},{"$f":"AL613+ IF(AND(AM$14>$B613,$C613>$B613,AM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AM$14-$B613-1),0)","v":0},{"$f":"AM613+ IF(AND(AN$14>$B613,$C613>$B613,AN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AN$14-$B613-1),0)","v":0},{"$f":"AN613+ IF(AND(AO$14>$B613,$C613>$B613,AO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AO$14-$B613-1),0)","v":0},{"$f":"AO613+ IF(AND(AP$14>$B613,$C613>$B613,AP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AP$14-$B613-1),0)","v":0},{"$f":"AP613+ IF(AND(AQ$14>$B613,$C613>$B613,AQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AQ$14-$B613-1),0)","v":0},{"$f":"AQ613+ IF(AND(AR$14>$B613,$C613>$B613,AR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AR$14-$B613-1),0)","v":0},{"$f":"AR613+ IF(AND(AS$14>$B613,$C613>$B613,AS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AS$14-$B613-1),0)","v":0},{"$f":"AS613+ IF(AND(AT$14>$B613,$C613>$B613,AT$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AT$14-$B613-1),0)","v":0},{"$f":"AT613+ IF(AND(AU$14>$B613,$C613>$B613,AU$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AU$14-$B613-1),0)","v":0},{"$f":"AU613+ IF(AND(AV$14>$B613,$C613>$B613,AV$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AV$14-$B613-1),0)","v":0},{"$f":"AV613+ IF(AND(AW$14>$B613,$C613>$B613,AW$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AW$14-$B613-1),0)","v":0},{"$f":"AW613+ IF(AND(AX$14>$B613,$C613>$B613,AX$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AX$14-$B613-1),0)","v":0},{"$f":"AX613+ IF(AND(AY$14>$B613,$C613>$B613,AY$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AY$14-$B613-1),0)","v":0},{"$f":"AY613+ IF(AND(AZ$14>$B613,$C613>$B613,AZ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,AZ$14-$B613-1),0)","v":0},{"$f":"AZ613+ IF(AND(BA$14>$B613,$C613>$B613,BA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BA$14-$B613-1),0)","v":0},{"$f":"BA613+ IF(AND(BB$14>$B613,$C613>$B613,BB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BB$14-$B613-1),0)","v":0},{"$f":"BB613+ IF(AND(BC$14>$B613,$C613>$B613,BC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BC$14-$B613-1),0)","v":0},{"$f":"BC613+ IF(AND(BD$14>$B613,$C613>$B613,BD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BD$14-$B613-1),0)","v":0},{"$f":"BD613+ IF(AND(BE$14>$B613,$C613>$B613,BE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BE$14-$B613-1),0)","v":0},{"$f":"BE613+ IF(AND(BF$14>$B613,$C613>$B613,BF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BF$14-$B613-1),0)","v":0},{"$f":"BF613+ IF(AND(BG$14>$B613,$C613>$B613,BG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BG$14-$B613-1),0)","v":0},{"$f":"BG613+ IF(AND(BH$14>$B613,$C613>$B613,BH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BH$14-$B613-1),0)","v":0},{"$f":"BH613+ IF(AND(BI$14>$B613,$C613>$B613,BI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BI$14-$B613-1),0)","v":0},{"$f":"BI613+ IF(AND(BJ$14>$B613,$C613>$B613,BJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BJ$14-$B613-1),0)","v":0},{"$f":"BJ613+ IF(AND(BK$14>$B613,$C613>$B613,BK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BK$14-$B613-1),0)","v":0},{"$f":"BK613+ IF(AND(BL$14>$B613,$C613>$B613,BL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BL$14-$B613-1),0)","v":0},{"$f":"BL613+ IF(AND(BM$14>$B613,$C613>$B613,BM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BM$14-$B613-1),0)","v":0},{"$f":"BM613+ IF(AND(BN$14>$B613,$C613>$B613,BN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BN$14-$B613-1),0)","v":0},{"$f":"BN613+ IF(AND(BO$14>$B613,$C613>$B613,BO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BO$14-$B613-1),0)","v":0},{"$f":"BO613+ IF(AND(BP$14>$B613,$C613>$B613,BP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BP$14-$B613-1),0)","v":0},{"$f":"BP613+ IF(AND(BQ$14>$B613,$C613>$B613,BQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BQ$14-$B613-1),0)","v":0},{"$f":"BQ613+ IF(AND(BR$14>$B613,$C613>$B613,BR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BR$14-$B613-1),0)","v":0},{"$f":"BR613+ IF(AND(BS$14>$B613,$C613>$B613,BS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BS$14-$B613-1),0)","v":0},{"$f":"BS613+ IF(AND(BT$14>$B613,$C613>$B613,BT$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BT$14-$B613-1),0)","v":0},{"$f":"BT613+ IF(AND(BU$14>$B613,$C613>$B613,BU$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BU$14-$B613-1),0)","v":0},{"$f":"BU613+ IF(AND(BV$14>$B613,$C613>$B613,BV$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BV$14-$B613-1),0)","v":0},{"$f":"BV613+ IF(AND(BW$14>$B613,$C613>$B613,BW$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BW$14-$B613-1),0)","v":0},{"$f":"BW613+ IF(AND(BX$14>$B613,$C613>$B613,BX$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BX$14-$B613-1),0)","v":0},{"$f":"BX613+ IF(AND(BY$14>$B613,$C613>$B613,BY$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BY$14-$B613-1),0)","v":0},{"$f":"BY613+ IF(AND(BZ$14>$B613,$C613>$B613,BZ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,BZ$14-$B613-1),0)","v":0},{"$f":"BZ613+ IF(AND(CA$14>$B613,$C613>$B613,CA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CA$14-$B613-1),0)","v":0},{"$f":"CA613+ IF(AND(CB$14>$B613,$C613>$B613,CB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CB$14-$B613-1),0)","v":0},{"$f":"CB613+ IF(AND(CC$14>$B613,$C613>$B613,CC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CC$14-$B613-1),0)","v":0},{"$f":"CC613+ IF(AND(CD$14>$B613,$C613>$B613,CD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CD$14-$B613-1),0)","v":0},{"$f":"CD613+ IF(AND(CE$14>$B613,$C613>$B613,CE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CE$14-$B613-1),0)","v":0},{"$f":"CE613+ IF(AND(CF$14>$B613,$C613>$B613,CF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CF$14-$B613-1),0)","v":0},{"$f":"CF613+ IF(AND(CG$14>$B613,$C613>$B613,CG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CG$14-$B613-1),0)","v":0},{"$f":"CG613+ IF(AND(CH$14>$B613,$C613>$B613,CH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CH$14-$B613-1),0)","v":0},{"$f":"CH613+ IF(AND(CI$14>$B613,$C613>$B613,CI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CI$14-$B613-1),0)","v":0},{"$f":"CI613+ IF(AND(CJ$14>$B613,$C613>$B613,CJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CJ$14-$B613-1),0)","v":0},{"$f":"CJ613+ IF(AND(CK$14>$B613,$C613>$B613,CK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CK$14-$B613-1),0)","v":0},{"$f":"CK613+ IF(AND(CL$14>$B613,$C613>$B613,CL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CL$14-$B613-1),0)","v":0},{"$f":"CL613+ IF(AND(CM$14>$B613,$C613>$B613,CM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CM$14-$B613-1),0)","v":0},{"$f":"CM613+ IF(AND(CN$14>$B613,$C613>$B613,CN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CN$14-$B613-1),0)","v":0},{"$f":"CN613+ IF(AND(CO$14>$B613,$C613>$B613,CO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CO$14-$B613-1),0)","v":0},{"$f":"CO613+ IF(AND(CP$14>$B613,$C613>$B613,CP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CP$14-$B613-1),0)","v":0},{"$f":"CP613+ IF(AND(CQ$14>$B613,$C613>$B613,CQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CQ$14-$B613-1),0)","v":0},{"$f":"CQ613+ IF(AND(CR$14>$B613,$C613>$B613,CR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CR$14-$B613-1),0)","v":0},{"$f":"CR613+ IF(AND(CS$14>$B613,$C613>$B613,CS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CS$14-$B613-1),0)","v":0},{"$f":"CS613+ IF(AND(CT$14>$B613,$C613>$B613,CT$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CT$14-$B613-1),0)","v":0},{"$f":"CT613+ IF(AND(CU$14>$B613,$C613>$B613,CU$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CU$14-$B613-1),0)","v":0},{"$f":"CU613+ IF(AND(CV$14>$B613,$C613>$B613,CV$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CV$14-$B613-1),0)","v":0},{"$f":"CV613+ IF(AND(CW$14>$B613,$C613>$B613,CW$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CW$14-$B613-1),0)","v":0},{"$f":"CW613+ IF(AND(CX$14>$B613,$C613>$B613,CX$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CX$14-$B613-1),0)","v":0},{"$f":"CX613+ IF(AND(CY$14>$B613,$C613>$B613,CY$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CY$14-$B613-1),0)","v":0},{"$f":"CY613+ IF(AND(CZ$14>$B613,$C613>$B613,CZ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,CZ$14-$B613-1),0)","v":0},{"$f":"CZ613+ IF(AND(DA$14>$B613,$C613>$B613,DA$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DA$14-$B613-1),0)","v":0},{"$f":"DA613+ IF(AND(DB$14>$B613,$C613>$B613,DB$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DB$14-$B613-1),0)","v":0},{"$f":"DB613+ IF(AND(DC$14>$B613,$C613>$B613,DC$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DC$14-$B613-1),0)","v":0},{"$f":"DC613+ IF(AND(DD$14>$B613,$C613>$B613,DD$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DD$14-$B613-1),0)","v":0},{"$f":"DD613+ IF(AND(DE$14>$B613,$C613>$B613,DE$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DE$14-$B613-1),0)","v":0},{"$f":"DE613+ IF(AND(DF$14>$B613,$C613>$B613,DF$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DF$14-$B613-1),0)","v":0},{"$f":"DF613+ IF(AND(DG$14>$B613,$C613>$B613,DG$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DG$14-$B613-1),0)","v":0},{"$f":"DG613+ IF(AND(DH$14>$B613,$C613>$B613,DH$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DH$14-$B613-1),0)","v":0},{"$f":"DH613+ IF(AND(DI$14>$B613,$C613>$B613,DI$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DI$14-$B613-1),0)","v":0},{"$f":"DI613+ IF(AND(DJ$14>$B613,$C613>$B613,DJ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DJ$14-$B613-1),0)","v":0},{"$f":"DJ613+ IF(AND(DK$14>$B613,$C613>$B613,DK$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DK$14-$B613-1),0)","v":0},{"$f":"DK613+ IF(AND(DL$14>$B613,$C613>$B613,DL$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DL$14-$B613-1),0)","v":0},{"$f":"DL613+ IF(AND(DM$14>$B613,$C613>$B613,DM$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DM$14-$B613-1),0)","v":0},{"$f":"DM613+ IF(AND(DN$14>$B613,$C613>$B613,DN$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DN$14-$B613-1),0)","v":0},{"$f":"DN613+ IF(AND(DO$14>$B613,$C613>$B613,DO$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DO$14-$B613-1),0)","v":0},{"$f":"DO613+ IF(AND(DP$14>$B613,$C613>$B613,DP$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DP$14-$B613-1),0)","v":0},{"$f":"DP613+ IF(AND(DQ$14>$B613,$C613>$B613,DQ$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DQ$14-$B613-1),0)","v":0},{"$f":"DQ613+ IF(AND(DR$14>$B613,$C613>$B613,DR$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DR$14-$B613-1),0)","v":0},{"$f":"DR613+ IF(AND(DS$14>$B613,$C613>$B613,DS$14-$B613<$C$5),OFFSET(Input!$BJ613,0,DS$14-$B613-1),0)","v":0}]
[{"$f":"Calcs!A649","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E649),1,Calcs!E649)*Periods,0)","v":4},{"$f":"ROUND(MAX(B649,Input!Z649*Periods),0)","v":4},null,null,0,{"$f":"F649+ IF(AND(G$14>$B649,$C649>$B649,G$14-$B649<$C$5),OFFSET(Input!$BJ649,0,G$14-$B649-1),0)","v":0},{"$f":"G649+ IF(AND(H$14>$B649,$C649>$B649,H$14-$B649<$C$5),OFFSET(Input!$BJ649,0,H$14-$B649-1),0)","v":0},{"$f":"H649+ IF(AND(I$14>$B649,$C649>$B649,I$14-$B649<$C$5),OFFSET(Input!$BJ649,0,I$14-$B649-1),0)","v":0},{"$f":"I649+ IF(AND(J$14>$B649,$C649>$B649,J$14-$B649<$C$5),OFFSET(Input!$BJ649,0,J$14-$B649-1),0)","v":0},{"$f":"J649+ IF(AND(K$14>$B649,$C649>$B649,K$14-$B649<$C$5),OFFSET(Input!$BJ649,0,K$14-$B649-1),0)","v":0},{"$f":"K649+ IF(AND(L$14>$B649,$C649>$B649,L$14-$B649<$C$5),OFFSET(Input!$BJ649,0,L$14-$B649-1),0)","v":0},{"$f":"L649+ IF(AND(M$14>$B649,$C649>$B649,M$14-$B649<$C$5),OFFSET(Input!$BJ649,0,M$14-$B649-1),0)","v":0},{"$f":"M649+ IF(AND(N$14>$B649,$C649>$B649,N$14-$B649<$C$5),OFFSET(Input!$BJ649,0,N$14-$B649-1),0)","v":0},{"$f":"N649+ IF(AND(O$14>$B649,$C649>$B649,O$14-$B649<$C$5),OFFSET(Input!$BJ649,0,O$14-$B649-1),0)","v":0},{"$f":"O649+ IF(AND(P$14>$B649,$C649>$B649,P$14-$B649<$C$5),OFFSET(Input!$BJ649,0,P$14-$B649-1),0)","v":0},{"$f":"P649+ IF(AND(Q$14>$B649,$C649>$B649,Q$14-$B649<$C$5),OFFSET(Input!$BJ649,0,Q$14-$B649-1),0)","v":0},{"$f":"Q649+ IF(AND(R$14>$B649,$C649>$B649,R$14-$B649<$C$5),OFFSET(Input!$BJ649,0,R$14-$B649-1),0)","v":0},{"$f":"R649+ IF(AND(S$14>$B649,$C649>$B649,S$14-$B649<$C$5),OFFSET(Input!$BJ649,0,S$14-$B649-1),0)","v":0},{"$f":"S649+ IF(AND(T$14>$B649,$C649>$B649,T$14-$B649<$C$5),OFFSET(Input!$BJ649,0,T$14-$B649-1),0)","v":0},{"$f":"T649+ IF(AND(U$14>$B649,$C649>$B649,U$14-$B649<$C$5),OFFSET(Input!$BJ649,0,U$14-$B649-1),0)","v":0},{"$f":"U649+ IF(AND(V$14>$B649,$C649>$B649,V$14-$B649<$C$5),OFFSET(Input!$BJ649,0,V$14-$B649-1),0)","v":0},{"$f":"V649+ IF(AND(W$14>$B649,$C649>$B649,W$14-$B649<$C$5),OFFSET(Input!$BJ649,0,W$14-$B649-1),0)","v":0},{"$f":"W649+ IF(AND(X$14>$B649,$C649>$B649,X$14-$B649<$C$5),OFFSET(Input!$BJ649,0,X$14-$B649-1),0)","v":0},{"$f":"X649+ IF(AND(Y$14>$B649,$C649>$B649,Y$14-$B649<$C$5),OFFSET(Input!$BJ649,0,Y$14-$B649-1),0)","v":0},{"$f":"Y649+ IF(AND(Z$14>$B649,$C649>$B649,Z$14-$B649<$C$5),OFFSET(Input!$BJ649,0,Z$14-$B649-1),0)","v":0},{"$f":"Z649+ IF(AND(AA$14>$B649,$C649>$B649,AA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AA$14-$B649-1),0)","v":0},{"$f":"AA649+ IF(AND(AB$14>$B649,$C649>$B649,AB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AB$14-$B649-1),0)","v":0},{"$f":"AB649+ IF(AND(AC$14>$B649,$C649>$B649,AC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AC$14-$B649-1),0)","v":0},{"$f":"AC649+ IF(AND(AD$14>$B649,$C649>$B649,AD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AD$14-$B649-1),0)","v":0},{"$f":"AD649+ IF(AND(AE$14>$B649,$C649>$B649,AE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AE$14-$B649-1),0)","v":0},{"$f":"AE649+ IF(AND(AF$14>$B649,$C649>$B649,AF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AF$14-$B649-1),0)","v":0},{"$f":"AF649+ IF(AND(AG$14>$B649,$C649>$B649,AG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AG$14-$B649-1),0)","v":0},{"$f":"AG649+ IF(AND(AH$14>$B649,$C649>$B649,AH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AH$14-$B649-1),0)","v":0},{"$f":"AH649+ IF(AND(AI$14>$B649,$C649>$B649,AI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AI$14-$B649-1),0)","v":0},{"$f":"AI649+ IF(AND(AJ$14>$B649,$C649>$B649,AJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AJ$14-$B649-1),0)","v":0},{"$f":"AJ649+ IF(AND(AK$14>$B649,$C649>$B649,AK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AK$14-$B649-1),0)","v":0},{"$f":"AK649+ IF(AND(AL$14>$B649,$C649>$B649,AL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AL$14-$B649-1),0)","v":0},{"$f":"AL649+ IF(AND(AM$14>$B649,$C649>$B649,AM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AM$14-$B649-1),0)","v":0},{"$f":"AM649+ IF(AND(AN$14>$B649,$C649>$B649,AN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AN$14-$B649-1),0)","v":0},{"$f":"AN649+ IF(AND(AO$14>$B649,$C649>$B649,AO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AO$14-$B649-1),0)","v":0},{"$f":"AO649+ IF(AND(AP$14>$B649,$C649>$B649,AP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AP$14-$B649-1),0)","v":0},{"$f":"AP649+ IF(AND(AQ$14>$B649,$C649>$B649,AQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AQ$14-$B649-1),0)","v":0},{"$f":"AQ649+ IF(AND(AR$14>$B649,$C649>$B649,AR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AR$14-$B649-1),0)","v":0},{"$f":"AR649+ IF(AND(AS$14>$B649,$C649>$B649,AS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AS$14-$B649-1),0)","v":0},{"$f":"AS649+ IF(AND(AT$14>$B649,$C649>$B649,AT$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AT$14-$B649-1),0)","v":0},{"$f":"AT649+ IF(AND(AU$14>$B649,$C649>$B649,AU$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AU$14-$B649-1),0)","v":0},{"$f":"AU649+ IF(AND(AV$14>$B649,$C649>$B649,AV$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AV$14-$B649-1),0)","v":0},{"$f":"AV649+ IF(AND(AW$14>$B649,$C649>$B649,AW$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AW$14-$B649-1),0)","v":0},{"$f":"AW649+ IF(AND(AX$14>$B649,$C649>$B649,AX$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AX$14-$B649-1),0)","v":0},{"$f":"AX649+ IF(AND(AY$14>$B649,$C649>$B649,AY$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AY$14-$B649-1),0)","v":0},{"$f":"AY649+ IF(AND(AZ$14>$B649,$C649>$B649,AZ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,AZ$14-$B649-1),0)","v":0},{"$f":"AZ649+ IF(AND(BA$14>$B649,$C649>$B649,BA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BA$14-$B649-1),0)","v":0},{"$f":"BA649+ IF(AND(BB$14>$B649,$C649>$B649,BB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BB$14-$B649-1),0)","v":0},{"$f":"BB649+ IF(AND(BC$14>$B649,$C649>$B649,BC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BC$14-$B649-1),0)","v":0},{"$f":"BC649+ IF(AND(BD$14>$B649,$C649>$B649,BD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BD$14-$B649-1),0)","v":0},{"$f":"BD649+ IF(AND(BE$14>$B649,$C649>$B649,BE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BE$14-$B649-1),0)","v":0},{"$f":"BE649+ IF(AND(BF$14>$B649,$C649>$B649,BF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BF$14-$B649-1),0)","v":0},{"$f":"BF649+ IF(AND(BG$14>$B649,$C649>$B649,BG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BG$14-$B649-1),0)","v":0},{"$f":"BG649+ IF(AND(BH$14>$B649,$C649>$B649,BH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BH$14-$B649-1),0)","v":0},{"$f":"BH649+ IF(AND(BI$14>$B649,$C649>$B649,BI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BI$14-$B649-1),0)","v":0},{"$f":"BI649+ IF(AND(BJ$14>$B649,$C649>$B649,BJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BJ$14-$B649-1),0)","v":0},{"$f":"BJ649+ IF(AND(BK$14>$B649,$C649>$B649,BK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BK$14-$B649-1),0)","v":0},{"$f":"BK649+ IF(AND(BL$14>$B649,$C649>$B649,BL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BL$14-$B649-1),0)","v":0},{"$f":"BL649+ IF(AND(BM$14>$B649,$C649>$B649,BM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BM$14-$B649-1),0)","v":0},{"$f":"BM649+ IF(AND(BN$14>$B649,$C649>$B649,BN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BN$14-$B649-1),0)","v":0},{"$f":"BN649+ IF(AND(BO$14>$B649,$C649>$B649,BO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BO$14-$B649-1),0)","v":0},{"$f":"BO649+ IF(AND(BP$14>$B649,$C649>$B649,BP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BP$14-$B649-1),0)","v":0},{"$f":"BP649+ IF(AND(BQ$14>$B649,$C649>$B649,BQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BQ$14-$B649-1),0)","v":0},{"$f":"BQ649+ IF(AND(BR$14>$B649,$C649>$B649,BR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BR$14-$B649-1),0)","v":0},{"$f":"BR649+ IF(AND(BS$14>$B649,$C649>$B649,BS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BS$14-$B649-1),0)","v":0},{"$f":"BS649+ IF(AND(BT$14>$B649,$C649>$B649,BT$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BT$14-$B649-1),0)","v":0},{"$f":"BT649+ IF(AND(BU$14>$B649,$C649>$B649,BU$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BU$14-$B649-1),0)","v":0},{"$f":"BU649+ IF(AND(BV$14>$B649,$C649>$B649,BV$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BV$14-$B649-1),0)","v":0},{"$f":"BV649+ IF(AND(BW$14>$B649,$C649>$B649,BW$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BW$14-$B649-1),0)","v":0},{"$f":"BW649+ IF(AND(BX$14>$B649,$C649>$B649,BX$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BX$14-$B649-1),0)","v":0},{"$f":"BX649+ IF(AND(BY$14>$B649,$C649>$B649,BY$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BY$14-$B649-1),0)","v":0},{"$f":"BY649+ IF(AND(BZ$14>$B649,$C649>$B649,BZ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,BZ$14-$B649-1),0)","v":0},{"$f":"BZ649+ IF(AND(CA$14>$B649,$C649>$B649,CA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CA$14-$B649-1),0)","v":0},{"$f":"CA649+ IF(AND(CB$14>$B649,$C649>$B649,CB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CB$14-$B649-1),0)","v":0},{"$f":"CB649+ IF(AND(CC$14>$B649,$C649>$B649,CC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CC$14-$B649-1),0)","v":0},{"$f":"CC649+ IF(AND(CD$14>$B649,$C649>$B649,CD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CD$14-$B649-1),0)","v":0},{"$f":"CD649+ IF(AND(CE$14>$B649,$C649>$B649,CE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CE$14-$B649-1),0)","v":0},{"$f":"CE649+ IF(AND(CF$14>$B649,$C649>$B649,CF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CF$14-$B649-1),0)","v":0},{"$f":"CF649+ IF(AND(CG$14>$B649,$C649>$B649,CG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CG$14-$B649-1),0)","v":0},{"$f":"CG649+ IF(AND(CH$14>$B649,$C649>$B649,CH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CH$14-$B649-1),0)","v":0},{"$f":"CH649+ IF(AND(CI$14>$B649,$C649>$B649,CI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CI$14-$B649-1),0)","v":0},{"$f":"CI649+ IF(AND(CJ$14>$B649,$C649>$B649,CJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CJ$14-$B649-1),0)","v":0},{"$f":"CJ649+ IF(AND(CK$14>$B649,$C649>$B649,CK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CK$14-$B649-1),0)","v":0},{"$f":"CK649+ IF(AND(CL$14>$B649,$C649>$B649,CL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CL$14-$B649-1),0)","v":0},{"$f":"CL649+ IF(AND(CM$14>$B649,$C649>$B649,CM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CM$14-$B649-1),0)","v":0},{"$f":"CM649+ IF(AND(CN$14>$B649,$C649>$B649,CN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CN$14-$B649-1),0)","v":0},{"$f":"CN649+ IF(AND(CO$14>$B649,$C649>$B649,CO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CO$14-$B649-1),0)","v":0},{"$f":"CO649+ IF(AND(CP$14>$B649,$C649>$B649,CP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CP$14-$B649-1),0)","v":0},{"$f":"CP649+ IF(AND(CQ$14>$B649,$C649>$B649,CQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CQ$14-$B649-1),0)","v":0},{"$f":"CQ649+ IF(AND(CR$14>$B649,$C649>$B649,CR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CR$14-$B649-1),0)","v":0},{"$f":"CR649+ IF(AND(CS$14>$B649,$C649>$B649,CS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CS$14-$B649-1),0)","v":0},{"$f":"CS649+ IF(AND(CT$14>$B649,$C649>$B649,CT$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CT$14-$B649-1),0)","v":0},{"$f":"CT649+ IF(AND(CU$14>$B649,$C649>$B649,CU$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CU$14-$B649-1),0)","v":0},{"$f":"CU649+ IF(AND(CV$14>$B649,$C649>$B649,CV$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CV$14-$B649-1),0)","v":0},{"$f":"CV649+ IF(AND(CW$14>$B649,$C649>$B649,CW$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CW$14-$B649-1),0)","v":0},{"$f":"CW649+ IF(AND(CX$14>$B649,$C649>$B649,CX$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CX$14-$B649-1),0)","v":0},{"$f":"CX649+ IF(AND(CY$14>$B649,$C649>$B649,CY$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CY$14-$B649-1),0)","v":0},{"$f":"CY649+ IF(AND(CZ$14>$B649,$C649>$B649,CZ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,CZ$14-$B649-1),0)","v":0},{"$f":"CZ649+ IF(AND(DA$14>$B649,$C649>$B649,DA$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DA$14-$B649-1),0)","v":0},{"$f":"DA649+ IF(AND(DB$14>$B649,$C649>$B649,DB$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DB$14-$B649-1),0)","v":0},{"$f":"DB649+ IF(AND(DC$14>$B649,$C649>$B649,DC$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DC$14-$B649-1),0)","v":0},{"$f":"DC649+ IF(AND(DD$14>$B649,$C649>$B649,DD$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DD$14-$B649-1),0)","v":0},{"$f":"DD649+ IF(AND(DE$14>$B649,$C649>$B649,DE$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DE$14-$B649-1),0)","v":0},{"$f":"DE649+ IF(AND(DF$14>$B649,$C649>$B649,DF$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DF$14-$B649-1),0)","v":0},{"$f":"DF649+ IF(AND(DG$14>$B649,$C649>$B649,DG$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DG$14-$B649-1),0)","v":0},{"$f":"DG649+ IF(AND(DH$14>$B649,$C649>$B649,DH$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DH$14-$B649-1),0)","v":0},{"$f":"DH649+ IF(AND(DI$14>$B649,$C649>$B649,DI$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DI$14-$B649-1),0)","v":0},{"$f":"DI649+ IF(AND(DJ$14>$B649,$C649>$B649,DJ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DJ$14-$B649-1),0)","v":0},{"$f":"DJ649+ IF(AND(DK$14>$B649,$C649>$B649,DK$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DK$14-$B649-1),0)","v":0},{"$f":"DK649+ IF(AND(DL$14>$B649,$C649>$B649,DL$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DL$14-$B649-1),0)","v":0},{"$f":"DL649+ IF(AND(DM$14>$B649,$C649>$B649,DM$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DM$14-$B649-1),0)","v":0},{"$f":"DM649+ IF(AND(DN$14>$B649,$C649>$B649,DN$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DN$14-$B649-1),0)","v":0},{"$f":"DN649+ IF(AND(DO$14>$B649,$C649>$B649,DO$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DO$14-$B649-1),0)","v":0},{"$f":"DO649+ IF(AND(DP$14>$B649,$C649>$B649,DP$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DP$14-$B649-1),0)","v":0},{"$f":"DP649+ IF(AND(DQ$14>$B649,$C649>$B649,DQ$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DQ$14-$B649-1),0)","v":0},{"$f":"DQ649+ IF(AND(DR$14>$B649,$C649>$B649,DR$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DR$14-$B649-1),0)","v":0},{"$f":"DR649+ IF(AND(DS$14>$B649,$C649>$B649,DS$14-$B649<$C$5),OFFSET(Input!$BJ649,0,DS$14-$B649-1),0)","v":0}]
[{"$f":"Calcs!A664","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E664),1,Calcs!E664)*Periods,0)","v":4},{"$f":"ROUND(MAX(B664,Input!Z664*Periods),0)","v":4},null,null,0,{"$f":"F664+ IF(AND(G$14>$B664,$C664>$B664,G$14-$B664<$C$5),OFFSET(Input!$BJ664,0,G$14-$B664-1),0)","v":0},{"$f":"G664+ IF(AND(H$14>$B664,$C664>$B664,H$14-$B664<$C$5),OFFSET(Input!$BJ664,0,H$14-$B664-1),0)","v":0},{"$f":"H664+ IF(AND(I$14>$B664,$C664>$B664,I$14-$B664<$C$5),OFFSET(Input!$BJ664,0,I$14-$B664-1),0)","v":0},{"$f":"I664+ IF(AND(J$14>$B664,$C664>$B664,J$14-$B664<$C$5),OFFSET(Input!$BJ664,0,J$14-$B664-1),0)","v":0},{"$f":"J664+ IF(AND(K$14>$B664,$C664>$B664,K$14-$B664<$C$5),OFFSET(Input!$BJ664,0,K$14-$B664-1),0)","v":0},{"$f":"K664+ IF(AND(L$14>$B664,$C664>$B664,L$14-$B664<$C$5),OFFSET(Input!$BJ664,0,L$14-$B664-1),0)","v":0},{"$f":"L664+ IF(AND(M$14>$B664,$C664>$B664,M$14-$B664<$C$5),OFFSET(Input!$BJ664,0,M$14-$B664-1),0)","v":0},{"$f":"M664+ IF(AND(N$14>$B664,$C664>$B664,N$14-$B664<$C$5),OFFSET(Input!$BJ664,0,N$14-$B664-1),0)","v":0},{"$f":"N664+ IF(AND(O$14>$B664,$C664>$B664,O$14-$B664<$C$5),OFFSET(Input!$BJ664,0,O$14-$B664-1),0)","v":0},{"$f":"O664+ IF(AND(P$14>$B664,$C664>$B664,P$14-$B664<$C$5),OFFSET(Input!$BJ664,0,P$14-$B664-1),0)","v":0},{"$f":"P664+ IF(AND(Q$14>$B664,$C664>$B664,Q$14-$B664<$C$5),OFFSET(Input!$BJ664,0,Q$14-$B664-1),0)","v":0},{"$f":"Q664+ IF(AND(R$14>$B664,$C664>$B664,R$14-$B664<$C$5),OFFSET(Input!$BJ664,0,R$14-$B664-1),0)","v":0},{"$f":"R664+ IF(AND(S$14>$B664,$C664>$B664,S$14-$B664<$C$5),OFFSET(Input!$BJ664,0,S$14-$B664-1),0)","v":0},{"$f":"S664+ IF(AND(T$14>$B664,$C664>$B664,T$14-$B664<$C$5),OFFSET(Input!$BJ664,0,T$14-$B664-1),0)","v":0},{"$f":"T664+ IF(AND(U$14>$B664,$C664>$B664,U$14-$B664<$C$5),OFFSET(Input!$BJ664,0,U$14-$B664-1),0)","v":0},{"$f":"U664+ IF(AND(V$14>$B664,$C664>$B664,V$14-$B664<$C$5),OFFSET(Input!$BJ664,0,V$14-$B664-1),0)","v":0},{"$f":"V664+ IF(AND(W$14>$B664,$C664>$B664,W$14-$B664<$C$5),OFFSET(Input!$BJ664,0,W$14-$B664-1),0)","v":0},{"$f":"W664+ IF(AND(X$14>$B664,$C664>$B664,X$14-$B664<$C$5),OFFSET(Input!$BJ664,0,X$14-$B664-1),0)","v":0},{"$f":"X664+ IF(AND(Y$14>$B664,$C664>$B664,Y$14-$B664<$C$5),OFFSET(Input!$BJ664,0,Y$14-$B664-1),0)","v":0},{"$f":"Y664+ IF(AND(Z$14>$B664,$C664>$B664,Z$14-$B664<$C$5),OFFSET(Input!$BJ664,0,Z$14-$B664-1),0)","v":0},{"$f":"Z664+ IF(AND(AA$14>$B664,$C664>$B664,AA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AA$14-$B664-1),0)","v":0},{"$f":"AA664+ IF(AND(AB$14>$B664,$C664>$B664,AB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AB$14-$B664-1),0)","v":0},{"$f":"AB664+ IF(AND(AC$14>$B664,$C664>$B664,AC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AC$14-$B664-1),0)","v":0},{"$f":"AC664+ IF(AND(AD$14>$B664,$C664>$B664,AD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AD$14-$B664-1),0)","v":0},{"$f":"AD664+ IF(AND(AE$14>$B664,$C664>$B664,AE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AE$14-$B664-1),0)","v":0},{"$f":"AE664+ IF(AND(AF$14>$B664,$C664>$B664,AF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AF$14-$B664-1),0)","v":0},{"$f":"AF664+ IF(AND(AG$14>$B664,$C664>$B664,AG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AG$14-$B664-1),0)","v":0},{"$f":"AG664+ IF(AND(AH$14>$B664,$C664>$B664,AH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AH$14-$B664-1),0)","v":0},{"$f":"AH664+ IF(AND(AI$14>$B664,$C664>$B664,AI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AI$14-$B664-1),0)","v":0},{"$f":"AI664+ IF(AND(AJ$14>$B664,$C664>$B664,AJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AJ$14-$B664-1),0)","v":0},{"$f":"AJ664+ IF(AND(AK$14>$B664,$C664>$B664,AK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AK$14-$B664-1),0)","v":0},{"$f":"AK664+ IF(AND(AL$14>$B664,$C664>$B664,AL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AL$14-$B664-1),0)","v":0},{"$f":"AL664+ IF(AND(AM$14>$B664,$C664>$B664,AM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AM$14-$B664-1),0)","v":0},{"$f":"AM664+ IF(AND(AN$14>$B664,$C664>$B664,AN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AN$14-$B664-1),0)","v":0},{"$f":"AN664+ IF(AND(AO$14>$B664,$C664>$B664,AO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AO$14-$B664-1),0)","v":0},{"$f":"AO664+ IF(AND(AP$14>$B664,$C664>$B664,AP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AP$14-$B664-1),0)","v":0},{"$f":"AP664+ IF(AND(AQ$14>$B664,$C664>$B664,AQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AQ$14-$B664-1),0)","v":0},{"$f":"AQ664+ IF(AND(AR$14>$B664,$C664>$B664,AR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AR$14-$B664-1),0)","v":0},{"$f":"AR664+ IF(AND(AS$14>$B664,$C664>$B664,AS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AS$14-$B664-1),0)","v":0},{"$f":"AS664+ IF(AND(AT$14>$B664,$C664>$B664,AT$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AT$14-$B664-1),0)","v":0},{"$f":"AT664+ IF(AND(AU$14>$B664,$C664>$B664,AU$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AU$14-$B664-1),0)","v":0},{"$f":"AU664+ IF(AND(AV$14>$B664,$C664>$B664,AV$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AV$14-$B664-1),0)","v":0},{"$f":"AV664+ IF(AND(AW$14>$B664,$C664>$B664,AW$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AW$14-$B664-1),0)","v":0},{"$f":"AW664+ IF(AND(AX$14>$B664,$C664>$B664,AX$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AX$14-$B664-1),0)","v":0},{"$f":"AX664+ IF(AND(AY$14>$B664,$C664>$B664,AY$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AY$14-$B664-1),0)","v":0},{"$f":"AY664+ IF(AND(AZ$14>$B664,$C664>$B664,AZ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,AZ$14-$B664-1),0)","v":0},{"$f":"AZ664+ IF(AND(BA$14>$B664,$C664>$B664,BA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BA$14-$B664-1),0)","v":0},{"$f":"BA664+ IF(AND(BB$14>$B664,$C664>$B664,BB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BB$14-$B664-1),0)","v":0},{"$f":"BB664+ IF(AND(BC$14>$B664,$C664>$B664,BC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BC$14-$B664-1),0)","v":0},{"$f":"BC664+ IF(AND(BD$14>$B664,$C664>$B664,BD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BD$14-$B664-1),0)","v":0},{"$f":"BD664+ IF(AND(BE$14>$B664,$C664>$B664,BE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BE$14-$B664-1),0)","v":0},{"$f":"BE664+ IF(AND(BF$14>$B664,$C664>$B664,BF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BF$14-$B664-1),0)","v":0},{"$f":"BF664+ IF(AND(BG$14>$B664,$C664>$B664,BG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BG$14-$B664-1),0)","v":0},{"$f":"BG664+ IF(AND(BH$14>$B664,$C664>$B664,BH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BH$14-$B664-1),0)","v":0},{"$f":"BH664+ IF(AND(BI$14>$B664,$C664>$B664,BI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BI$14-$B664-1),0)","v":0},{"$f":"BI664+ IF(AND(BJ$14>$B664,$C664>$B664,BJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BJ$14-$B664-1),0)","v":0},{"$f":"BJ664+ IF(AND(BK$14>$B664,$C664>$B664,BK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BK$14-$B664-1),0)","v":0},{"$f":"BK664+ IF(AND(BL$14>$B664,$C664>$B664,BL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BL$14-$B664-1),0)","v":0},{"$f":"BL664+ IF(AND(BM$14>$B664,$C664>$B664,BM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BM$14-$B664-1),0)","v":0},{"$f":"BM664+ IF(AND(BN$14>$B664,$C664>$B664,BN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BN$14-$B664-1),0)","v":0},{"$f":"BN664+ IF(AND(BO$14>$B664,$C664>$B664,BO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BO$14-$B664-1),0)","v":0},{"$f":"BO664+ IF(AND(BP$14>$B664,$C664>$B664,BP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BP$14-$B664-1),0)","v":0},{"$f":"BP664+ IF(AND(BQ$14>$B664,$C664>$B664,BQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BQ$14-$B664-1),0)","v":0},{"$f":"BQ664+ IF(AND(BR$14>$B664,$C664>$B664,BR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BR$14-$B664-1),0)","v":0},{"$f":"BR664+ IF(AND(BS$14>$B664,$C664>$B664,BS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BS$14-$B664-1),0)","v":0},{"$f":"BS664+ IF(AND(BT$14>$B664,$C664>$B664,BT$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BT$14-$B664-1),0)","v":0},{"$f":"BT664+ IF(AND(BU$14>$B664,$C664>$B664,BU$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BU$14-$B664-1),0)","v":0},{"$f":"BU664+ IF(AND(BV$14>$B664,$C664>$B664,BV$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BV$14-$B664-1),0)","v":0},{"$f":"BV664+ IF(AND(BW$14>$B664,$C664>$B664,BW$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BW$14-$B664-1),0)","v":0},{"$f":"BW664+ IF(AND(BX$14>$B664,$C664>$B664,BX$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BX$14-$B664-1),0)","v":0},{"$f":"BX664+ IF(AND(BY$14>$B664,$C664>$B664,BY$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BY$14-$B664-1),0)","v":0},{"$f":"BY664+ IF(AND(BZ$14>$B664,$C664>$B664,BZ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,BZ$14-$B664-1),0)","v":0},{"$f":"BZ664+ IF(AND(CA$14>$B664,$C664>$B664,CA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CA$14-$B664-1),0)","v":0},{"$f":"CA664+ IF(AND(CB$14>$B664,$C664>$B664,CB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CB$14-$B664-1),0)","v":0},{"$f":"CB664+ IF(AND(CC$14>$B664,$C664>$B664,CC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CC$14-$B664-1),0)","v":0},{"$f":"CC664+ IF(AND(CD$14>$B664,$C664>$B664,CD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CD$14-$B664-1),0)","v":0},{"$f":"CD664+ IF(AND(CE$14>$B664,$C664>$B664,CE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CE$14-$B664-1),0)","v":0},{"$f":"CE664+ IF(AND(CF$14>$B664,$C664>$B664,CF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CF$14-$B664-1),0)","v":0},{"$f":"CF664+ IF(AND(CG$14>$B664,$C664>$B664,CG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CG$14-$B664-1),0)","v":0},{"$f":"CG664+ IF(AND(CH$14>$B664,$C664>$B664,CH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CH$14-$B664-1),0)","v":0},{"$f":"CH664+ IF(AND(CI$14>$B664,$C664>$B664,CI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CI$14-$B664-1),0)","v":0},{"$f":"CI664+ IF(AND(CJ$14>$B664,$C664>$B664,CJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CJ$14-$B664-1),0)","v":0},{"$f":"CJ664+ IF(AND(CK$14>$B664,$C664>$B664,CK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CK$14-$B664-1),0)","v":0},{"$f":"CK664+ IF(AND(CL$14>$B664,$C664>$B664,CL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CL$14-$B664-1),0)","v":0},{"$f":"CL664+ IF(AND(CM$14>$B664,$C664>$B664,CM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CM$14-$B664-1),0)","v":0},{"$f":"CM664+ IF(AND(CN$14>$B664,$C664>$B664,CN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CN$14-$B664-1),0)","v":0},{"$f":"CN664+ IF(AND(CO$14>$B664,$C664>$B664,CO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CO$14-$B664-1),0)","v":0},{"$f":"CO664+ IF(AND(CP$14>$B664,$C664>$B664,CP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CP$14-$B664-1),0)","v":0},{"$f":"CP664+ IF(AND(CQ$14>$B664,$C664>$B664,CQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CQ$14-$B664-1),0)","v":0},{"$f":"CQ664+ IF(AND(CR$14>$B664,$C664>$B664,CR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CR$14-$B664-1),0)","v":0},{"$f":"CR664+ IF(AND(CS$14>$B664,$C664>$B664,CS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CS$14-$B664-1),0)","v":0},{"$f":"CS664+ IF(AND(CT$14>$B664,$C664>$B664,CT$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CT$14-$B664-1),0)","v":0},{"$f":"CT664+ IF(AND(CU$14>$B664,$C664>$B664,CU$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CU$14-$B664-1),0)","v":0},{"$f":"CU664+ IF(AND(CV$14>$B664,$C664>$B664,CV$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CV$14-$B664-1),0)","v":0},{"$f":"CV664+ IF(AND(CW$14>$B664,$C664>$B664,CW$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CW$14-$B664-1),0)","v":0},{"$f":"CW664+ IF(AND(CX$14>$B664,$C664>$B664,CX$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CX$14-$B664-1),0)","v":0},{"$f":"CX664+ IF(AND(CY$14>$B664,$C664>$B664,CY$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CY$14-$B664-1),0)","v":0},{"$f":"CY664+ IF(AND(CZ$14>$B664,$C664>$B664,CZ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,CZ$14-$B664-1),0)","v":0},{"$f":"CZ664+ IF(AND(DA$14>$B664,$C664>$B664,DA$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DA$14-$B664-1),0)","v":0},{"$f":"DA664+ IF(AND(DB$14>$B664,$C664>$B664,DB$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DB$14-$B664-1),0)","v":0},{"$f":"DB664+ IF(AND(DC$14>$B664,$C664>$B664,DC$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DC$14-$B664-1),0)","v":0},{"$f":"DC664+ IF(AND(DD$14>$B664,$C664>$B664,DD$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DD$14-$B664-1),0)","v":0},{"$f":"DD664+ IF(AND(DE$14>$B664,$C664>$B664,DE$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DE$14-$B664-1),0)","v":0},{"$f":"DE664+ IF(AND(DF$14>$B664,$C664>$B664,DF$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DF$14-$B664-1),0)","v":0},{"$f":"DF664+ IF(AND(DG$14>$B664,$C664>$B664,DG$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DG$14-$B664-1),0)","v":0},{"$f":"DG664+ IF(AND(DH$14>$B664,$C664>$B664,DH$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DH$14-$B664-1),0)","v":0},{"$f":"DH664+ IF(AND(DI$14>$B664,$C664>$B664,DI$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DI$14-$B664-1),0)","v":0},{"$f":"DI664+ IF(AND(DJ$14>$B664,$C664>$B664,DJ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DJ$14-$B664-1),0)","v":0},{"$f":"DJ664+ IF(AND(DK$14>$B664,$C664>$B664,DK$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DK$14-$B664-1),0)","v":0},{"$f":"DK664+ IF(AND(DL$14>$B664,$C664>$B664,DL$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DL$14-$B664-1),0)","v":0},{"$f":"DL664+ IF(AND(DM$14>$B664,$C664>$B664,DM$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DM$14-$B664-1),0)","v":0},{"$f":"DM664+ IF(AND(DN$14>$B664,$C664>$B664,DN$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DN$14-$B664-1),0)","v":0},{"$f":"DN664+ IF(AND(DO$14>$B664,$C664>$B664,DO$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DO$14-$B664-1),0)","v":0},{"$f":"DO664+ IF(AND(DP$14>$B664,$C664>$B664,DP$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DP$14-$B664-1),0)","v":0},{"$f":"DP664+ IF(AND(DQ$14>$B664,$C664>$B664,DQ$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DQ$14-$B664-1),0)","v":0},{"$f":"DQ664+ IF(AND(DR$14>$B664,$C664>$B664,DR$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DR$14-$B664-1),0)","v":0},{"$f":"DR664+ IF(AND(DS$14>$B664,$C664>$B664,DS$14-$B664<$C$5),OFFSET(Input!$BJ664,0,DS$14-$B664-1),0)","v":0}]
[{"$f":"Calcs!A704","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E704),1,Calcs!E704)*Periods,0)","v":4},{"$f":"ROUND(MAX(B704,Input!Z704*Periods),0)","v":4},null,null,0,{"$f":"F704+ IF(AND(G$14>$B704,$C704>$B704,G$14-$B704<$C$5),OFFSET(Input!$BJ704,0,G$14-$B704-1),0)","v":0},{"$f":"G704+ IF(AND(H$14>$B704,$C704>$B704,H$14-$B704<$C$5),OFFSET(Input!$BJ704,0,H$14-$B704-1),0)","v":0},{"$f":"H704+ IF(AND(I$14>$B704,$C704>$B704,I$14-$B704<$C$5),OFFSET(Input!$BJ704,0,I$14-$B704-1),0)","v":0},{"$f":"I704+ IF(AND(J$14>$B704,$C704>$B704,J$14-$B704<$C$5),OFFSET(Input!$BJ704,0,J$14-$B704-1),0)","v":0},{"$f":"J704+ IF(AND(K$14>$B704,$C704>$B704,K$14-$B704<$C$5),OFFSET(Input!$BJ704,0,K$14-$B704-1),0)","v":0},{"$f":"K704+ IF(AND(L$14>$B704,$C704>$B704,L$14-$B704<$C$5),OFFSET(Input!$BJ704,0,L$14-$B704-1),0)","v":0},{"$f":"L704+ IF(AND(M$14>$B704,$C704>$B704,M$14-$B704<$C$5),OFFSET(Input!$BJ704,0,M$14-$B704-1),0)","v":0},{"$f":"M704+ IF(AND(N$14>$B704,$C704>$B704,N$14-$B704<$C$5),OFFSET(Input!$BJ704,0,N$14-$B704-1),0)","v":0},{"$f":"N704+ IF(AND(O$14>$B704,$C704>$B704,O$14-$B704<$C$5),OFFSET(Input!$BJ704,0,O$14-$B704-1),0)","v":0},{"$f":"O704+ IF(AND(P$14>$B704,$C704>$B704,P$14-$B704<$C$5),OFFSET(Input!$BJ704,0,P$14-$B704-1),0)","v":0},{"$f":"P704+ IF(AND(Q$14>$B704,$C704>$B704,Q$14-$B704<$C$5),OFFSET(Input!$BJ704,0,Q$14-$B704-1),0)","v":0},{"$f":"Q704+ IF(AND(R$14>$B704,$C704>$B704,R$14-$B704<$C$5),OFFSET(Input!$BJ704,0,R$14-$B704-1),0)","v":0},{"$f":"R704+ IF(AND(S$14>$B704,$C704>$B704,S$14-$B704<$C$5),OFFSET(Input!$BJ704,0,S$14-$B704-1),0)","v":0},{"$f":"S704+ IF(AND(T$14>$B704,$C704>$B704,T$14-$B704<$C$5),OFFSET(Input!$BJ704,0,T$14-$B704-1),0)","v":0},{"$f":"T704+ IF(AND(U$14>$B704,$C704>$B704,U$14-$B704<$C$5),OFFSET(Input!$BJ704,0,U$14-$B704-1),0)","v":0},{"$f":"U704+ IF(AND(V$14>$B704,$C704>$B704,V$14-$B704<$C$5),OFFSET(Input!$BJ704,0,V$14-$B704-1),0)","v":0},{"$f":"V704+ IF(AND(W$14>$B704,$C704>$B704,W$14-$B704<$C$5),OFFSET(Input!$BJ704,0,W$14-$B704-1),0)","v":0},{"$f":"W704+ IF(AND(X$14>$B704,$C704>$B704,X$14-$B704<$C$5),OFFSET(Input!$BJ704,0,X$14-$B704-1),0)","v":0},{"$f":"X704+ IF(AND(Y$14>$B704,$C704>$B704,Y$14-$B704<$C$5),OFFSET(Input!$BJ704,0,Y$14-$B704-1),0)","v":0},{"$f":"Y704+ IF(AND(Z$14>$B704,$C704>$B704,Z$14-$B704<$C$5),OFFSET(Input!$BJ704,0,Z$14-$B704-1),0)","v":0},{"$f":"Z704+ IF(AND(AA$14>$B704,$C704>$B704,AA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AA$14-$B704-1),0)","v":0},{"$f":"AA704+ IF(AND(AB$14>$B704,$C704>$B704,AB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AB$14-$B704-1),0)","v":0},{"$f":"AB704+ IF(AND(AC$14>$B704,$C704>$B704,AC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AC$14-$B704-1),0)","v":0},{"$f":"AC704+ IF(AND(AD$14>$B704,$C704>$B704,AD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AD$14-$B704-1),0)","v":0},{"$f":"AD704+ IF(AND(AE$14>$B704,$C704>$B704,AE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AE$14-$B704-1),0)","v":0},{"$f":"AE704+ IF(AND(AF$14>$B704,$C704>$B704,AF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AF$14-$B704-1),0)","v":0},{"$f":"AF704+ IF(AND(AG$14>$B704,$C704>$B704,AG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AG$14-$B704-1),0)","v":0},{"$f":"AG704+ IF(AND(AH$14>$B704,$C704>$B704,AH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AH$14-$B704-1),0)","v":0},{"$f":"AH704+ IF(AND(AI$14>$B704,$C704>$B704,AI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AI$14-$B704-1),0)","v":0},{"$f":"AI704+ IF(AND(AJ$14>$B704,$C704>$B704,AJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AJ$14-$B704-1),0)","v":0},{"$f":"AJ704+ IF(AND(AK$14>$B704,$C704>$B704,AK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AK$14-$B704-1),0)","v":0},{"$f":"AK704+ IF(AND(AL$14>$B704,$C704>$B704,AL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AL$14-$B704-1),0)","v":0},{"$f":"AL704+ IF(AND(AM$14>$B704,$C704>$B704,AM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AM$14-$B704-1),0)","v":0},{"$f":"AM704+ IF(AND(AN$14>$B704,$C704>$B704,AN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AN$14-$B704-1),0)","v":0},{"$f":"AN704+ IF(AND(AO$14>$B704,$C704>$B704,AO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AO$14-$B704-1),0)","v":0},{"$f":"AO704+ IF(AND(AP$14>$B704,$C704>$B704,AP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AP$14-$B704-1),0)","v":0},{"$f":"AP704+ IF(AND(AQ$14>$B704,$C704>$B704,AQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AQ$14-$B704-1),0)","v":0},{"$f":"AQ704+ IF(AND(AR$14>$B704,$C704>$B704,AR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AR$14-$B704-1),0)","v":0},{"$f":"AR704+ IF(AND(AS$14>$B704,$C704>$B704,AS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AS$14-$B704-1),0)","v":0},{"$f":"AS704+ IF(AND(AT$14>$B704,$C704>$B704,AT$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AT$14-$B704-1),0)","v":0},{"$f":"AT704+ IF(AND(AU$14>$B704,$C704>$B704,AU$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AU$14-$B704-1),0)","v":0},{"$f":"AU704+ IF(AND(AV$14>$B704,$C704>$B704,AV$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AV$14-$B704-1),0)","v":0},{"$f":"AV704+ IF(AND(AW$14>$B704,$C704>$B704,AW$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AW$14-$B704-1),0)","v":0},{"$f":"AW704+ IF(AND(AX$14>$B704,$C704>$B704,AX$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AX$14-$B704-1),0)","v":0},{"$f":"AX704+ IF(AND(AY$14>$B704,$C704>$B704,AY$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AY$14-$B704-1),0)","v":0},{"$f":"AY704+ IF(AND(AZ$14>$B704,$C704>$B704,AZ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,AZ$14-$B704-1),0)","v":0},{"$f":"AZ704+ IF(AND(BA$14>$B704,$C704>$B704,BA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BA$14-$B704-1),0)","v":0},{"$f":"BA704+ IF(AND(BB$14>$B704,$C704>$B704,BB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BB$14-$B704-1),0)","v":0},{"$f":"BB704+ IF(AND(BC$14>$B704,$C704>$B704,BC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BC$14-$B704-1),0)","v":0},{"$f":"BC704+ IF(AND(BD$14>$B704,$C704>$B704,BD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BD$14-$B704-1),0)","v":0},{"$f":"BD704+ IF(AND(BE$14>$B704,$C704>$B704,BE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BE$14-$B704-1),0)","v":0},{"$f":"BE704+ IF(AND(BF$14>$B704,$C704>$B704,BF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BF$14-$B704-1),0)","v":0},{"$f":"BF704+ IF(AND(BG$14>$B704,$C704>$B704,BG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BG$14-$B704-1),0)","v":0},{"$f":"BG704+ IF(AND(BH$14>$B704,$C704>$B704,BH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BH$14-$B704-1),0)","v":0},{"$f":"BH704+ IF(AND(BI$14>$B704,$C704>$B704,BI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BI$14-$B704-1),0)","v":0},{"$f":"BI704+ IF(AND(BJ$14>$B704,$C704>$B704,BJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BJ$14-$B704-1),0)","v":0},{"$f":"BJ704+ IF(AND(BK$14>$B704,$C704>$B704,BK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BK$14-$B704-1),0)","v":0},{"$f":"BK704+ IF(AND(BL$14>$B704,$C704>$B704,BL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BL$14-$B704-1),0)","v":0},{"$f":"BL704+ IF(AND(BM$14>$B704,$C704>$B704,BM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BM$14-$B704-1),0)","v":0},{"$f":"BM704+ IF(AND(BN$14>$B704,$C704>$B704,BN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BN$14-$B704-1),0)","v":0},{"$f":"BN704+ IF(AND(BO$14>$B704,$C704>$B704,BO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BO$14-$B704-1),0)","v":0},{"$f":"BO704+ IF(AND(BP$14>$B704,$C704>$B704,BP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BP$14-$B704-1),0)","v":0},{"$f":"BP704+ IF(AND(BQ$14>$B704,$C704>$B704,BQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BQ$14-$B704-1),0)","v":0},{"$f":"BQ704+ IF(AND(BR$14>$B704,$C704>$B704,BR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BR$14-$B704-1),0)","v":0},{"$f":"BR704+ IF(AND(BS$14>$B704,$C704>$B704,BS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BS$14-$B704-1),0)","v":0},{"$f":"BS704+ IF(AND(BT$14>$B704,$C704>$B704,BT$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BT$14-$B704-1),0)","v":0},{"$f":"BT704+ IF(AND(BU$14>$B704,$C704>$B704,BU$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BU$14-$B704-1),0)","v":0},{"$f":"BU704+ IF(AND(BV$14>$B704,$C704>$B704,BV$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BV$14-$B704-1),0)","v":0},{"$f":"BV704+ IF(AND(BW$14>$B704,$C704>$B704,BW$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BW$14-$B704-1),0)","v":0},{"$f":"BW704+ IF(AND(BX$14>$B704,$C704>$B704,BX$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BX$14-$B704-1),0)","v":0},{"$f":"BX704+ IF(AND(BY$14>$B704,$C704>$B704,BY$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BY$14-$B704-1),0)","v":0},{"$f":"BY704+ IF(AND(BZ$14>$B704,$C704>$B704,BZ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,BZ$14-$B704-1),0)","v":0},{"$f":"BZ704+ IF(AND(CA$14>$B704,$C704>$B704,CA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CA$14-$B704-1),0)","v":0},{"$f":"CA704+ IF(AND(CB$14>$B704,$C704>$B704,CB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CB$14-$B704-1),0)","v":0},{"$f":"CB704+ IF(AND(CC$14>$B704,$C704>$B704,CC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CC$14-$B704-1),0)","v":0},{"$f":"CC704+ IF(AND(CD$14>$B704,$C704>$B704,CD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CD$14-$B704-1),0)","v":0},{"$f":"CD704+ IF(AND(CE$14>$B704,$C704>$B704,CE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CE$14-$B704-1),0)","v":0},{"$f":"CE704+ IF(AND(CF$14>$B704,$C704>$B704,CF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CF$14-$B704-1),0)","v":0},{"$f":"CF704+ IF(AND(CG$14>$B704,$C704>$B704,CG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CG$14-$B704-1),0)","v":0},{"$f":"CG704+ IF(AND(CH$14>$B704,$C704>$B704,CH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CH$14-$B704-1),0)","v":0},{"$f":"CH704+ IF(AND(CI$14>$B704,$C704>$B704,CI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CI$14-$B704-1),0)","v":0},{"$f":"CI704+ IF(AND(CJ$14>$B704,$C704>$B704,CJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CJ$14-$B704-1),0)","v":0},{"$f":"CJ704+ IF(AND(CK$14>$B704,$C704>$B704,CK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CK$14-$B704-1),0)","v":0},{"$f":"CK704+ IF(AND(CL$14>$B704,$C704>$B704,CL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CL$14-$B704-1),0)","v":0},{"$f":"CL704+ IF(AND(CM$14>$B704,$C704>$B704,CM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CM$14-$B704-1),0)","v":0},{"$f":"CM704+ IF(AND(CN$14>$B704,$C704>$B704,CN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CN$14-$B704-1),0)","v":0},{"$f":"CN704+ IF(AND(CO$14>$B704,$C704>$B704,CO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CO$14-$B704-1),0)","v":0},{"$f":"CO704+ IF(AND(CP$14>$B704,$C704>$B704,CP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CP$14-$B704-1),0)","v":0},{"$f":"CP704+ IF(AND(CQ$14>$B704,$C704>$B704,CQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CQ$14-$B704-1),0)","v":0},{"$f":"CQ704+ IF(AND(CR$14>$B704,$C704>$B704,CR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CR$14-$B704-1),0)","v":0},{"$f":"CR704+ IF(AND(CS$14>$B704,$C704>$B704,CS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CS$14-$B704-1),0)","v":0},{"$f":"CS704+ IF(AND(CT$14>$B704,$C704>$B704,CT$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CT$14-$B704-1),0)","v":0},{"$f":"CT704+ IF(AND(CU$14>$B704,$C704>$B704,CU$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CU$14-$B704-1),0)","v":0},{"$f":"CU704+ IF(AND(CV$14>$B704,$C704>$B704,CV$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CV$14-$B704-1),0)","v":0},{"$f":"CV704+ IF(AND(CW$14>$B704,$C704>$B704,CW$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CW$14-$B704-1),0)","v":0},{"$f":"CW704+ IF(AND(CX$14>$B704,$C704>$B704,CX$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CX$14-$B704-1),0)","v":0},{"$f":"CX704+ IF(AND(CY$14>$B704,$C704>$B704,CY$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CY$14-$B704-1),0)","v":0},{"$f":"CY704+ IF(AND(CZ$14>$B704,$C704>$B704,CZ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,CZ$14-$B704-1),0)","v":0},{"$f":"CZ704+ IF(AND(DA$14>$B704,$C704>$B704,DA$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DA$14-$B704-1),0)","v":0},{"$f":"DA704+ IF(AND(DB$14>$B704,$C704>$B704,DB$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DB$14-$B704-1),0)","v":0},{"$f":"DB704+ IF(AND(DC$14>$B704,$C704>$B704,DC$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DC$14-$B704-1),0)","v":0},{"$f":"DC704+ IF(AND(DD$14>$B704,$C704>$B704,DD$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DD$14-$B704-1),0)","v":0},{"$f":"DD704+ IF(AND(DE$14>$B704,$C704>$B704,DE$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DE$14-$B704-1),0)","v":0},{"$f":"DE704+ IF(AND(DF$14>$B704,$C704>$B704,DF$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DF$14-$B704-1),0)","v":0},{"$f":"DF704+ IF(AND(DG$14>$B704,$C704>$B704,DG$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DG$14-$B704-1),0)","v":0},{"$f":"DG704+ IF(AND(DH$14>$B704,$C704>$B704,DH$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DH$14-$B704-1),0)","v":0},{"$f":"DH704+ IF(AND(DI$14>$B704,$C704>$B704,DI$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DI$14-$B704-1),0)","v":0},{"$f":"DI704+ IF(AND(DJ$14>$B704,$C704>$B704,DJ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DJ$14-$B704-1),0)","v":0},{"$f":"DJ704+ IF(AND(DK$14>$B704,$C704>$B704,DK$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DK$14-$B704-1),0)","v":0},{"$f":"DK704+ IF(AND(DL$14>$B704,$C704>$B704,DL$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DL$14-$B704-1),0)","v":0},{"$f":"DL704+ IF(AND(DM$14>$B704,$C704>$B704,DM$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DM$14-$B704-1),0)","v":0},{"$f":"DM704+ IF(AND(DN$14>$B704,$C704>$B704,DN$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DN$14-$B704-1),0)","v":0},{"$f":"DN704+ IF(AND(DO$14>$B704,$C704>$B704,DO$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DO$14-$B704-1),0)","v":0},{"$f":"DO704+ IF(AND(DP$14>$B704,$C704>$B704,DP$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DP$14-$B704-1),0)","v":0},{"$f":"DP704+ IF(AND(DQ$14>$B704,$C704>$B704,DQ$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DQ$14-$B704-1),0)","v":0},{"$f":"DQ704+ IF(AND(DR$14>$B704,$C704>$B704,DR$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DR$14-$B704-1),0)","v":0},{"$f":"DR704+ IF(AND(DS$14>$B704,$C704>$B704,DS$14-$B704<$C$5),OFFSET(Input!$BJ704,0,DS$14-$B704-1),0)","v":0}]
[{"$f":"Calcs!A715","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E715),1,Calcs!E715)*Periods,0)","v":4},{"$f":"ROUND(MAX(B715,Input!Z715*Periods),0)","v":4},null,null,0,{"$f":"F715+ IF(AND(G$14>$B715,$C715>$B715,G$14-$B715<$C$5),OFFSET(Input!$BJ715,0,G$14-$B715-1),0)","v":0},{"$f":"G715+ IF(AND(H$14>$B715,$C715>$B715,H$14-$B715<$C$5),OFFSET(Input!$BJ715,0,H$14-$B715-1),0)","v":0},{"$f":"H715+ IF(AND(I$14>$B715,$C715>$B715,I$14-$B715<$C$5),OFFSET(Input!$BJ715,0,I$14-$B715-1),0)","v":0},{"$f":"I715+ IF(AND(J$14>$B715,$C715>$B715,J$14-$B715<$C$5),OFFSET(Input!$BJ715,0,J$14-$B715-1),0)","v":0},{"$f":"J715+ IF(AND(K$14>$B715,$C715>$B715,K$14-$B715<$C$5),OFFSET(Input!$BJ715,0,K$14-$B715-1),0)","v":0},{"$f":"K715+ IF(AND(L$14>$B715,$C715>$B715,L$14-$B715<$C$5),OFFSET(Input!$BJ715,0,L$14-$B715-1),0)","v":0},{"$f":"L715+ IF(AND(M$14>$B715,$C715>$B715,M$14-$B715<$C$5),OFFSET(Input!$BJ715,0,M$14-$B715-1),0)","v":0},{"$f":"M715+ IF(AND(N$14>$B715,$C715>$B715,N$14-$B715<$C$5),OFFSET(Input!$BJ715,0,N$14-$B715-1),0)","v":0},{"$f":"N715+ IF(AND(O$14>$B715,$C715>$B715,O$14-$B715<$C$5),OFFSET(Input!$BJ715,0,O$14-$B715-1),0)","v":0},{"$f":"O715+ IF(AND(P$14>$B715,$C715>$B715,P$14-$B715<$C$5),OFFSET(Input!$BJ715,0,P$14-$B715-1),0)","v":0},{"$f":"P715+ IF(AND(Q$14>$B715,$C715>$B715,Q$14-$B715<$C$5),OFFSET(Input!$BJ715,0,Q$14-$B715-1),0)","v":0},{"$f":"Q715+ IF(AND(R$14>$B715,$C715>$B715,R$14-$B715<$C$5),OFFSET(Input!$BJ715,0,R$14-$B715-1),0)","v":0},{"$f":"R715+ IF(AND(S$14>$B715,$C715>$B715,S$14-$B715<$C$5),OFFSET(Input!$BJ715,0,S$14-$B715-1),0)","v":0},{"$f":"S715+ IF(AND(T$14>$B715,$C715>$B715,T$14-$B715<$C$5),OFFSET(Input!$BJ715,0,T$14-$B715-1),0)","v":0},{"$f":"T715+ IF(AND(U$14>$B715,$C715>$B715,U$14-$B715<$C$5),OFFSET(Input!$BJ715,0,U$14-$B715-1),0)","v":0},{"$f":"U715+ IF(AND(V$14>$B715,$C715>$B715,V$14-$B715<$C$5),OFFSET(Input!$BJ715,0,V$14-$B715-1),0)","v":0},{"$f":"V715+ IF(AND(W$14>$B715,$C715>$B715,W$14-$B715<$C$5),OFFSET(Input!$BJ715,0,W$14-$B715-1),0)","v":0},{"$f":"W715+ IF(AND(X$14>$B715,$C715>$B715,X$14-$B715<$C$5),OFFSET(Input!$BJ715,0,X$14-$B715-1),0)","v":0},{"$f":"X715+ IF(AND(Y$14>$B715,$C715>$B715,Y$14-$B715<$C$5),OFFSET(Input!$BJ715,0,Y$14-$B715-1),0)","v":0},{"$f":"Y715+ IF(AND(Z$14>$B715,$C715>$B715,Z$14-$B715<$C$5),OFFSET(Input!$BJ715,0,Z$14-$B715-1),0)","v":0},{"$f":"Z715+ IF(AND(AA$14>$B715,$C715>$B715,AA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AA$14-$B715-1),0)","v":0},{"$f":"AA715+ IF(AND(AB$14>$B715,$C715>$B715,AB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AB$14-$B715-1),0)","v":0},{"$f":"AB715+ IF(AND(AC$14>$B715,$C715>$B715,AC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AC$14-$B715-1),0)","v":0},{"$f":"AC715+ IF(AND(AD$14>$B715,$C715>$B715,AD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AD$14-$B715-1),0)","v":0},{"$f":"AD715+ IF(AND(AE$14>$B715,$C715>$B715,AE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AE$14-$B715-1),0)","v":0},{"$f":"AE715+ IF(AND(AF$14>$B715,$C715>$B715,AF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AF$14-$B715-1),0)","v":0},{"$f":"AF715+ IF(AND(AG$14>$B715,$C715>$B715,AG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AG$14-$B715-1),0)","v":0},{"$f":"AG715+ IF(AND(AH$14>$B715,$C715>$B715,AH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AH$14-$B715-1),0)","v":0},{"$f":"AH715+ IF(AND(AI$14>$B715,$C715>$B715,AI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AI$14-$B715-1),0)","v":0},{"$f":"AI715+ IF(AND(AJ$14>$B715,$C715>$B715,AJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AJ$14-$B715-1),0)","v":0},{"$f":"AJ715+ IF(AND(AK$14>$B715,$C715>$B715,AK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AK$14-$B715-1),0)","v":0},{"$f":"AK715+ IF(AND(AL$14>$B715,$C715>$B715,AL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AL$14-$B715-1),0)","v":0},{"$f":"AL715+ IF(AND(AM$14>$B715,$C715>$B715,AM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AM$14-$B715-1),0)","v":0},{"$f":"AM715+ IF(AND(AN$14>$B715,$C715>$B715,AN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AN$14-$B715-1),0)","v":0},{"$f":"AN715+ IF(AND(AO$14>$B715,$C715>$B715,AO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AO$14-$B715-1),0)","v":0},{"$f":"AO715+ IF(AND(AP$14>$B715,$C715>$B715,AP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AP$14-$B715-1),0)","v":0},{"$f":"AP715+ IF(AND(AQ$14>$B715,$C715>$B715,AQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AQ$14-$B715-1),0)","v":0},{"$f":"AQ715+ IF(AND(AR$14>$B715,$C715>$B715,AR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AR$14-$B715-1),0)","v":0},{"$f":"AR715+ IF(AND(AS$14>$B715,$C715>$B715,AS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AS$14-$B715-1),0)","v":0},{"$f":"AS715+ IF(AND(AT$14>$B715,$C715>$B715,AT$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AT$14-$B715-1),0)","v":0},{"$f":"AT715+ IF(AND(AU$14>$B715,$C715>$B715,AU$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AU$14-$B715-1),0)","v":0},{"$f":"AU715+ IF(AND(AV$14>$B715,$C715>$B715,AV$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AV$14-$B715-1),0)","v":0},{"$f":"AV715+ IF(AND(AW$14>$B715,$C715>$B715,AW$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AW$14-$B715-1),0)","v":0},{"$f":"AW715+ IF(AND(AX$14>$B715,$C715>$B715,AX$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AX$14-$B715-1),0)","v":0},{"$f":"AX715+ IF(AND(AY$14>$B715,$C715>$B715,AY$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AY$14-$B715-1),0)","v":0},{"$f":"AY715+ IF(AND(AZ$14>$B715,$C715>$B715,AZ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,AZ$14-$B715-1),0)","v":0},{"$f":"AZ715+ IF(AND(BA$14>$B715,$C715>$B715,BA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BA$14-$B715-1),0)","v":0},{"$f":"BA715+ IF(AND(BB$14>$B715,$C715>$B715,BB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BB$14-$B715-1),0)","v":0},{"$f":"BB715+ IF(AND(BC$14>$B715,$C715>$B715,BC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BC$14-$B715-1),0)","v":0},{"$f":"BC715+ IF(AND(BD$14>$B715,$C715>$B715,BD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BD$14-$B715-1),0)","v":0},{"$f":"BD715+ IF(AND(BE$14>$B715,$C715>$B715,BE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BE$14-$B715-1),0)","v":0},{"$f":"BE715+ IF(AND(BF$14>$B715,$C715>$B715,BF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BF$14-$B715-1),0)","v":0},{"$f":"BF715+ IF(AND(BG$14>$B715,$C715>$B715,BG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BG$14-$B715-1),0)","v":0},{"$f":"BG715+ IF(AND(BH$14>$B715,$C715>$B715,BH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BH$14-$B715-1),0)","v":0},{"$f":"BH715+ IF(AND(BI$14>$B715,$C715>$B715,BI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BI$14-$B715-1),0)","v":0},{"$f":"BI715+ IF(AND(BJ$14>$B715,$C715>$B715,BJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BJ$14-$B715-1),0)","v":0},{"$f":"BJ715+ IF(AND(BK$14>$B715,$C715>$B715,BK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BK$14-$B715-1),0)","v":0},{"$f":"BK715+ IF(AND(BL$14>$B715,$C715>$B715,BL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BL$14-$B715-1),0)","v":0},{"$f":"BL715+ IF(AND(BM$14>$B715,$C715>$B715,BM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BM$14-$B715-1),0)","v":0},{"$f":"BM715+ IF(AND(BN$14>$B715,$C715>$B715,BN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BN$14-$B715-1),0)","v":0},{"$f":"BN715+ IF(AND(BO$14>$B715,$C715>$B715,BO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BO$14-$B715-1),0)","v":0},{"$f":"BO715+ IF(AND(BP$14>$B715,$C715>$B715,BP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BP$14-$B715-1),0)","v":0},{"$f":"BP715+ IF(AND(BQ$14>$B715,$C715>$B715,BQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BQ$14-$B715-1),0)","v":0},{"$f":"BQ715+ IF(AND(BR$14>$B715,$C715>$B715,BR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BR$14-$B715-1),0)","v":0},{"$f":"BR715+ IF(AND(BS$14>$B715,$C715>$B715,BS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BS$14-$B715-1),0)","v":0},{"$f":"BS715+ IF(AND(BT$14>$B715,$C715>$B715,BT$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BT$14-$B715-1),0)","v":0},{"$f":"BT715+ IF(AND(BU$14>$B715,$C715>$B715,BU$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BU$14-$B715-1),0)","v":0},{"$f":"BU715+ IF(AND(BV$14>$B715,$C715>$B715,BV$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BV$14-$B715-1),0)","v":0},{"$f":"BV715+ IF(AND(BW$14>$B715,$C715>$B715,BW$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BW$14-$B715-1),0)","v":0},{"$f":"BW715+ IF(AND(BX$14>$B715,$C715>$B715,BX$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BX$14-$B715-1),0)","v":0},{"$f":"BX715+ IF(AND(BY$14>$B715,$C715>$B715,BY$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BY$14-$B715-1),0)","v":0},{"$f":"BY715+ IF(AND(BZ$14>$B715,$C715>$B715,BZ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,BZ$14-$B715-1),0)","v":0},{"$f":"BZ715+ IF(AND(CA$14>$B715,$C715>$B715,CA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CA$14-$B715-1),0)","v":0},{"$f":"CA715+ IF(AND(CB$14>$B715,$C715>$B715,CB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CB$14-$B715-1),0)","v":0},{"$f":"CB715+ IF(AND(CC$14>$B715,$C715>$B715,CC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CC$14-$B715-1),0)","v":0},{"$f":"CC715+ IF(AND(CD$14>$B715,$C715>$B715,CD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CD$14-$B715-1),0)","v":0},{"$f":"CD715+ IF(AND(CE$14>$B715,$C715>$B715,CE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CE$14-$B715-1),0)","v":0},{"$f":"CE715+ IF(AND(CF$14>$B715,$C715>$B715,CF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CF$14-$B715-1),0)","v":0},{"$f":"CF715+ IF(AND(CG$14>$B715,$C715>$B715,CG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CG$14-$B715-1),0)","v":0},{"$f":"CG715+ IF(AND(CH$14>$B715,$C715>$B715,CH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CH$14-$B715-1),0)","v":0},{"$f":"CH715+ IF(AND(CI$14>$B715,$C715>$B715,CI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CI$14-$B715-1),0)","v":0},{"$f":"CI715+ IF(AND(CJ$14>$B715,$C715>$B715,CJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CJ$14-$B715-1),0)","v":0},{"$f":"CJ715+ IF(AND(CK$14>$B715,$C715>$B715,CK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CK$14-$B715-1),0)","v":0},{"$f":"CK715+ IF(AND(CL$14>$B715,$C715>$B715,CL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CL$14-$B715-1),0)","v":0},{"$f":"CL715+ IF(AND(CM$14>$B715,$C715>$B715,CM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CM$14-$B715-1),0)","v":0},{"$f":"CM715+ IF(AND(CN$14>$B715,$C715>$B715,CN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CN$14-$B715-1),0)","v":0},{"$f":"CN715+ IF(AND(CO$14>$B715,$C715>$B715,CO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CO$14-$B715-1),0)","v":0},{"$f":"CO715+ IF(AND(CP$14>$B715,$C715>$B715,CP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CP$14-$B715-1),0)","v":0},{"$f":"CP715+ IF(AND(CQ$14>$B715,$C715>$B715,CQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CQ$14-$B715-1),0)","v":0},{"$f":"CQ715+ IF(AND(CR$14>$B715,$C715>$B715,CR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CR$14-$B715-1),0)","v":0},{"$f":"CR715+ IF(AND(CS$14>$B715,$C715>$B715,CS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CS$14-$B715-1),0)","v":0},{"$f":"CS715+ IF(AND(CT$14>$B715,$C715>$B715,CT$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CT$14-$B715-1),0)","v":0},{"$f":"CT715+ IF(AND(CU$14>$B715,$C715>$B715,CU$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CU$14-$B715-1),0)","v":0},{"$f":"CU715+ IF(AND(CV$14>$B715,$C715>$B715,CV$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CV$14-$B715-1),0)","v":0},{"$f":"CV715+ IF(AND(CW$14>$B715,$C715>$B715,CW$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CW$14-$B715-1),0)","v":0},{"$f":"CW715+ IF(AND(CX$14>$B715,$C715>$B715,CX$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CX$14-$B715-1),0)","v":0},{"$f":"CX715+ IF(AND(CY$14>$B715,$C715>$B715,CY$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CY$14-$B715-1),0)","v":0},{"$f":"CY715+ IF(AND(CZ$14>$B715,$C715>$B715,CZ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,CZ$14-$B715-1),0)","v":0},{"$f":"CZ715+ IF(AND(DA$14>$B715,$C715>$B715,DA$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DA$14-$B715-1),0)","v":0},{"$f":"DA715+ IF(AND(DB$14>$B715,$C715>$B715,DB$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DB$14-$B715-1),0)","v":0},{"$f":"DB715+ IF(AND(DC$14>$B715,$C715>$B715,DC$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DC$14-$B715-1),0)","v":0},{"$f":"DC715+ IF(AND(DD$14>$B715,$C715>$B715,DD$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DD$14-$B715-1),0)","v":0},{"$f":"DD715+ IF(AND(DE$14>$B715,$C715>$B715,DE$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DE$14-$B715-1),0)","v":0},{"$f":"DE715+ IF(AND(DF$14>$B715,$C715>$B715,DF$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DF$14-$B715-1),0)","v":0},{"$f":"DF715+ IF(AND(DG$14>$B715,$C715>$B715,DG$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DG$14-$B715-1),0)","v":0},{"$f":"DG715+ IF(AND(DH$14>$B715,$C715>$B715,DH$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DH$14-$B715-1),0)","v":0},{"$f":"DH715+ IF(AND(DI$14>$B715,$C715>$B715,DI$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DI$14-$B715-1),0)","v":0},{"$f":"DI715+ IF(AND(DJ$14>$B715,$C715>$B715,DJ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DJ$14-$B715-1),0)","v":0},{"$f":"DJ715+ IF(AND(DK$14>$B715,$C715>$B715,DK$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DK$14-$B715-1),0)","v":0},{"$f":"DK715+ IF(AND(DL$14>$B715,$C715>$B715,DL$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DL$14-$B715-1),0)","v":0},{"$f":"DL715+ IF(AND(DM$14>$B715,$C715>$B715,DM$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DM$14-$B715-1),0)","v":0},{"$f":"DM715+ IF(AND(DN$14>$B715,$C715>$B715,DN$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DN$14-$B715-1),0)","v":0},{"$f":"DN715+ IF(AND(DO$14>$B715,$C715>$B715,DO$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DO$14-$B715-1),0)","v":0},{"$f":"DO715+ IF(AND(DP$14>$B715,$C715>$B715,DP$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DP$14-$B715-1),0)","v":0},{"$f":"DP715+ IF(AND(DQ$14>$B715,$C715>$B715,DQ$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DQ$14-$B715-1),0)","v":0},{"$f":"DQ715+ IF(AND(DR$14>$B715,$C715>$B715,DR$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DR$14-$B715-1),0)","v":0},{"$f":"DR715+ IF(AND(DS$14>$B715,$C715>$B715,DS$14-$B715<$C$5),OFFSET(Input!$BJ715,0,DS$14-$B715-1),0)","v":0}]
[{"$f":"Calcs!A755","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E755),1,Calcs!E755)*Periods,0)","v":4},{"$f":"ROUND(MAX(B755,Input!Z755*Periods),0)","v":4},null,null,0,{"$f":"F755+ IF(AND(G$14>$B755,$C755>$B755,G$14-$B755<$C$5),OFFSET(Input!$BJ755,0,G$14-$B755-1),0)","v":0},{"$f":"G755+ IF(AND(H$14>$B755,$C755>$B755,H$14-$B755<$C$5),OFFSET(Input!$BJ755,0,H$14-$B755-1),0)","v":0},{"$f":"H755+ IF(AND(I$14>$B755,$C755>$B755,I$14-$B755<$C$5),OFFSET(Input!$BJ755,0,I$14-$B755-1),0)","v":0},{"$f":"I755+ IF(AND(J$14>$B755,$C755>$B755,J$14-$B755<$C$5),OFFSET(Input!$BJ755,0,J$14-$B755-1),0)","v":0},{"$f":"J755+ IF(AND(K$14>$B755,$C755>$B755,K$14-$B755<$C$5),OFFSET(Input!$BJ755,0,K$14-$B755-1),0)","v":0},{"$f":"K755+ IF(AND(L$14>$B755,$C755>$B755,L$14-$B755<$C$5),OFFSET(Input!$BJ755,0,L$14-$B755-1),0)","v":0},{"$f":"L755+ IF(AND(M$14>$B755,$C755>$B755,M$14-$B755<$C$5),OFFSET(Input!$BJ755,0,M$14-$B755-1),0)","v":0},{"$f":"M755+ IF(AND(N$14>$B755,$C755>$B755,N$14-$B755<$C$5),OFFSET(Input!$BJ755,0,N$14-$B755-1),0)","v":0},{"$f":"N755+ IF(AND(O$14>$B755,$C755>$B755,O$14-$B755<$C$5),OFFSET(Input!$BJ755,0,O$14-$B755-1),0)","v":0},{"$f":"O755+ IF(AND(P$14>$B755,$C755>$B755,P$14-$B755<$C$5),OFFSET(Input!$BJ755,0,P$14-$B755-1),0)","v":0},{"$f":"P755+ IF(AND(Q$14>$B755,$C755>$B755,Q$14-$B755<$C$5),OFFSET(Input!$BJ755,0,Q$14-$B755-1),0)","v":0},{"$f":"Q755+ IF(AND(R$14>$B755,$C755>$B755,R$14-$B755<$C$5),OFFSET(Input!$BJ755,0,R$14-$B755-1),0)","v":0},{"$f":"R755+ IF(AND(S$14>$B755,$C755>$B755,S$14-$B755<$C$5),OFFSET(Input!$BJ755,0,S$14-$B755-1),0)","v":0},{"$f":"S755+ IF(AND(T$14>$B755,$C755>$B755,T$14-$B755<$C$5),OFFSET(Input!$BJ755,0,T$14-$B755-1),0)","v":0},{"$f":"T755+ IF(AND(U$14>$B755,$C755>$B755,U$14-$B755<$C$5),OFFSET(Input!$BJ755,0,U$14-$B755-1),0)","v":0},{"$f":"U755+ IF(AND(V$14>$B755,$C755>$B755,V$14-$B755<$C$5),OFFSET(Input!$BJ755,0,V$14-$B755-1),0)","v":0},{"$f":"V755+ IF(AND(W$14>$B755,$C755>$B755,W$14-$B755<$C$5),OFFSET(Input!$BJ755,0,W$14-$B755-1),0)","v":0},{"$f":"W755+ IF(AND(X$14>$B755,$C755>$B755,X$14-$B755<$C$5),OFFSET(Input!$BJ755,0,X$14-$B755-1),0)","v":0},{"$f":"X755+ IF(AND(Y$14>$B755,$C755>$B755,Y$14-$B755<$C$5),OFFSET(Input!$BJ755,0,Y$14-$B755-1),0)","v":0},{"$f":"Y755+ IF(AND(Z$14>$B755,$C755>$B755,Z$14-$B755<$C$5),OFFSET(Input!$BJ755,0,Z$14-$B755-1),0)","v":0},{"$f":"Z755+ IF(AND(AA$14>$B755,$C755>$B755,AA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AA$14-$B755-1),0)","v":0},{"$f":"AA755+ IF(AND(AB$14>$B755,$C755>$B755,AB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AB$14-$B755-1),0)","v":0},{"$f":"AB755+ IF(AND(AC$14>$B755,$C755>$B755,AC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AC$14-$B755-1),0)","v":0},{"$f":"AC755+ IF(AND(AD$14>$B755,$C755>$B755,AD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AD$14-$B755-1),0)","v":0},{"$f":"AD755+ IF(AND(AE$14>$B755,$C755>$B755,AE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AE$14-$B755-1),0)","v":0},{"$f":"AE755+ IF(AND(AF$14>$B755,$C755>$B755,AF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AF$14-$B755-1),0)","v":0},{"$f":"AF755+ IF(AND(AG$14>$B755,$C755>$B755,AG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AG$14-$B755-1),0)","v":0},{"$f":"AG755+ IF(AND(AH$14>$B755,$C755>$B755,AH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AH$14-$B755-1),0)","v":0},{"$f":"AH755+ IF(AND(AI$14>$B755,$C755>$B755,AI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AI$14-$B755-1),0)","v":0},{"$f":"AI755+ IF(AND(AJ$14>$B755,$C755>$B755,AJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AJ$14-$B755-1),0)","v":0},{"$f":"AJ755+ IF(AND(AK$14>$B755,$C755>$B755,AK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AK$14-$B755-1),0)","v":0},{"$f":"AK755+ IF(AND(AL$14>$B755,$C755>$B755,AL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AL$14-$B755-1),0)","v":0},{"$f":"AL755+ IF(AND(AM$14>$B755,$C755>$B755,AM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AM$14-$B755-1),0)","v":0},{"$f":"AM755+ IF(AND(AN$14>$B755,$C755>$B755,AN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AN$14-$B755-1),0)","v":0},{"$f":"AN755+ IF(AND(AO$14>$B755,$C755>$B755,AO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AO$14-$B755-1),0)","v":0},{"$f":"AO755+ IF(AND(AP$14>$B755,$C755>$B755,AP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AP$14-$B755-1),0)","v":0},{"$f":"AP755+ IF(AND(AQ$14>$B755,$C755>$B755,AQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AQ$14-$B755-1),0)","v":0},{"$f":"AQ755+ IF(AND(AR$14>$B755,$C755>$B755,AR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AR$14-$B755-1),0)","v":0},{"$f":"AR755+ IF(AND(AS$14>$B755,$C755>$B755,AS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AS$14-$B755-1),0)","v":0},{"$f":"AS755+ IF(AND(AT$14>$B755,$C755>$B755,AT$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AT$14-$B755-1),0)","v":0},{"$f":"AT755+ IF(AND(AU$14>$B755,$C755>$B755,AU$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AU$14-$B755-1),0)","v":0},{"$f":"AU755+ IF(AND(AV$14>$B755,$C755>$B755,AV$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AV$14-$B755-1),0)","v":0},{"$f":"AV755+ IF(AND(AW$14>$B755,$C755>$B755,AW$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AW$14-$B755-1),0)","v":0},{"$f":"AW755+ IF(AND(AX$14>$B755,$C755>$B755,AX$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AX$14-$B755-1),0)","v":0},{"$f":"AX755+ IF(AND(AY$14>$B755,$C755>$B755,AY$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AY$14-$B755-1),0)","v":0},{"$f":"AY755+ IF(AND(AZ$14>$B755,$C755>$B755,AZ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,AZ$14-$B755-1),0)","v":0},{"$f":"AZ755+ IF(AND(BA$14>$B755,$C755>$B755,BA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BA$14-$B755-1),0)","v":0},{"$f":"BA755+ IF(AND(BB$14>$B755,$C755>$B755,BB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BB$14-$B755-1),0)","v":0},{"$f":"BB755+ IF(AND(BC$14>$B755,$C755>$B755,BC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BC$14-$B755-1),0)","v":0},{"$f":"BC755+ IF(AND(BD$14>$B755,$C755>$B755,BD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BD$14-$B755-1),0)","v":0},{"$f":"BD755+ IF(AND(BE$14>$B755,$C755>$B755,BE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BE$14-$B755-1),0)","v":0},{"$f":"BE755+ IF(AND(BF$14>$B755,$C755>$B755,BF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BF$14-$B755-1),0)","v":0},{"$f":"BF755+ IF(AND(BG$14>$B755,$C755>$B755,BG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BG$14-$B755-1),0)","v":0},{"$f":"BG755+ IF(AND(BH$14>$B755,$C755>$B755,BH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BH$14-$B755-1),0)","v":0},{"$f":"BH755+ IF(AND(BI$14>$B755,$C755>$B755,BI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BI$14-$B755-1),0)","v":0},{"$f":"BI755+ IF(AND(BJ$14>$B755,$C755>$B755,BJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BJ$14-$B755-1),0)","v":0},{"$f":"BJ755+ IF(AND(BK$14>$B755,$C755>$B755,BK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BK$14-$B755-1),0)","v":0},{"$f":"BK755+ IF(AND(BL$14>$B755,$C755>$B755,BL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BL$14-$B755-1),0)","v":0},{"$f":"BL755+ IF(AND(BM$14>$B755,$C755>$B755,BM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BM$14-$B755-1),0)","v":0},{"$f":"BM755+ IF(AND(BN$14>$B755,$C755>$B755,BN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BN$14-$B755-1),0)","v":0},{"$f":"BN755+ IF(AND(BO$14>$B755,$C755>$B755,BO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BO$14-$B755-1),0)","v":0},{"$f":"BO755+ IF(AND(BP$14>$B755,$C755>$B755,BP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BP$14-$B755-1),0)","v":0},{"$f":"BP755+ IF(AND(BQ$14>$B755,$C755>$B755,BQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BQ$14-$B755-1),0)","v":0},{"$f":"BQ755+ IF(AND(BR$14>$B755,$C755>$B755,BR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BR$14-$B755-1),0)","v":0},{"$f":"BR755+ IF(AND(BS$14>$B755,$C755>$B755,BS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BS$14-$B755-1),0)","v":0},{"$f":"BS755+ IF(AND(BT$14>$B755,$C755>$B755,BT$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BT$14-$B755-1),0)","v":0},{"$f":"BT755+ IF(AND(BU$14>$B755,$C755>$B755,BU$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BU$14-$B755-1),0)","v":0},{"$f":"BU755+ IF(AND(BV$14>$B755,$C755>$B755,BV$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BV$14-$B755-1),0)","v":0},{"$f":"BV755+ IF(AND(BW$14>$B755,$C755>$B755,BW$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BW$14-$B755-1),0)","v":0},{"$f":"BW755+ IF(AND(BX$14>$B755,$C755>$B755,BX$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BX$14-$B755-1),0)","v":0},{"$f":"BX755+ IF(AND(BY$14>$B755,$C755>$B755,BY$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BY$14-$B755-1),0)","v":0},{"$f":"BY755+ IF(AND(BZ$14>$B755,$C755>$B755,BZ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,BZ$14-$B755-1),0)","v":0},{"$f":"BZ755+ IF(AND(CA$14>$B755,$C755>$B755,CA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CA$14-$B755-1),0)","v":0},{"$f":"CA755+ IF(AND(CB$14>$B755,$C755>$B755,CB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CB$14-$B755-1),0)","v":0},{"$f":"CB755+ IF(AND(CC$14>$B755,$C755>$B755,CC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CC$14-$B755-1),0)","v":0},{"$f":"CC755+ IF(AND(CD$14>$B755,$C755>$B755,CD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CD$14-$B755-1),0)","v":0},{"$f":"CD755+ IF(AND(CE$14>$B755,$C755>$B755,CE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CE$14-$B755-1),0)","v":0},{"$f":"CE755+ IF(AND(CF$14>$B755,$C755>$B755,CF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CF$14-$B755-1),0)","v":0},{"$f":"CF755+ IF(AND(CG$14>$B755,$C755>$B755,CG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CG$14-$B755-1),0)","v":0},{"$f":"CG755+ IF(AND(CH$14>$B755,$C755>$B755,CH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CH$14-$B755-1),0)","v":0},{"$f":"CH755+ IF(AND(CI$14>$B755,$C755>$B755,CI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CI$14-$B755-1),0)","v":0},{"$f":"CI755+ IF(AND(CJ$14>$B755,$C755>$B755,CJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CJ$14-$B755-1),0)","v":0},{"$f":"CJ755+ IF(AND(CK$14>$B755,$C755>$B755,CK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CK$14-$B755-1),0)","v":0},{"$f":"CK755+ IF(AND(CL$14>$B755,$C755>$B755,CL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CL$14-$B755-1),0)","v":0},{"$f":"CL755+ IF(AND(CM$14>$B755,$C755>$B755,CM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CM$14-$B755-1),0)","v":0},{"$f":"CM755+ IF(AND(CN$14>$B755,$C755>$B755,CN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CN$14-$B755-1),0)","v":0},{"$f":"CN755+ IF(AND(CO$14>$B755,$C755>$B755,CO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CO$14-$B755-1),0)","v":0},{"$f":"CO755+ IF(AND(CP$14>$B755,$C755>$B755,CP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CP$14-$B755-1),0)","v":0},{"$f":"CP755+ IF(AND(CQ$14>$B755,$C755>$B755,CQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CQ$14-$B755-1),0)","v":0},{"$f":"CQ755+ IF(AND(CR$14>$B755,$C755>$B755,CR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CR$14-$B755-1),0)","v":0},{"$f":"CR755+ IF(AND(CS$14>$B755,$C755>$B755,CS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CS$14-$B755-1),0)","v":0},{"$f":"CS755+ IF(AND(CT$14>$B755,$C755>$B755,CT$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CT$14-$B755-1),0)","v":0},{"$f":"CT755+ IF(AND(CU$14>$B755,$C755>$B755,CU$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CU$14-$B755-1),0)","v":0},{"$f":"CU755+ IF(AND(CV$14>$B755,$C755>$B755,CV$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CV$14-$B755-1),0)","v":0},{"$f":"CV755+ IF(AND(CW$14>$B755,$C755>$B755,CW$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CW$14-$B755-1),0)","v":0},{"$f":"CW755+ IF(AND(CX$14>$B755,$C755>$B755,CX$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CX$14-$B755-1),0)","v":0},{"$f":"CX755+ IF(AND(CY$14>$B755,$C755>$B755,CY$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CY$14-$B755-1),0)","v":0},{"$f":"CY755+ IF(AND(CZ$14>$B755,$C755>$B755,CZ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,CZ$14-$B755-1),0)","v":0},{"$f":"CZ755+ IF(AND(DA$14>$B755,$C755>$B755,DA$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DA$14-$B755-1),0)","v":0},{"$f":"DA755+ IF(AND(DB$14>$B755,$C755>$B755,DB$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DB$14-$B755-1),0)","v":0},{"$f":"DB755+ IF(AND(DC$14>$B755,$C755>$B755,DC$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DC$14-$B755-1),0)","v":0},{"$f":"DC755+ IF(AND(DD$14>$B755,$C755>$B755,DD$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DD$14-$B755-1),0)","v":0},{"$f":"DD755+ IF(AND(DE$14>$B755,$C755>$B755,DE$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DE$14-$B755-1),0)","v":0},{"$f":"DE755+ IF(AND(DF$14>$B755,$C755>$B755,DF$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DF$14-$B755-1),0)","v":0},{"$f":"DF755+ IF(AND(DG$14>$B755,$C755>$B755,DG$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DG$14-$B755-1),0)","v":0},{"$f":"DG755+ IF(AND(DH$14>$B755,$C755>$B755,DH$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DH$14-$B755-1),0)","v":0},{"$f":"DH755+ IF(AND(DI$14>$B755,$C755>$B755,DI$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DI$14-$B755-1),0)","v":0},{"$f":"DI755+ IF(AND(DJ$14>$B755,$C755>$B755,DJ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DJ$14-$B755-1),0)","v":0},{"$f":"DJ755+ IF(AND(DK$14>$B755,$C755>$B755,DK$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DK$14-$B755-1),0)","v":0},{"$f":"DK755+ IF(AND(DL$14>$B755,$C755>$B755,DL$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DL$14-$B755-1),0)","v":0},{"$f":"DL755+ IF(AND(DM$14>$B755,$C755>$B755,DM$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DM$14-$B755-1),0)","v":0},{"$f":"DM755+ IF(AND(DN$14>$B755,$C755>$B755,DN$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DN$14-$B755-1),0)","v":0},{"$f":"DN755+ IF(AND(DO$14>$B755,$C755>$B755,DO$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DO$14-$B755-1),0)","v":0},{"$f":"DO755+ IF(AND(DP$14>$B755,$C755>$B755,DP$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DP$14-$B755-1),0)","v":0},{"$f":"DP755+ IF(AND(DQ$14>$B755,$C755>$B755,DQ$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DQ$14-$B755-1),0)","v":0},{"$f":"DQ755+ IF(AND(DR$14>$B755,$C755>$B755,DR$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DR$14-$B755-1),0)","v":0},{"$f":"DR755+ IF(AND(DS$14>$B755,$C755>$B755,DS$14-$B755<$C$5),OFFSET(Input!$BJ755,0,DS$14-$B755-1),0)","v":0}]
[{"$f":"Calcs!A766","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E766),1,Calcs!E766)*Periods,0)","v":4},{"$f":"ROUND(MAX(B766,Input!Z766*Periods),0)","v":4},null,null,0,{"$f":"F766+ IF(AND(G$14>$B766,$C766>$B766,G$14-$B766<$C$5),OFFSET(Input!$BJ766,0,G$14-$B766-1),0)","v":0},{"$f":"G766+ IF(AND(H$14>$B766,$C766>$B766,H$14-$B766<$C$5),OFFSET(Input!$BJ766,0,H$14-$B766-1),0)","v":0},{"$f":"H766+ IF(AND(I$14>$B766,$C766>$B766,I$14-$B766<$C$5),OFFSET(Input!$BJ766,0,I$14-$B766-1),0)","v":0},{"$f":"I766+ IF(AND(J$14>$B766,$C766>$B766,J$14-$B766<$C$5),OFFSET(Input!$BJ766,0,J$14-$B766-1),0)","v":0},{"$f":"J766+ IF(AND(K$14>$B766,$C766>$B766,K$14-$B766<$C$5),OFFSET(Input!$BJ766,0,K$14-$B766-1),0)","v":0},{"$f":"K766+ IF(AND(L$14>$B766,$C766>$B766,L$14-$B766<$C$5),OFFSET(Input!$BJ766,0,L$14-$B766-1),0)","v":0},{"$f":"L766+ IF(AND(M$14>$B766,$C766>$B766,M$14-$B766<$C$5),OFFSET(Input!$BJ766,0,M$14-$B766-1),0)","v":0},{"$f":"M766+ IF(AND(N$14>$B766,$C766>$B766,N$14-$B766<$C$5),OFFSET(Input!$BJ766,0,N$14-$B766-1),0)","v":0},{"$f":"N766+ IF(AND(O$14>$B766,$C766>$B766,O$14-$B766<$C$5),OFFSET(Input!$BJ766,0,O$14-$B766-1),0)","v":0},{"$f":"O766+ IF(AND(P$14>$B766,$C766>$B766,P$14-$B766<$C$5),OFFSET(Input!$BJ766,0,P$14-$B766-1),0)","v":0},{"$f":"P766+ IF(AND(Q$14>$B766,$C766>$B766,Q$14-$B766<$C$5),OFFSET(Input!$BJ766,0,Q$14-$B766-1),0)","v":0},{"$f":"Q766+ IF(AND(R$14>$B766,$C766>$B766,R$14-$B766<$C$5),OFFSET(Input!$BJ766,0,R$14-$B766-1),0)","v":0},{"$f":"R766+ IF(AND(S$14>$B766,$C766>$B766,S$14-$B766<$C$5),OFFSET(Input!$BJ766,0,S$14-$B766-1),0)","v":0},{"$f":"S766+ IF(AND(T$14>$B766,$C766>$B766,T$14-$B766<$C$5),OFFSET(Input!$BJ766,0,T$14-$B766-1),0)","v":0},{"$f":"T766+ IF(AND(U$14>$B766,$C766>$B766,U$14-$B766<$C$5),OFFSET(Input!$BJ766,0,U$14-$B766-1),0)","v":0},{"$f":"U766+ IF(AND(V$14>$B766,$C766>$B766,V$14-$B766<$C$5),OFFSET(Input!$BJ766,0,V$14-$B766-1),0)","v":0},{"$f":"V766+ IF(AND(W$14>$B766,$C766>$B766,W$14-$B766<$C$5),OFFSET(Input!$BJ766,0,W$14-$B766-1),0)","v":0},{"$f":"W766+ IF(AND(X$14>$B766,$C766>$B766,X$14-$B766<$C$5),OFFSET(Input!$BJ766,0,X$14-$B766-1),0)","v":0},{"$f":"X766+ IF(AND(Y$14>$B766,$C766>$B766,Y$14-$B766<$C$5),OFFSET(Input!$BJ766,0,Y$14-$B766-1),0)","v":0},{"$f":"Y766+ IF(AND(Z$14>$B766,$C766>$B766,Z$14-$B766<$C$5),OFFSET(Input!$BJ766,0,Z$14-$B766-1),0)","v":0},{"$f":"Z766+ IF(AND(AA$14>$B766,$C766>$B766,AA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AA$14-$B766-1),0)","v":0},{"$f":"AA766+ IF(AND(AB$14>$B766,$C766>$B766,AB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AB$14-$B766-1),0)","v":0},{"$f":"AB766+ IF(AND(AC$14>$B766,$C766>$B766,AC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AC$14-$B766-1),0)","v":0},{"$f":"AC766+ IF(AND(AD$14>$B766,$C766>$B766,AD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AD$14-$B766-1),0)","v":0},{"$f":"AD766+ IF(AND(AE$14>$B766,$C766>$B766,AE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AE$14-$B766-1),0)","v":0},{"$f":"AE766+ IF(AND(AF$14>$B766,$C766>$B766,AF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AF$14-$B766-1),0)","v":0},{"$f":"AF766+ IF(AND(AG$14>$B766,$C766>$B766,AG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AG$14-$B766-1),0)","v":0},{"$f":"AG766+ IF(AND(AH$14>$B766,$C766>$B766,AH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AH$14-$B766-1),0)","v":0},{"$f":"AH766+ IF(AND(AI$14>$B766,$C766>$B766,AI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AI$14-$B766-1),0)","v":0},{"$f":"AI766+ IF(AND(AJ$14>$B766,$C766>$B766,AJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AJ$14-$B766-1),0)","v":0},{"$f":"AJ766+ IF(AND(AK$14>$B766,$C766>$B766,AK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AK$14-$B766-1),0)","v":0},{"$f":"AK766+ IF(AND(AL$14>$B766,$C766>$B766,AL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AL$14-$B766-1),0)","v":0},{"$f":"AL766+ IF(AND(AM$14>$B766,$C766>$B766,AM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AM$14-$B766-1),0)","v":0},{"$f":"AM766+ IF(AND(AN$14>$B766,$C766>$B766,AN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AN$14-$B766-1),0)","v":0},{"$f":"AN766+ IF(AND(AO$14>$B766,$C766>$B766,AO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AO$14-$B766-1),0)","v":0},{"$f":"AO766+ IF(AND(AP$14>$B766,$C766>$B766,AP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AP$14-$B766-1),0)","v":0},{"$f":"AP766+ IF(AND(AQ$14>$B766,$C766>$B766,AQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AQ$14-$B766-1),0)","v":0},{"$f":"AQ766+ IF(AND(AR$14>$B766,$C766>$B766,AR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AR$14-$B766-1),0)","v":0},{"$f":"AR766+ IF(AND(AS$14>$B766,$C766>$B766,AS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AS$14-$B766-1),0)","v":0},{"$f":"AS766+ IF(AND(AT$14>$B766,$C766>$B766,AT$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AT$14-$B766-1),0)","v":0},{"$f":"AT766+ IF(AND(AU$14>$B766,$C766>$B766,AU$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AU$14-$B766-1),0)","v":0},{"$f":"AU766+ IF(AND(AV$14>$B766,$C766>$B766,AV$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AV$14-$B766-1),0)","v":0},{"$f":"AV766+ IF(AND(AW$14>$B766,$C766>$B766,AW$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AW$14-$B766-1),0)","v":0},{"$f":"AW766+ IF(AND(AX$14>$B766,$C766>$B766,AX$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AX$14-$B766-1),0)","v":0},{"$f":"AX766+ IF(AND(AY$14>$B766,$C766>$B766,AY$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AY$14-$B766-1),0)","v":0},{"$f":"AY766+ IF(AND(AZ$14>$B766,$C766>$B766,AZ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,AZ$14-$B766-1),0)","v":0},{"$f":"AZ766+ IF(AND(BA$14>$B766,$C766>$B766,BA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BA$14-$B766-1),0)","v":0},{"$f":"BA766+ IF(AND(BB$14>$B766,$C766>$B766,BB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BB$14-$B766-1),0)","v":0},{"$f":"BB766+ IF(AND(BC$14>$B766,$C766>$B766,BC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BC$14-$B766-1),0)","v":0},{"$f":"BC766+ IF(AND(BD$14>$B766,$C766>$B766,BD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BD$14-$B766-1),0)","v":0},{"$f":"BD766+ IF(AND(BE$14>$B766,$C766>$B766,BE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BE$14-$B766-1),0)","v":0},{"$f":"BE766+ IF(AND(BF$14>$B766,$C766>$B766,BF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BF$14-$B766-1),0)","v":0},{"$f":"BF766+ IF(AND(BG$14>$B766,$C766>$B766,BG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BG$14-$B766-1),0)","v":0},{"$f":"BG766+ IF(AND(BH$14>$B766,$C766>$B766,BH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BH$14-$B766-1),0)","v":0},{"$f":"BH766+ IF(AND(BI$14>$B766,$C766>$B766,BI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BI$14-$B766-1),0)","v":0},{"$f":"BI766+ IF(AND(BJ$14>$B766,$C766>$B766,BJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BJ$14-$B766-1),0)","v":0},{"$f":"BJ766+ IF(AND(BK$14>$B766,$C766>$B766,BK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BK$14-$B766-1),0)","v":0},{"$f":"BK766+ IF(AND(BL$14>$B766,$C766>$B766,BL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BL$14-$B766-1),0)","v":0},{"$f":"BL766+ IF(AND(BM$14>$B766,$C766>$B766,BM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BM$14-$B766-1),0)","v":0},{"$f":"BM766+ IF(AND(BN$14>$B766,$C766>$B766,BN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BN$14-$B766-1),0)","v":0},{"$f":"BN766+ IF(AND(BO$14>$B766,$C766>$B766,BO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BO$14-$B766-1),0)","v":0},{"$f":"BO766+ IF(AND(BP$14>$B766,$C766>$B766,BP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BP$14-$B766-1),0)","v":0},{"$f":"BP766+ IF(AND(BQ$14>$B766,$C766>$B766,BQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BQ$14-$B766-1),0)","v":0},{"$f":"BQ766+ IF(AND(BR$14>$B766,$C766>$B766,BR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BR$14-$B766-1),0)","v":0},{"$f":"BR766+ IF(AND(BS$14>$B766,$C766>$B766,BS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BS$14-$B766-1),0)","v":0},{"$f":"BS766+ IF(AND(BT$14>$B766,$C766>$B766,BT$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BT$14-$B766-1),0)","v":0},{"$f":"BT766+ IF(AND(BU$14>$B766,$C766>$B766,BU$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BU$14-$B766-1),0)","v":0},{"$f":"BU766+ IF(AND(BV$14>$B766,$C766>$B766,BV$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BV$14-$B766-1),0)","v":0},{"$f":"BV766+ IF(AND(BW$14>$B766,$C766>$B766,BW$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BW$14-$B766-1),0)","v":0},{"$f":"BW766+ IF(AND(BX$14>$B766,$C766>$B766,BX$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BX$14-$B766-1),0)","v":0},{"$f":"BX766+ IF(AND(BY$14>$B766,$C766>$B766,BY$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BY$14-$B766-1),0)","v":0},{"$f":"BY766+ IF(AND(BZ$14>$B766,$C766>$B766,BZ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,BZ$14-$B766-1),0)","v":0},{"$f":"BZ766+ IF(AND(CA$14>$B766,$C766>$B766,CA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CA$14-$B766-1),0)","v":0},{"$f":"CA766+ IF(AND(CB$14>$B766,$C766>$B766,CB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CB$14-$B766-1),0)","v":0},{"$f":"CB766+ IF(AND(CC$14>$B766,$C766>$B766,CC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CC$14-$B766-1),0)","v":0},{"$f":"CC766+ IF(AND(CD$14>$B766,$C766>$B766,CD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CD$14-$B766-1),0)","v":0},{"$f":"CD766+ IF(AND(CE$14>$B766,$C766>$B766,CE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CE$14-$B766-1),0)","v":0},{"$f":"CE766+ IF(AND(CF$14>$B766,$C766>$B766,CF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CF$14-$B766-1),0)","v":0},{"$f":"CF766+ IF(AND(CG$14>$B766,$C766>$B766,CG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CG$14-$B766-1),0)","v":0},{"$f":"CG766+ IF(AND(CH$14>$B766,$C766>$B766,CH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CH$14-$B766-1),0)","v":0},{"$f":"CH766+ IF(AND(CI$14>$B766,$C766>$B766,CI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CI$14-$B766-1),0)","v":0},{"$f":"CI766+ IF(AND(CJ$14>$B766,$C766>$B766,CJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CJ$14-$B766-1),0)","v":0},{"$f":"CJ766+ IF(AND(CK$14>$B766,$C766>$B766,CK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CK$14-$B766-1),0)","v":0},{"$f":"CK766+ IF(AND(CL$14>$B766,$C766>$B766,CL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CL$14-$B766-1),0)","v":0},{"$f":"CL766+ IF(AND(CM$14>$B766,$C766>$B766,CM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CM$14-$B766-1),0)","v":0},{"$f":"CM766+ IF(AND(CN$14>$B766,$C766>$B766,CN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CN$14-$B766-1),0)","v":0},{"$f":"CN766+ IF(AND(CO$14>$B766,$C766>$B766,CO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CO$14-$B766-1),0)","v":0},{"$f":"CO766+ IF(AND(CP$14>$B766,$C766>$B766,CP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CP$14-$B766-1),0)","v":0},{"$f":"CP766+ IF(AND(CQ$14>$B766,$C766>$B766,CQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CQ$14-$B766-1),0)","v":0},{"$f":"CQ766+ IF(AND(CR$14>$B766,$C766>$B766,CR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CR$14-$B766-1),0)","v":0},{"$f":"CR766+ IF(AND(CS$14>$B766,$C766>$B766,CS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CS$14-$B766-1),0)","v":0},{"$f":"CS766+ IF(AND(CT$14>$B766,$C766>$B766,CT$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CT$14-$B766-1),0)","v":0},{"$f":"CT766+ IF(AND(CU$14>$B766,$C766>$B766,CU$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CU$14-$B766-1),0)","v":0},{"$f":"CU766+ IF(AND(CV$14>$B766,$C766>$B766,CV$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CV$14-$B766-1),0)","v":0},{"$f":"CV766+ IF(AND(CW$14>$B766,$C766>$B766,CW$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CW$14-$B766-1),0)","v":0},{"$f":"CW766+ IF(AND(CX$14>$B766,$C766>$B766,CX$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CX$14-$B766-1),0)","v":0},{"$f":"CX766+ IF(AND(CY$14>$B766,$C766>$B766,CY$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CY$14-$B766-1),0)","v":0},{"$f":"CY766+ IF(AND(CZ$14>$B766,$C766>$B766,CZ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,CZ$14-$B766-1),0)","v":0},{"$f":"CZ766+ IF(AND(DA$14>$B766,$C766>$B766,DA$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DA$14-$B766-1),0)","v":0},{"$f":"DA766+ IF(AND(DB$14>$B766,$C766>$B766,DB$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DB$14-$B766-1),0)","v":0},{"$f":"DB766+ IF(AND(DC$14>$B766,$C766>$B766,DC$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DC$14-$B766-1),0)","v":0},{"$f":"DC766+ IF(AND(DD$14>$B766,$C766>$B766,DD$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DD$14-$B766-1),0)","v":0},{"$f":"DD766+ IF(AND(DE$14>$B766,$C766>$B766,DE$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DE$14-$B766-1),0)","v":0},{"$f":"DE766+ IF(AND(DF$14>$B766,$C766>$B766,DF$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DF$14-$B766-1),0)","v":0},{"$f":"DF766+ IF(AND(DG$14>$B766,$C766>$B766,DG$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DG$14-$B766-1),0)","v":0},{"$f":"DG766+ IF(AND(DH$14>$B766,$C766>$B766,DH$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DH$14-$B766-1),0)","v":0},{"$f":"DH766+ IF(AND(DI$14>$B766,$C766>$B766,DI$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DI$14-$B766-1),0)","v":0},{"$f":"DI766+ IF(AND(DJ$14>$B766,$C766>$B766,DJ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DJ$14-$B766-1),0)","v":0},{"$f":"DJ766+ IF(AND(DK$14>$B766,$C766>$B766,DK$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DK$14-$B766-1),0)","v":0},{"$f":"DK766+ IF(AND(DL$14>$B766,$C766>$B766,DL$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DL$14-$B766-1),0)","v":0},{"$f":"DL766+ IF(AND(DM$14>$B766,$C766>$B766,DM$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DM$14-$B766-1),0)","v":0},{"$f":"DM766+ IF(AND(DN$14>$B766,$C766>$B766,DN$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DN$14-$B766-1),0)","v":0},{"$f":"DN766+ IF(AND(DO$14>$B766,$C766>$B766,DO$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DO$14-$B766-1),0)","v":0},{"$f":"DO766+ IF(AND(DP$14>$B766,$C766>$B766,DP$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DP$14-$B766-1),0)","v":0},{"$f":"DP766+ IF(AND(DQ$14>$B766,$C766>$B766,DQ$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DQ$14-$B766-1),0)","v":0},{"$f":"DQ766+ IF(AND(DR$14>$B766,$C766>$B766,DR$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DR$14-$B766-1),0)","v":0},{"$f":"DR766+ IF(AND(DS$14>$B766,$C766>$B766,DS$14-$B766<$C$5),OFFSET(Input!$BJ766,0,DS$14-$B766-1),0)","v":0}]
[{"$f":"Calcs!A785","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E785),1,Calcs!E785)*Periods,0)","v":4},{"$f":"ROUND(MAX(B785,Input!Z785*Periods),0)","v":4},null,null,0,{"$f":"F785+ IF(AND(G$14>$B785,$C785>$B785,G$14-$B785<$C$5),OFFSET(Input!$BJ785,0,G$14-$B785-1),0)","v":0},{"$f":"G785+ IF(AND(H$14>$B785,$C785>$B785,H$14-$B785<$C$5),OFFSET(Input!$BJ785,0,H$14-$B785-1),0)","v":0},{"$f":"H785+ IF(AND(I$14>$B785,$C785>$B785,I$14-$B785<$C$5),OFFSET(Input!$BJ785,0,I$14-$B785-1),0)","v":0},{"$f":"I785+ IF(AND(J$14>$B785,$C785>$B785,J$14-$B785<$C$5),OFFSET(Input!$BJ785,0,J$14-$B785-1),0)","v":0},{"$f":"J785+ IF(AND(K$14>$B785,$C785>$B785,K$14-$B785<$C$5),OFFSET(Input!$BJ785,0,K$14-$B785-1),0)","v":0},{"$f":"K785+ IF(AND(L$14>$B785,$C785>$B785,L$14-$B785<$C$5),OFFSET(Input!$BJ785,0,L$14-$B785-1),0)","v":0},{"$f":"L785+ IF(AND(M$14>$B785,$C785>$B785,M$14-$B785<$C$5),OFFSET(Input!$BJ785,0,M$14-$B785-1),0)","v":0},{"$f":"M785+ IF(AND(N$14>$B785,$C785>$B785,N$14-$B785<$C$5),OFFSET(Input!$BJ785,0,N$14-$B785-1),0)","v":0},{"$f":"N785+ IF(AND(O$14>$B785,$C785>$B785,O$14-$B785<$C$5),OFFSET(Input!$BJ785,0,O$14-$B785-1),0)","v":0},{"$f":"O785+ IF(AND(P$14>$B785,$C785>$B785,P$14-$B785<$C$5),OFFSET(Input!$BJ785,0,P$14-$B785-1),0)","v":0},{"$f":"P785+ IF(AND(Q$14>$B785,$C785>$B785,Q$14-$B785<$C$5),OFFSET(Input!$BJ785,0,Q$14-$B785-1),0)","v":0},{"$f":"Q785+ IF(AND(R$14>$B785,$C785>$B785,R$14-$B785<$C$5),OFFSET(Input!$BJ785,0,R$14-$B785-1),0)","v":0},{"$f":"R785+ IF(AND(S$14>$B785,$C785>$B785,S$14-$B785<$C$5),OFFSET(Input!$BJ785,0,S$14-$B785-1),0)","v":0},{"$f":"S785+ IF(AND(T$14>$B785,$C785>$B785,T$14-$B785<$C$5),OFFSET(Input!$BJ785,0,T$14-$B785-1),0)","v":0},{"$f":"T785+ IF(AND(U$14>$B785,$C785>$B785,U$14-$B785<$C$5),OFFSET(Input!$BJ785,0,U$14-$B785-1),0)","v":0},{"$f":"U785+ IF(AND(V$14>$B785,$C785>$B785,V$14-$B785<$C$5),OFFSET(Input!$BJ785,0,V$14-$B785-1),0)","v":0},{"$f":"V785+ IF(AND(W$14>$B785,$C785>$B785,W$14-$B785<$C$5),OFFSET(Input!$BJ785,0,W$14-$B785-1),0)","v":0},{"$f":"W785+ IF(AND(X$14>$B785,$C785>$B785,X$14-$B785<$C$5),OFFSET(Input!$BJ785,0,X$14-$B785-1),0)","v":0},{"$f":"X785+ IF(AND(Y$14>$B785,$C785>$B785,Y$14-$B785<$C$5),OFFSET(Input!$BJ785,0,Y$14-$B785-1),0)","v":0},{"$f":"Y785+ IF(AND(Z$14>$B785,$C785>$B785,Z$14-$B785<$C$5),OFFSET(Input!$BJ785,0,Z$14-$B785-1),0)","v":0},{"$f":"Z785+ IF(AND(AA$14>$B785,$C785>$B785,AA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AA$14-$B785-1),0)","v":0},{"$f":"AA785+ IF(AND(AB$14>$B785,$C785>$B785,AB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AB$14-$B785-1),0)","v":0},{"$f":"AB785+ IF(AND(AC$14>$B785,$C785>$B785,AC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AC$14-$B785-1),0)","v":0},{"$f":"AC785+ IF(AND(AD$14>$B785,$C785>$B785,AD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AD$14-$B785-1),0)","v":0},{"$f":"AD785+ IF(AND(AE$14>$B785,$C785>$B785,AE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AE$14-$B785-1),0)","v":0},{"$f":"AE785+ IF(AND(AF$14>$B785,$C785>$B785,AF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AF$14-$B785-1),0)","v":0},{"$f":"AF785+ IF(AND(AG$14>$B785,$C785>$B785,AG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AG$14-$B785-1),0)","v":0},{"$f":"AG785+ IF(AND(AH$14>$B785,$C785>$B785,AH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AH$14-$B785-1),0)","v":0},{"$f":"AH785+ IF(AND(AI$14>$B785,$C785>$B785,AI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AI$14-$B785-1),0)","v":0},{"$f":"AI785+ IF(AND(AJ$14>$B785,$C785>$B785,AJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AJ$14-$B785-1),0)","v":0},{"$f":"AJ785+ IF(AND(AK$14>$B785,$C785>$B785,AK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AK$14-$B785-1),0)","v":0},{"$f":"AK785+ IF(AND(AL$14>$B785,$C785>$B785,AL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AL$14-$B785-1),0)","v":0},{"$f":"AL785+ IF(AND(AM$14>$B785,$C785>$B785,AM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AM$14-$B785-1),0)","v":0},{"$f":"AM785+ IF(AND(AN$14>$B785,$C785>$B785,AN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AN$14-$B785-1),0)","v":0},{"$f":"AN785+ IF(AND(AO$14>$B785,$C785>$B785,AO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AO$14-$B785-1),0)","v":0},{"$f":"AO785+ IF(AND(AP$14>$B785,$C785>$B785,AP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AP$14-$B785-1),0)","v":0},{"$f":"AP785+ IF(AND(AQ$14>$B785,$C785>$B785,AQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AQ$14-$B785-1),0)","v":0},{"$f":"AQ785+ IF(AND(AR$14>$B785,$C785>$B785,AR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AR$14-$B785-1),0)","v":0},{"$f":"AR785+ IF(AND(AS$14>$B785,$C785>$B785,AS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AS$14-$B785-1),0)","v":0},{"$f":"AS785+ IF(AND(AT$14>$B785,$C785>$B785,AT$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AT$14-$B785-1),0)","v":0},{"$f":"AT785+ IF(AND(AU$14>$B785,$C785>$B785,AU$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AU$14-$B785-1),0)","v":0},{"$f":"AU785+ IF(AND(AV$14>$B785,$C785>$B785,AV$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AV$14-$B785-1),0)","v":0},{"$f":"AV785+ IF(AND(AW$14>$B785,$C785>$B785,AW$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AW$14-$B785-1),0)","v":0},{"$f":"AW785+ IF(AND(AX$14>$B785,$C785>$B785,AX$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AX$14-$B785-1),0)","v":0},{"$f":"AX785+ IF(AND(AY$14>$B785,$C785>$B785,AY$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AY$14-$B785-1),0)","v":0},{"$f":"AY785+ IF(AND(AZ$14>$B785,$C785>$B785,AZ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,AZ$14-$B785-1),0)","v":0},{"$f":"AZ785+ IF(AND(BA$14>$B785,$C785>$B785,BA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BA$14-$B785-1),0)","v":0},{"$f":"BA785+ IF(AND(BB$14>$B785,$C785>$B785,BB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BB$14-$B785-1),0)","v":0},{"$f":"BB785+ IF(AND(BC$14>$B785,$C785>$B785,BC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BC$14-$B785-1),0)","v":0},{"$f":"BC785+ IF(AND(BD$14>$B785,$C785>$B785,BD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BD$14-$B785-1),0)","v":0},{"$f":"BD785+ IF(AND(BE$14>$B785,$C785>$B785,BE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BE$14-$B785-1),0)","v":0},{"$f":"BE785+ IF(AND(BF$14>$B785,$C785>$B785,BF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BF$14-$B785-1),0)","v":0},{"$f":"BF785+ IF(AND(BG$14>$B785,$C785>$B785,BG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BG$14-$B785-1),0)","v":0},{"$f":"BG785+ IF(AND(BH$14>$B785,$C785>$B785,BH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BH$14-$B785-1),0)","v":0},{"$f":"BH785+ IF(AND(BI$14>$B785,$C785>$B785,BI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BI$14-$B785-1),0)","v":0},{"$f":"BI785+ IF(AND(BJ$14>$B785,$C785>$B785,BJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BJ$14-$B785-1),0)","v":0},{"$f":"BJ785+ IF(AND(BK$14>$B785,$C785>$B785,BK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BK$14-$B785-1),0)","v":0},{"$f":"BK785+ IF(AND(BL$14>$B785,$C785>$B785,BL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BL$14-$B785-1),0)","v":0},{"$f":"BL785+ IF(AND(BM$14>$B785,$C785>$B785,BM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BM$14-$B785-1),0)","v":0},{"$f":"BM785+ IF(AND(BN$14>$B785,$C785>$B785,BN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BN$14-$B785-1),0)","v":0},{"$f":"BN785+ IF(AND(BO$14>$B785,$C785>$B785,BO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BO$14-$B785-1),0)","v":0},{"$f":"BO785+ IF(AND(BP$14>$B785,$C785>$B785,BP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BP$14-$B785-1),0)","v":0},{"$f":"BP785+ IF(AND(BQ$14>$B785,$C785>$B785,BQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BQ$14-$B785-1),0)","v":0},{"$f":"BQ785+ IF(AND(BR$14>$B785,$C785>$B785,BR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BR$14-$B785-1),0)","v":0},{"$f":"BR785+ IF(AND(BS$14>$B785,$C785>$B785,BS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BS$14-$B785-1),0)","v":0},{"$f":"BS785+ IF(AND(BT$14>$B785,$C785>$B785,BT$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BT$14-$B785-1),0)","v":0},{"$f":"BT785+ IF(AND(BU$14>$B785,$C785>$B785,BU$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BU$14-$B785-1),0)","v":0},{"$f":"BU785+ IF(AND(BV$14>$B785,$C785>$B785,BV$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BV$14-$B785-1),0)","v":0},{"$f":"BV785+ IF(AND(BW$14>$B785,$C785>$B785,BW$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BW$14-$B785-1),0)","v":0},{"$f":"BW785+ IF(AND(BX$14>$B785,$C785>$B785,BX$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BX$14-$B785-1),0)","v":0},{"$f":"BX785+ IF(AND(BY$14>$B785,$C785>$B785,BY$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BY$14-$B785-1),0)","v":0},{"$f":"BY785+ IF(AND(BZ$14>$B785,$C785>$B785,BZ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,BZ$14-$B785-1),0)","v":0},{"$f":"BZ785+ IF(AND(CA$14>$B785,$C785>$B785,CA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CA$14-$B785-1),0)","v":0},{"$f":"CA785+ IF(AND(CB$14>$B785,$C785>$B785,CB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CB$14-$B785-1),0)","v":0},{"$f":"CB785+ IF(AND(CC$14>$B785,$C785>$B785,CC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CC$14-$B785-1),0)","v":0},{"$f":"CC785+ IF(AND(CD$14>$B785,$C785>$B785,CD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CD$14-$B785-1),0)","v":0},{"$f":"CD785+ IF(AND(CE$14>$B785,$C785>$B785,CE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CE$14-$B785-1),0)","v":0},{"$f":"CE785+ IF(AND(CF$14>$B785,$C785>$B785,CF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CF$14-$B785-1),0)","v":0},{"$f":"CF785+ IF(AND(CG$14>$B785,$C785>$B785,CG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CG$14-$B785-1),0)","v":0},{"$f":"CG785+ IF(AND(CH$14>$B785,$C785>$B785,CH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CH$14-$B785-1),0)","v":0},{"$f":"CH785+ IF(AND(CI$14>$B785,$C785>$B785,CI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CI$14-$B785-1),0)","v":0},{"$f":"CI785+ IF(AND(CJ$14>$B785,$C785>$B785,CJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CJ$14-$B785-1),0)","v":0},{"$f":"CJ785+ IF(AND(CK$14>$B785,$C785>$B785,CK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CK$14-$B785-1),0)","v":0},{"$f":"CK785+ IF(AND(CL$14>$B785,$C785>$B785,CL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CL$14-$B785-1),0)","v":0},{"$f":"CL785+ IF(AND(CM$14>$B785,$C785>$B785,CM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CM$14-$B785-1),0)","v":0},{"$f":"CM785+ IF(AND(CN$14>$B785,$C785>$B785,CN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CN$14-$B785-1),0)","v":0},{"$f":"CN785+ IF(AND(CO$14>$B785,$C785>$B785,CO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CO$14-$B785-1),0)","v":0},{"$f":"CO785+ IF(AND(CP$14>$B785,$C785>$B785,CP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CP$14-$B785-1),0)","v":0},{"$f":"CP785+ IF(AND(CQ$14>$B785,$C785>$B785,CQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CQ$14-$B785-1),0)","v":0},{"$f":"CQ785+ IF(AND(CR$14>$B785,$C785>$B785,CR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CR$14-$B785-1),0)","v":0},{"$f":"CR785+ IF(AND(CS$14>$B785,$C785>$B785,CS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CS$14-$B785-1),0)","v":0},{"$f":"CS785+ IF(AND(CT$14>$B785,$C785>$B785,CT$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CT$14-$B785-1),0)","v":0},{"$f":"CT785+ IF(AND(CU$14>$B785,$C785>$B785,CU$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CU$14-$B785-1),0)","v":0},{"$f":"CU785+ IF(AND(CV$14>$B785,$C785>$B785,CV$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CV$14-$B785-1),0)","v":0},{"$f":"CV785+ IF(AND(CW$14>$B785,$C785>$B785,CW$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CW$14-$B785-1),0)","v":0},{"$f":"CW785+ IF(AND(CX$14>$B785,$C785>$B785,CX$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CX$14-$B785-1),0)","v":0},{"$f":"CX785+ IF(AND(CY$14>$B785,$C785>$B785,CY$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CY$14-$B785-1),0)","v":0},{"$f":"CY785+ IF(AND(CZ$14>$B785,$C785>$B785,CZ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,CZ$14-$B785-1),0)","v":0},{"$f":"CZ785+ IF(AND(DA$14>$B785,$C785>$B785,DA$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DA$14-$B785-1),0)","v":0},{"$f":"DA785+ IF(AND(DB$14>$B785,$C785>$B785,DB$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DB$14-$B785-1),0)","v":0},{"$f":"DB785+ IF(AND(DC$14>$B785,$C785>$B785,DC$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DC$14-$B785-1),0)","v":0},{"$f":"DC785+ IF(AND(DD$14>$B785,$C785>$B785,DD$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DD$14-$B785-1),0)","v":0},{"$f":"DD785+ IF(AND(DE$14>$B785,$C785>$B785,DE$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DE$14-$B785-1),0)","v":0},{"$f":"DE785+ IF(AND(DF$14>$B785,$C785>$B785,DF$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DF$14-$B785-1),0)","v":0},{"$f":"DF785+ IF(AND(DG$14>$B785,$C785>$B785,DG$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DG$14-$B785-1),0)","v":0},{"$f":"DG785+ IF(AND(DH$14>$B785,$C785>$B785,DH$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DH$14-$B785-1),0)","v":0},{"$f":"DH785+ IF(AND(DI$14>$B785,$C785>$B785,DI$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DI$14-$B785-1),0)","v":0},{"$f":"DI785+ IF(AND(DJ$14>$B785,$C785>$B785,DJ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DJ$14-$B785-1),0)","v":0},{"$f":"DJ785+ IF(AND(DK$14>$B785,$C785>$B785,DK$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DK$14-$B785-1),0)","v":0},{"$f":"DK785+ IF(AND(DL$14>$B785,$C785>$B785,DL$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DL$14-$B785-1),0)","v":0},{"$f":"DL785+ IF(AND(DM$14>$B785,$C785>$B785,DM$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DM$14-$B785-1),0)","v":0},{"$f":"DM785+ IF(AND(DN$14>$B785,$C785>$B785,DN$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DN$14-$B785-1),0)","v":0},{"$f":"DN785+ IF(AND(DO$14>$B785,$C785>$B785,DO$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DO$14-$B785-1),0)","v":0},{"$f":"DO785+ IF(AND(DP$14>$B785,$C785>$B785,DP$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DP$14-$B785-1),0)","v":0},{"$f":"DP785+ IF(AND(DQ$14>$B785,$C785>$B785,DQ$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DQ$14-$B785-1),0)","v":0},{"$f":"DQ785+ IF(AND(DR$14>$B785,$C785>$B785,DR$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DR$14-$B785-1),0)","v":0},{"$f":"DR785+ IF(AND(DS$14>$B785,$C785>$B785,DS$14-$B785<$C$5),OFFSET(Input!$BJ785,0,DS$14-$B785-1),0)","v":0}]
[{"$f":"Calcs!A810","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E810),1,Calcs!E810)*Periods,0)","v":4},{"$f":"ROUND(MAX(B810,Input!Z810*Periods),0)","v":4},null,null,0,{"$f":"F810+ IF(AND(G$14>$B810,$C810>$B810,G$14-$B810<$C$5),OFFSET(Input!$BJ810,0,G$14-$B810-1),0)","v":0},{"$f":"G810+ IF(AND(H$14>$B810,$C810>$B810,H$14-$B810<$C$5),OFFSET(Input!$BJ810,0,H$14-$B810-1),0)","v":0},{"$f":"H810+ IF(AND(I$14>$B810,$C810>$B810,I$14-$B810<$C$5),OFFSET(Input!$BJ810,0,I$14-$B810-1),0)","v":0},{"$f":"I810+ IF(AND(J$14>$B810,$C810>$B810,J$14-$B810<$C$5),OFFSET(Input!$BJ810,0,J$14-$B810-1),0)","v":0},{"$f":"J810+ IF(AND(K$14>$B810,$C810>$B810,K$14-$B810<$C$5),OFFSET(Input!$BJ810,0,K$14-$B810-1),0)","v":0},{"$f":"K810+ IF(AND(L$14>$B810,$C810>$B810,L$14-$B810<$C$5),OFFSET(Input!$BJ810,0,L$14-$B810-1),0)","v":0},{"$f":"L810+ IF(AND(M$14>$B810,$C810>$B810,M$14-$B810<$C$5),OFFSET(Input!$BJ810,0,M$14-$B810-1),0)","v":0},{"$f":"M810+ IF(AND(N$14>$B810,$C810>$B810,N$14-$B810<$C$5),OFFSET(Input!$BJ810,0,N$14-$B810-1),0)","v":0},{"$f":"N810+ IF(AND(O$14>$B810,$C810>$B810,O$14-$B810<$C$5),OFFSET(Input!$BJ810,0,O$14-$B810-1),0)","v":0},{"$f":"O810+ IF(AND(P$14>$B810,$C810>$B810,P$14-$B810<$C$5),OFFSET(Input!$BJ810,0,P$14-$B810-1),0)","v":0},{"$f":"P810+ IF(AND(Q$14>$B810,$C810>$B810,Q$14-$B810<$C$5),OFFSET(Input!$BJ810,0,Q$14-$B810-1),0)","v":0},{"$f":"Q810+ IF(AND(R$14>$B810,$C810>$B810,R$14-$B810<$C$5),OFFSET(Input!$BJ810,0,R$14-$B810-1),0)","v":0},{"$f":"R810+ IF(AND(S$14>$B810,$C810>$B810,S$14-$B810<$C$5),OFFSET(Input!$BJ810,0,S$14-$B810-1),0)","v":0},{"$f":"S810+ IF(AND(T$14>$B810,$C810>$B810,T$14-$B810<$C$5),OFFSET(Input!$BJ810,0,T$14-$B810-1),0)","v":0},{"$f":"T810+ IF(AND(U$14>$B810,$C810>$B810,U$14-$B810<$C$5),OFFSET(Input!$BJ810,0,U$14-$B810-1),0)","v":0},{"$f":"U810+ IF(AND(V$14>$B810,$C810>$B810,V$14-$B810<$C$5),OFFSET(Input!$BJ810,0,V$14-$B810-1),0)","v":0},{"$f":"V810+ IF(AND(W$14>$B810,$C810>$B810,W$14-$B810<$C$5),OFFSET(Input!$BJ810,0,W$14-$B810-1),0)","v":0},{"$f":"W810+ IF(AND(X$14>$B810,$C810>$B810,X$14-$B810<$C$5),OFFSET(Input!$BJ810,0,X$14-$B810-1),0)","v":0},{"$f":"X810+ IF(AND(Y$14>$B810,$C810>$B810,Y$14-$B810<$C$5),OFFSET(Input!$BJ810,0,Y$14-$B810-1),0)","v":0},{"$f":"Y810+ IF(AND(Z$14>$B810,$C810>$B810,Z$14-$B810<$C$5),OFFSET(Input!$BJ810,0,Z$14-$B810-1),0)","v":0},{"$f":"Z810+ IF(AND(AA$14>$B810,$C810>$B810,AA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AA$14-$B810-1),0)","v":0},{"$f":"AA810+ IF(AND(AB$14>$B810,$C810>$B810,AB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AB$14-$B810-1),0)","v":0},{"$f":"AB810+ IF(AND(AC$14>$B810,$C810>$B810,AC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AC$14-$B810-1),0)","v":0},{"$f":"AC810+ IF(AND(AD$14>$B810,$C810>$B810,AD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AD$14-$B810-1),0)","v":0},{"$f":"AD810+ IF(AND(AE$14>$B810,$C810>$B810,AE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AE$14-$B810-1),0)","v":0},{"$f":"AE810+ IF(AND(AF$14>$B810,$C810>$B810,AF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AF$14-$B810-1),0)","v":0},{"$f":"AF810+ IF(AND(AG$14>$B810,$C810>$B810,AG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AG$14-$B810-1),0)","v":0},{"$f":"AG810+ IF(AND(AH$14>$B810,$C810>$B810,AH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AH$14-$B810-1),0)","v":0},{"$f":"AH810+ IF(AND(AI$14>$B810,$C810>$B810,AI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AI$14-$B810-1),0)","v":0},{"$f":"AI810+ IF(AND(AJ$14>$B810,$C810>$B810,AJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AJ$14-$B810-1),0)","v":0},{"$f":"AJ810+ IF(AND(AK$14>$B810,$C810>$B810,AK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AK$14-$B810-1),0)","v":0},{"$f":"AK810+ IF(AND(AL$14>$B810,$C810>$B810,AL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AL$14-$B810-1),0)","v":0},{"$f":"AL810+ IF(AND(AM$14>$B810,$C810>$B810,AM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AM$14-$B810-1),0)","v":0},{"$f":"AM810+ IF(AND(AN$14>$B810,$C810>$B810,AN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AN$14-$B810-1),0)","v":0},{"$f":"AN810+ IF(AND(AO$14>$B810,$C810>$B810,AO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AO$14-$B810-1),0)","v":0},{"$f":"AO810+ IF(AND(AP$14>$B810,$C810>$B810,AP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AP$14-$B810-1),0)","v":0},{"$f":"AP810+ IF(AND(AQ$14>$B810,$C810>$B810,AQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AQ$14-$B810-1),0)","v":0},{"$f":"AQ810+ IF(AND(AR$14>$B810,$C810>$B810,AR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AR$14-$B810-1),0)","v":0},{"$f":"AR810+ IF(AND(AS$14>$B810,$C810>$B810,AS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AS$14-$B810-1),0)","v":0},{"$f":"AS810+ IF(AND(AT$14>$B810,$C810>$B810,AT$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AT$14-$B810-1),0)","v":0},{"$f":"AT810+ IF(AND(AU$14>$B810,$C810>$B810,AU$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AU$14-$B810-1),0)","v":0},{"$f":"AU810+ IF(AND(AV$14>$B810,$C810>$B810,AV$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AV$14-$B810-1),0)","v":0},{"$f":"AV810+ IF(AND(AW$14>$B810,$C810>$B810,AW$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AW$14-$B810-1),0)","v":0},{"$f":"AW810+ IF(AND(AX$14>$B810,$C810>$B810,AX$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AX$14-$B810-1),0)","v":0},{"$f":"AX810+ IF(AND(AY$14>$B810,$C810>$B810,AY$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AY$14-$B810-1),0)","v":0},{"$f":"AY810+ IF(AND(AZ$14>$B810,$C810>$B810,AZ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,AZ$14-$B810-1),0)","v":0},{"$f":"AZ810+ IF(AND(BA$14>$B810,$C810>$B810,BA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BA$14-$B810-1),0)","v":0},{"$f":"BA810+ IF(AND(BB$14>$B810,$C810>$B810,BB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BB$14-$B810-1),0)","v":0},{"$f":"BB810+ IF(AND(BC$14>$B810,$C810>$B810,BC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BC$14-$B810-1),0)","v":0},{"$f":"BC810+ IF(AND(BD$14>$B810,$C810>$B810,BD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BD$14-$B810-1),0)","v":0},{"$f":"BD810+ IF(AND(BE$14>$B810,$C810>$B810,BE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BE$14-$B810-1),0)","v":0},{"$f":"BE810+ IF(AND(BF$14>$B810,$C810>$B810,BF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BF$14-$B810-1),0)","v":0},{"$f":"BF810+ IF(AND(BG$14>$B810,$C810>$B810,BG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BG$14-$B810-1),0)","v":0},{"$f":"BG810+ IF(AND(BH$14>$B810,$C810>$B810,BH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BH$14-$B810-1),0)","v":0},{"$f":"BH810+ IF(AND(BI$14>$B810,$C810>$B810,BI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BI$14-$B810-1),0)","v":0},{"$f":"BI810+ IF(AND(BJ$14>$B810,$C810>$B810,BJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BJ$14-$B810-1),0)","v":0},{"$f":"BJ810+ IF(AND(BK$14>$B810,$C810>$B810,BK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BK$14-$B810-1),0)","v":0},{"$f":"BK810+ IF(AND(BL$14>$B810,$C810>$B810,BL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BL$14-$B810-1),0)","v":0},{"$f":"BL810+ IF(AND(BM$14>$B810,$C810>$B810,BM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BM$14-$B810-1),0)","v":0},{"$f":"BM810+ IF(AND(BN$14>$B810,$C810>$B810,BN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BN$14-$B810-1),0)","v":0},{"$f":"BN810+ IF(AND(BO$14>$B810,$C810>$B810,BO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BO$14-$B810-1),0)","v":0},{"$f":"BO810+ IF(AND(BP$14>$B810,$C810>$B810,BP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BP$14-$B810-1),0)","v":0},{"$f":"BP810+ IF(AND(BQ$14>$B810,$C810>$B810,BQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BQ$14-$B810-1),0)","v":0},{"$f":"BQ810+ IF(AND(BR$14>$B810,$C810>$B810,BR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BR$14-$B810-1),0)","v":0},{"$f":"BR810+ IF(AND(BS$14>$B810,$C810>$B810,BS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BS$14-$B810-1),0)","v":0},{"$f":"BS810+ IF(AND(BT$14>$B810,$C810>$B810,BT$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BT$14-$B810-1),0)","v":0},{"$f":"BT810+ IF(AND(BU$14>$B810,$C810>$B810,BU$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BU$14-$B810-1),0)","v":0},{"$f":"BU810+ IF(AND(BV$14>$B810,$C810>$B810,BV$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BV$14-$B810-1),0)","v":0},{"$f":"BV810+ IF(AND(BW$14>$B810,$C810>$B810,BW$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BW$14-$B810-1),0)","v":0},{"$f":"BW810+ IF(AND(BX$14>$B810,$C810>$B810,BX$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BX$14-$B810-1),0)","v":0},{"$f":"BX810+ IF(AND(BY$14>$B810,$C810>$B810,BY$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BY$14-$B810-1),0)","v":0},{"$f":"BY810+ IF(AND(BZ$14>$B810,$C810>$B810,BZ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,BZ$14-$B810-1),0)","v":0},{"$f":"BZ810+ IF(AND(CA$14>$B810,$C810>$B810,CA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CA$14-$B810-1),0)","v":0},{"$f":"CA810+ IF(AND(CB$14>$B810,$C810>$B810,CB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CB$14-$B810-1),0)","v":0},{"$f":"CB810+ IF(AND(CC$14>$B810,$C810>$B810,CC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CC$14-$B810-1),0)","v":0},{"$f":"CC810+ IF(AND(CD$14>$B810,$C810>$B810,CD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CD$14-$B810-1),0)","v":0},{"$f":"CD810+ IF(AND(CE$14>$B810,$C810>$B810,CE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CE$14-$B810-1),0)","v":0},{"$f":"CE810+ IF(AND(CF$14>$B810,$C810>$B810,CF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CF$14-$B810-1),0)","v":0},{"$f":"CF810+ IF(AND(CG$14>$B810,$C810>$B810,CG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CG$14-$B810-1),0)","v":0},{"$f":"CG810+ IF(AND(CH$14>$B810,$C810>$B810,CH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CH$14-$B810-1),0)","v":0},{"$f":"CH810+ IF(AND(CI$14>$B810,$C810>$B810,CI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CI$14-$B810-1),0)","v":0},{"$f":"CI810+ IF(AND(CJ$14>$B810,$C810>$B810,CJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CJ$14-$B810-1),0)","v":0},{"$f":"CJ810+ IF(AND(CK$14>$B810,$C810>$B810,CK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CK$14-$B810-1),0)","v":0},{"$f":"CK810+ IF(AND(CL$14>$B810,$C810>$B810,CL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CL$14-$B810-1),0)","v":0},{"$f":"CL810+ IF(AND(CM$14>$B810,$C810>$B810,CM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CM$14-$B810-1),0)","v":0},{"$f":"CM810+ IF(AND(CN$14>$B810,$C810>$B810,CN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CN$14-$B810-1),0)","v":0},{"$f":"CN810+ IF(AND(CO$14>$B810,$C810>$B810,CO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CO$14-$B810-1),0)","v":0},{"$f":"CO810+ IF(AND(CP$14>$B810,$C810>$B810,CP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CP$14-$B810-1),0)","v":0},{"$f":"CP810+ IF(AND(CQ$14>$B810,$C810>$B810,CQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CQ$14-$B810-1),0)","v":0},{"$f":"CQ810+ IF(AND(CR$14>$B810,$C810>$B810,CR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CR$14-$B810-1),0)","v":0},{"$f":"CR810+ IF(AND(CS$14>$B810,$C810>$B810,CS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CS$14-$B810-1),0)","v":0},{"$f":"CS810+ IF(AND(CT$14>$B810,$C810>$B810,CT$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CT$14-$B810-1),0)","v":0},{"$f":"CT810+ IF(AND(CU$14>$B810,$C810>$B810,CU$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CU$14-$B810-1),0)","v":0},{"$f":"CU810+ IF(AND(CV$14>$B810,$C810>$B810,CV$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CV$14-$B810-1),0)","v":0},{"$f":"CV810+ IF(AND(CW$14>$B810,$C810>$B810,CW$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CW$14-$B810-1),0)","v":0},{"$f":"CW810+ IF(AND(CX$14>$B810,$C810>$B810,CX$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CX$14-$B810-1),0)","v":0},{"$f":"CX810+ IF(AND(CY$14>$B810,$C810>$B810,CY$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CY$14-$B810-1),0)","v":0},{"$f":"CY810+ IF(AND(CZ$14>$B810,$C810>$B810,CZ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,CZ$14-$B810-1),0)","v":0},{"$f":"CZ810+ IF(AND(DA$14>$B810,$C810>$B810,DA$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DA$14-$B810-1),0)","v":0},{"$f":"DA810+ IF(AND(DB$14>$B810,$C810>$B810,DB$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DB$14-$B810-1),0)","v":0},{"$f":"DB810+ IF(AND(DC$14>$B810,$C810>$B810,DC$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DC$14-$B810-1),0)","v":0},{"$f":"DC810+ IF(AND(DD$14>$B810,$C810>$B810,DD$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DD$14-$B810-1),0)","v":0},{"$f":"DD810+ IF(AND(DE$14>$B810,$C810>$B810,DE$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DE$14-$B810-1),0)","v":0},{"$f":"DE810+ IF(AND(DF$14>$B810,$C810>$B810,DF$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DF$14-$B810-1),0)","v":0},{"$f":"DF810+ IF(AND(DG$14>$B810,$C810>$B810,DG$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DG$14-$B810-1),0)","v":0},{"$f":"DG810+ IF(AND(DH$14>$B810,$C810>$B810,DH$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DH$14-$B810-1),0)","v":0},{"$f":"DH810+ IF(AND(DI$14>$B810,$C810>$B810,DI$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DI$14-$B810-1),0)","v":0},{"$f":"DI810+ IF(AND(DJ$14>$B810,$C810>$B810,DJ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DJ$14-$B810-1),0)","v":0},{"$f":"DJ810+ IF(AND(DK$14>$B810,$C810>$B810,DK$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DK$14-$B810-1),0)","v":0},{"$f":"DK810+ IF(AND(DL$14>$B810,$C810>$B810,DL$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DL$14-$B810-1),0)","v":0},{"$f":"DL810+ IF(AND(DM$14>$B810,$C810>$B810,DM$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DM$14-$B810-1),0)","v":0},{"$f":"DM810+ IF(AND(DN$14>$B810,$C810>$B810,DN$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DN$14-$B810-1),0)","v":0},{"$f":"DN810+ IF(AND(DO$14>$B810,$C810>$B810,DO$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DO$14-$B810-1),0)","v":0},{"$f":"DO810+ IF(AND(DP$14>$B810,$C810>$B810,DP$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DP$14-$B810-1),0)","v":0},{"$f":"DP810+ IF(AND(DQ$14>$B810,$C810>$B810,DQ$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DQ$14-$B810-1),0)","v":0},{"$f":"DQ810+ IF(AND(DR$14>$B810,$C810>$B810,DR$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DR$14-$B810-1),0)","v":0},{"$f":"DR810+ IF(AND(DS$14>$B810,$C810>$B810,DS$14-$B810<$C$5),OFFSET(Input!$BJ810,0,DS$14-$B810-1),0)","v":0}]
[{"$f":"Calcs!A811","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E811),1,Calcs!E811)*Periods,0)","v":4},{"$f":"ROUND(MAX(B811,Input!Z811*Periods),0)","v":4},null,null,0,{"$f":"F811+ IF(AND(G$14>$B811,$C811>$B811,G$14-$B811<$C$5),OFFSET(Input!$BJ811,0,G$14-$B811-1),0)","v":0},{"$f":"G811+ IF(AND(H$14>$B811,$C811>$B811,H$14-$B811<$C$5),OFFSET(Input!$BJ811,0,H$14-$B811-1),0)","v":0},{"$f":"H811+ IF(AND(I$14>$B811,$C811>$B811,I$14-$B811<$C$5),OFFSET(Input!$BJ811,0,I$14-$B811-1),0)","v":0},{"$f":"I811+ IF(AND(J$14>$B811,$C811>$B811,J$14-$B811<$C$5),OFFSET(Input!$BJ811,0,J$14-$B811-1),0)","v":0},{"$f":"J811+ IF(AND(K$14>$B811,$C811>$B811,K$14-$B811<$C$5),OFFSET(Input!$BJ811,0,K$14-$B811-1),0)","v":0},{"$f":"K811+ IF(AND(L$14>$B811,$C811>$B811,L$14-$B811<$C$5),OFFSET(Input!$BJ811,0,L$14-$B811-1),0)","v":0},{"$f":"L811+ IF(AND(M$14>$B811,$C811>$B811,M$14-$B811<$C$5),OFFSET(Input!$BJ811,0,M$14-$B811-1),0)","v":0},{"$f":"M811+ IF(AND(N$14>$B811,$C811>$B811,N$14-$B811<$C$5),OFFSET(Input!$BJ811,0,N$14-$B811-1),0)","v":0},{"$f":"N811+ IF(AND(O$14>$B811,$C811>$B811,O$14-$B811<$C$5),OFFSET(Input!$BJ811,0,O$14-$B811-1),0)","v":0},{"$f":"O811+ IF(AND(P$14>$B811,$C811>$B811,P$14-$B811<$C$5),OFFSET(Input!$BJ811,0,P$14-$B811-1),0)","v":0},{"$f":"P811+ IF(AND(Q$14>$B811,$C811>$B811,Q$14-$B811<$C$5),OFFSET(Input!$BJ811,0,Q$14-$B811-1),0)","v":0},{"$f":"Q811+ IF(AND(R$14>$B811,$C811>$B811,R$14-$B811<$C$5),OFFSET(Input!$BJ811,0,R$14-$B811-1),0)","v":0},{"$f":"R811+ IF(AND(S$14>$B811,$C811>$B811,S$14-$B811<$C$5),OFFSET(Input!$BJ811,0,S$14-$B811-1),0)","v":0},{"$f":"S811+ IF(AND(T$14>$B811,$C811>$B811,T$14-$B811<$C$5),OFFSET(Input!$BJ811,0,T$14-$B811-1),0)","v":0},{"$f":"T811+ IF(AND(U$14>$B811,$C811>$B811,U$14-$B811<$C$5),OFFSET(Input!$BJ811,0,U$14-$B811-1),0)","v":0},{"$f":"U811+ IF(AND(V$14>$B811,$C811>$B811,V$14-$B811<$C$5),OFFSET(Input!$BJ811,0,V$14-$B811-1),0)","v":0},{"$f":"V811+ IF(AND(W$14>$B811,$C811>$B811,W$14-$B811<$C$5),OFFSET(Input!$BJ811,0,W$14-$B811-1),0)","v":0},{"$f":"W811+ IF(AND(X$14>$B811,$C811>$B811,X$14-$B811<$C$5),OFFSET(Input!$BJ811,0,X$14-$B811-1),0)","v":0},{"$f":"X811+ IF(AND(Y$14>$B811,$C811>$B811,Y$14-$B811<$C$5),OFFSET(Input!$BJ811,0,Y$14-$B811-1),0)","v":0},{"$f":"Y811+ IF(AND(Z$14>$B811,$C811>$B811,Z$14-$B811<$C$5),OFFSET(Input!$BJ811,0,Z$14-$B811-1),0)","v":0},{"$f":"Z811+ IF(AND(AA$14>$B811,$C811>$B811,AA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AA$14-$B811-1),0)","v":0},{"$f":"AA811+ IF(AND(AB$14>$B811,$C811>$B811,AB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AB$14-$B811-1),0)","v":0},{"$f":"AB811+ IF(AND(AC$14>$B811,$C811>$B811,AC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AC$14-$B811-1),0)","v":0},{"$f":"AC811+ IF(AND(AD$14>$B811,$C811>$B811,AD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AD$14-$B811-1),0)","v":0},{"$f":"AD811+ IF(AND(AE$14>$B811,$C811>$B811,AE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AE$14-$B811-1),0)","v":0},{"$f":"AE811+ IF(AND(AF$14>$B811,$C811>$B811,AF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AF$14-$B811-1),0)","v":0},{"$f":"AF811+ IF(AND(AG$14>$B811,$C811>$B811,AG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AG$14-$B811-1),0)","v":0},{"$f":"AG811+ IF(AND(AH$14>$B811,$C811>$B811,AH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AH$14-$B811-1),0)","v":0},{"$f":"AH811+ IF(AND(AI$14>$B811,$C811>$B811,AI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AI$14-$B811-1),0)","v":0},{"$f":"AI811+ IF(AND(AJ$14>$B811,$C811>$B811,AJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AJ$14-$B811-1),0)","v":0},{"$f":"AJ811+ IF(AND(AK$14>$B811,$C811>$B811,AK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AK$14-$B811-1),0)","v":0},{"$f":"AK811+ IF(AND(AL$14>$B811,$C811>$B811,AL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AL$14-$B811-1),0)","v":0},{"$f":"AL811+ IF(AND(AM$14>$B811,$C811>$B811,AM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AM$14-$B811-1),0)","v":0},{"$f":"AM811+ IF(AND(AN$14>$B811,$C811>$B811,AN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AN$14-$B811-1),0)","v":0},{"$f":"AN811+ IF(AND(AO$14>$B811,$C811>$B811,AO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AO$14-$B811-1),0)","v":0},{"$f":"AO811+ IF(AND(AP$14>$B811,$C811>$B811,AP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AP$14-$B811-1),0)","v":0},{"$f":"AP811+ IF(AND(AQ$14>$B811,$C811>$B811,AQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AQ$14-$B811-1),0)","v":0},{"$f":"AQ811+ IF(AND(AR$14>$B811,$C811>$B811,AR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AR$14-$B811-1),0)","v":0},{"$f":"AR811+ IF(AND(AS$14>$B811,$C811>$B811,AS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AS$14-$B811-1),0)","v":0},{"$f":"AS811+ IF(AND(AT$14>$B811,$C811>$B811,AT$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AT$14-$B811-1),0)","v":0},{"$f":"AT811+ IF(AND(AU$14>$B811,$C811>$B811,AU$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AU$14-$B811-1),0)","v":0},{"$f":"AU811+ IF(AND(AV$14>$B811,$C811>$B811,AV$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AV$14-$B811-1),0)","v":0},{"$f":"AV811+ IF(AND(AW$14>$B811,$C811>$B811,AW$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AW$14-$B811-1),0)","v":0},{"$f":"AW811+ IF(AND(AX$14>$B811,$C811>$B811,AX$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AX$14-$B811-1),0)","v":0},{"$f":"AX811+ IF(AND(AY$14>$B811,$C811>$B811,AY$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AY$14-$B811-1),0)","v":0},{"$f":"AY811+ IF(AND(AZ$14>$B811,$C811>$B811,AZ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,AZ$14-$B811-1),0)","v":0},{"$f":"AZ811+ IF(AND(BA$14>$B811,$C811>$B811,BA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BA$14-$B811-1),0)","v":0},{"$f":"BA811+ IF(AND(BB$14>$B811,$C811>$B811,BB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BB$14-$B811-1),0)","v":0},{"$f":"BB811+ IF(AND(BC$14>$B811,$C811>$B811,BC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BC$14-$B811-1),0)","v":0},{"$f":"BC811+ IF(AND(BD$14>$B811,$C811>$B811,BD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BD$14-$B811-1),0)","v":0},{"$f":"BD811+ IF(AND(BE$14>$B811,$C811>$B811,BE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BE$14-$B811-1),0)","v":0},{"$f":"BE811+ IF(AND(BF$14>$B811,$C811>$B811,BF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BF$14-$B811-1),0)","v":0},{"$f":"BF811+ IF(AND(BG$14>$B811,$C811>$B811,BG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BG$14-$B811-1),0)","v":0},{"$f":"BG811+ IF(AND(BH$14>$B811,$C811>$B811,BH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BH$14-$B811-1),0)","v":0},{"$f":"BH811+ IF(AND(BI$14>$B811,$C811>$B811,BI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BI$14-$B811-1),0)","v":0},{"$f":"BI811+ IF(AND(BJ$14>$B811,$C811>$B811,BJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BJ$14-$B811-1),0)","v":0},{"$f":"BJ811+ IF(AND(BK$14>$B811,$C811>$B811,BK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BK$14-$B811-1),0)","v":0},{"$f":"BK811+ IF(AND(BL$14>$B811,$C811>$B811,BL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BL$14-$B811-1),0)","v":0},{"$f":"BL811+ IF(AND(BM$14>$B811,$C811>$B811,BM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BM$14-$B811-1),0)","v":0},{"$f":"BM811+ IF(AND(BN$14>$B811,$C811>$B811,BN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BN$14-$B811-1),0)","v":0},{"$f":"BN811+ IF(AND(BO$14>$B811,$C811>$B811,BO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BO$14-$B811-1),0)","v":0},{"$f":"BO811+ IF(AND(BP$14>$B811,$C811>$B811,BP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BP$14-$B811-1),0)","v":0},{"$f":"BP811+ IF(AND(BQ$14>$B811,$C811>$B811,BQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BQ$14-$B811-1),0)","v":0},{"$f":"BQ811+ IF(AND(BR$14>$B811,$C811>$B811,BR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BR$14-$B811-1),0)","v":0},{"$f":"BR811+ IF(AND(BS$14>$B811,$C811>$B811,BS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BS$14-$B811-1),0)","v":0},{"$f":"BS811+ IF(AND(BT$14>$B811,$C811>$B811,BT$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BT$14-$B811-1),0)","v":0},{"$f":"BT811+ IF(AND(BU$14>$B811,$C811>$B811,BU$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BU$14-$B811-1),0)","v":0},{"$f":"BU811+ IF(AND(BV$14>$B811,$C811>$B811,BV$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BV$14-$B811-1),0)","v":0},{"$f":"BV811+ IF(AND(BW$14>$B811,$C811>$B811,BW$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BW$14-$B811-1),0)","v":0},{"$f":"BW811+ IF(AND(BX$14>$B811,$C811>$B811,BX$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BX$14-$B811-1),0)","v":0},{"$f":"BX811+ IF(AND(BY$14>$B811,$C811>$B811,BY$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BY$14-$B811-1),0)","v":0},{"$f":"BY811+ IF(AND(BZ$14>$B811,$C811>$B811,BZ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,BZ$14-$B811-1),0)","v":0},{"$f":"BZ811+ IF(AND(CA$14>$B811,$C811>$B811,CA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CA$14-$B811-1),0)","v":0},{"$f":"CA811+ IF(AND(CB$14>$B811,$C811>$B811,CB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CB$14-$B811-1),0)","v":0},{"$f":"CB811+ IF(AND(CC$14>$B811,$C811>$B811,CC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CC$14-$B811-1),0)","v":0},{"$f":"CC811+ IF(AND(CD$14>$B811,$C811>$B811,CD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CD$14-$B811-1),0)","v":0},{"$f":"CD811+ IF(AND(CE$14>$B811,$C811>$B811,CE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CE$14-$B811-1),0)","v":0},{"$f":"CE811+ IF(AND(CF$14>$B811,$C811>$B811,CF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CF$14-$B811-1),0)","v":0},{"$f":"CF811+ IF(AND(CG$14>$B811,$C811>$B811,CG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CG$14-$B811-1),0)","v":0},{"$f":"CG811+ IF(AND(CH$14>$B811,$C811>$B811,CH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CH$14-$B811-1),0)","v":0},{"$f":"CH811+ IF(AND(CI$14>$B811,$C811>$B811,CI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CI$14-$B811-1),0)","v":0},{"$f":"CI811+ IF(AND(CJ$14>$B811,$C811>$B811,CJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CJ$14-$B811-1),0)","v":0},{"$f":"CJ811+ IF(AND(CK$14>$B811,$C811>$B811,CK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CK$14-$B811-1),0)","v":0},{"$f":"CK811+ IF(AND(CL$14>$B811,$C811>$B811,CL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CL$14-$B811-1),0)","v":0},{"$f":"CL811+ IF(AND(CM$14>$B811,$C811>$B811,CM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CM$14-$B811-1),0)","v":0},{"$f":"CM811+ IF(AND(CN$14>$B811,$C811>$B811,CN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CN$14-$B811-1),0)","v":0},{"$f":"CN811+ IF(AND(CO$14>$B811,$C811>$B811,CO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CO$14-$B811-1),0)","v":0},{"$f":"CO811+ IF(AND(CP$14>$B811,$C811>$B811,CP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CP$14-$B811-1),0)","v":0},{"$f":"CP811+ IF(AND(CQ$14>$B811,$C811>$B811,CQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CQ$14-$B811-1),0)","v":0},{"$f":"CQ811+ IF(AND(CR$14>$B811,$C811>$B811,CR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CR$14-$B811-1),0)","v":0},{"$f":"CR811+ IF(AND(CS$14>$B811,$C811>$B811,CS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CS$14-$B811-1),0)","v":0},{"$f":"CS811+ IF(AND(CT$14>$B811,$C811>$B811,CT$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CT$14-$B811-1),0)","v":0},{"$f":"CT811+ IF(AND(CU$14>$B811,$C811>$B811,CU$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CU$14-$B811-1),0)","v":0},{"$f":"CU811+ IF(AND(CV$14>$B811,$C811>$B811,CV$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CV$14-$B811-1),0)","v":0},{"$f":"CV811+ IF(AND(CW$14>$B811,$C811>$B811,CW$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CW$14-$B811-1),0)","v":0},{"$f":"CW811+ IF(AND(CX$14>$B811,$C811>$B811,CX$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CX$14-$B811-1),0)","v":0},{"$f":"CX811+ IF(AND(CY$14>$B811,$C811>$B811,CY$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CY$14-$B811-1),0)","v":0},{"$f":"CY811+ IF(AND(CZ$14>$B811,$C811>$B811,CZ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,CZ$14-$B811-1),0)","v":0},{"$f":"CZ811+ IF(AND(DA$14>$B811,$C811>$B811,DA$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DA$14-$B811-1),0)","v":0},{"$f":"DA811+ IF(AND(DB$14>$B811,$C811>$B811,DB$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DB$14-$B811-1),0)","v":0},{"$f":"DB811+ IF(AND(DC$14>$B811,$C811>$B811,DC$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DC$14-$B811-1),0)","v":0},{"$f":"DC811+ IF(AND(DD$14>$B811,$C811>$B811,DD$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DD$14-$B811-1),0)","v":0},{"$f":"DD811+ IF(AND(DE$14>$B811,$C811>$B811,DE$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DE$14-$B811-1),0)","v":0},{"$f":"DE811+ IF(AND(DF$14>$B811,$C811>$B811,DF$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DF$14-$B811-1),0)","v":0},{"$f":"DF811+ IF(AND(DG$14>$B811,$C811>$B811,DG$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DG$14-$B811-1),0)","v":0},{"$f":"DG811+ IF(AND(DH$14>$B811,$C811>$B811,DH$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DH$14-$B811-1),0)","v":0},{"$f":"DH811+ IF(AND(DI$14>$B811,$C811>$B811,DI$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DI$14-$B811-1),0)","v":0},{"$f":"DI811+ IF(AND(DJ$14>$B811,$C811>$B811,DJ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DJ$14-$B811-1),0)","v":0},{"$f":"DJ811+ IF(AND(DK$14>$B811,$C811>$B811,DK$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DK$14-$B811-1),0)","v":0},{"$f":"DK811+ IF(AND(DL$14>$B811,$C811>$B811,DL$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DL$14-$B811-1),0)","v":0},{"$f":"DL811+ IF(AND(DM$14>$B811,$C811>$B811,DM$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DM$14-$B811-1),0)","v":0},{"$f":"DM811+ IF(AND(DN$14>$B811,$C811>$B811,DN$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DN$14-$B811-1),0)","v":0},{"$f":"DN811+ IF(AND(DO$14>$B811,$C811>$B811,DO$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DO$14-$B811-1),0)","v":0},{"$f":"DO811+ IF(AND(DP$14>$B811,$C811>$B811,DP$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DP$14-$B811-1),0)","v":0},{"$f":"DP811+ IF(AND(DQ$14>$B811,$C811>$B811,DQ$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DQ$14-$B811-1),0)","v":0},{"$f":"DQ811+ IF(AND(DR$14>$B811,$C811>$B811,DR$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DR$14-$B811-1),0)","v":0},{"$f":"DR811+ IF(AND(DS$14>$B811,$C811>$B811,DS$14-$B811<$C$5),OFFSET(Input!$BJ811,0,DS$14-$B811-1),0)","v":0}]
[{"$f":"Calcs!A812","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E812),1,Calcs!E812)*Periods,0)","v":4},{"$f":"ROUND(MAX(B812,Input!Z812*Periods),0)","v":4},null,null,0,{"$f":"F812+ IF(AND(G$14>$B812,$C812>$B812,G$14-$B812<$C$5),OFFSET(Input!$BJ812,0,G$14-$B812-1),0)","v":0},{"$f":"G812+ IF(AND(H$14>$B812,$C812>$B812,H$14-$B812<$C$5),OFFSET(Input!$BJ812,0,H$14-$B812-1),0)","v":0},{"$f":"H812+ IF(AND(I$14>$B812,$C812>$B812,I$14-$B812<$C$5),OFFSET(Input!$BJ812,0,I$14-$B812-1),0)","v":0},{"$f":"I812+ IF(AND(J$14>$B812,$C812>$B812,J$14-$B812<$C$5),OFFSET(Input!$BJ812,0,J$14-$B812-1),0)","v":0},{"$f":"J812+ IF(AND(K$14>$B812,$C812>$B812,K$14-$B812<$C$5),OFFSET(Input!$BJ812,0,K$14-$B812-1),0)","v":0},{"$f":"K812+ IF(AND(L$14>$B812,$C812>$B812,L$14-$B812<$C$5),OFFSET(Input!$BJ812,0,L$14-$B812-1),0)","v":0},{"$f":"L812+ IF(AND(M$14>$B812,$C812>$B812,M$14-$B812<$C$5),OFFSET(Input!$BJ812,0,M$14-$B812-1),0)","v":0},{"$f":"M812+ IF(AND(N$14>$B812,$C812>$B812,N$14-$B812<$C$5),OFFSET(Input!$BJ812,0,N$14-$B812-1),0)","v":0},{"$f":"N812+ IF(AND(O$14>$B812,$C812>$B812,O$14-$B812<$C$5),OFFSET(Input!$BJ812,0,O$14-$B812-1),0)","v":0},{"$f":"O812+ IF(AND(P$14>$B812,$C812>$B812,P$14-$B812<$C$5),OFFSET(Input!$BJ812,0,P$14-$B812-1),0)","v":0},{"$f":"P812+ IF(AND(Q$14>$B812,$C812>$B812,Q$14-$B812<$C$5),OFFSET(Input!$BJ812,0,Q$14-$B812-1),0)","v":0},{"$f":"Q812+ IF(AND(R$14>$B812,$C812>$B812,R$14-$B812<$C$5),OFFSET(Input!$BJ812,0,R$14-$B812-1),0)","v":0},{"$f":"R812+ IF(AND(S$14>$B812,$C812>$B812,S$14-$B812<$C$5),OFFSET(Input!$BJ812,0,S$14-$B812-1),0)","v":0},{"$f":"S812+ IF(AND(T$14>$B812,$C812>$B812,T$14-$B812<$C$5),OFFSET(Input!$BJ812,0,T$14-$B812-1),0)","v":0},{"$f":"T812+ IF(AND(U$14>$B812,$C812>$B812,U$14-$B812<$C$5),OFFSET(Input!$BJ812,0,U$14-$B812-1),0)","v":0},{"$f":"U812+ IF(AND(V$14>$B812,$C812>$B812,V$14-$B812<$C$5),OFFSET(Input!$BJ812,0,V$14-$B812-1),0)","v":0},{"$f":"V812+ IF(AND(W$14>$B812,$C812>$B812,W$14-$B812<$C$5),OFFSET(Input!$BJ812,0,W$14-$B812-1),0)","v":0},{"$f":"W812+ IF(AND(X$14>$B812,$C812>$B812,X$14-$B812<$C$5),OFFSET(Input!$BJ812,0,X$14-$B812-1),0)","v":0},{"$f":"X812+ IF(AND(Y$14>$B812,$C812>$B812,Y$14-$B812<$C$5),OFFSET(Input!$BJ812,0,Y$14-$B812-1),0)","v":0},{"$f":"Y812+ IF(AND(Z$14>$B812,$C812>$B812,Z$14-$B812<$C$5),OFFSET(Input!$BJ812,0,Z$14-$B812-1),0)","v":0},{"$f":"Z812+ IF(AND(AA$14>$B812,$C812>$B812,AA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AA$14-$B812-1),0)","v":0},{"$f":"AA812+ IF(AND(AB$14>$B812,$C812>$B812,AB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AB$14-$B812-1),0)","v":0},{"$f":"AB812+ IF(AND(AC$14>$B812,$C812>$B812,AC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AC$14-$B812-1),0)","v":0},{"$f":"AC812+ IF(AND(AD$14>$B812,$C812>$B812,AD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AD$14-$B812-1),0)","v":0},{"$f":"AD812+ IF(AND(AE$14>$B812,$C812>$B812,AE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AE$14-$B812-1),0)","v":0},{"$f":"AE812+ IF(AND(AF$14>$B812,$C812>$B812,AF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AF$14-$B812-1),0)","v":0},{"$f":"AF812+ IF(AND(AG$14>$B812,$C812>$B812,AG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AG$14-$B812-1),0)","v":0},{"$f":"AG812+ IF(AND(AH$14>$B812,$C812>$B812,AH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AH$14-$B812-1),0)","v":0},{"$f":"AH812+ IF(AND(AI$14>$B812,$C812>$B812,AI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AI$14-$B812-1),0)","v":0},{"$f":"AI812+ IF(AND(AJ$14>$B812,$C812>$B812,AJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AJ$14-$B812-1),0)","v":0},{"$f":"AJ812+ IF(AND(AK$14>$B812,$C812>$B812,AK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AK$14-$B812-1),0)","v":0},{"$f":"AK812+ IF(AND(AL$14>$B812,$C812>$B812,AL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AL$14-$B812-1),0)","v":0},{"$f":"AL812+ IF(AND(AM$14>$B812,$C812>$B812,AM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AM$14-$B812-1),0)","v":0},{"$f":"AM812+ IF(AND(AN$14>$B812,$C812>$B812,AN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AN$14-$B812-1),0)","v":0},{"$f":"AN812+ IF(AND(AO$14>$B812,$C812>$B812,AO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AO$14-$B812-1),0)","v":0},{"$f":"AO812+ IF(AND(AP$14>$B812,$C812>$B812,AP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AP$14-$B812-1),0)","v":0},{"$f":"AP812+ IF(AND(AQ$14>$B812,$C812>$B812,AQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AQ$14-$B812-1),0)","v":0},{"$f":"AQ812+ IF(AND(AR$14>$B812,$C812>$B812,AR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AR$14-$B812-1),0)","v":0},{"$f":"AR812+ IF(AND(AS$14>$B812,$C812>$B812,AS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AS$14-$B812-1),0)","v":0},{"$f":"AS812+ IF(AND(AT$14>$B812,$C812>$B812,AT$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AT$14-$B812-1),0)","v":0},{"$f":"AT812+ IF(AND(AU$14>$B812,$C812>$B812,AU$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AU$14-$B812-1),0)","v":0},{"$f":"AU812+ IF(AND(AV$14>$B812,$C812>$B812,AV$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AV$14-$B812-1),0)","v":0},{"$f":"AV812+ IF(AND(AW$14>$B812,$C812>$B812,AW$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AW$14-$B812-1),0)","v":0},{"$f":"AW812+ IF(AND(AX$14>$B812,$C812>$B812,AX$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AX$14-$B812-1),0)","v":0},{"$f":"AX812+ IF(AND(AY$14>$B812,$C812>$B812,AY$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AY$14-$B812-1),0)","v":0},{"$f":"AY812+ IF(AND(AZ$14>$B812,$C812>$B812,AZ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,AZ$14-$B812-1),0)","v":0},{"$f":"AZ812+ IF(AND(BA$14>$B812,$C812>$B812,BA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BA$14-$B812-1),0)","v":0},{"$f":"BA812+ IF(AND(BB$14>$B812,$C812>$B812,BB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BB$14-$B812-1),0)","v":0},{"$f":"BB812+ IF(AND(BC$14>$B812,$C812>$B812,BC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BC$14-$B812-1),0)","v":0},{"$f":"BC812+ IF(AND(BD$14>$B812,$C812>$B812,BD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BD$14-$B812-1),0)","v":0},{"$f":"BD812+ IF(AND(BE$14>$B812,$C812>$B812,BE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BE$14-$B812-1),0)","v":0},{"$f":"BE812+ IF(AND(BF$14>$B812,$C812>$B812,BF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BF$14-$B812-1),0)","v":0},{"$f":"BF812+ IF(AND(BG$14>$B812,$C812>$B812,BG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BG$14-$B812-1),0)","v":0},{"$f":"BG812+ IF(AND(BH$14>$B812,$C812>$B812,BH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BH$14-$B812-1),0)","v":0},{"$f":"BH812+ IF(AND(BI$14>$B812,$C812>$B812,BI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BI$14-$B812-1),0)","v":0},{"$f":"BI812+ IF(AND(BJ$14>$B812,$C812>$B812,BJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BJ$14-$B812-1),0)","v":0},{"$f":"BJ812+ IF(AND(BK$14>$B812,$C812>$B812,BK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BK$14-$B812-1),0)","v":0},{"$f":"BK812+ IF(AND(BL$14>$B812,$C812>$B812,BL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BL$14-$B812-1),0)","v":0},{"$f":"BL812+ IF(AND(BM$14>$B812,$C812>$B812,BM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BM$14-$B812-1),0)","v":0},{"$f":"BM812+ IF(AND(BN$14>$B812,$C812>$B812,BN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BN$14-$B812-1),0)","v":0},{"$f":"BN812+ IF(AND(BO$14>$B812,$C812>$B812,BO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BO$14-$B812-1),0)","v":0},{"$f":"BO812+ IF(AND(BP$14>$B812,$C812>$B812,BP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BP$14-$B812-1),0)","v":0},{"$f":"BP812+ IF(AND(BQ$14>$B812,$C812>$B812,BQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BQ$14-$B812-1),0)","v":0},{"$f":"BQ812+ IF(AND(BR$14>$B812,$C812>$B812,BR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BR$14-$B812-1),0)","v":0},{"$f":"BR812+ IF(AND(BS$14>$B812,$C812>$B812,BS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BS$14-$B812-1),0)","v":0},{"$f":"BS812+ IF(AND(BT$14>$B812,$C812>$B812,BT$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BT$14-$B812-1),0)","v":0},{"$f":"BT812+ IF(AND(BU$14>$B812,$C812>$B812,BU$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BU$14-$B812-1),0)","v":0},{"$f":"BU812+ IF(AND(BV$14>$B812,$C812>$B812,BV$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BV$14-$B812-1),0)","v":0},{"$f":"BV812+ IF(AND(BW$14>$B812,$C812>$B812,BW$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BW$14-$B812-1),0)","v":0},{"$f":"BW812+ IF(AND(BX$14>$B812,$C812>$B812,BX$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BX$14-$B812-1),0)","v":0},{"$f":"BX812+ IF(AND(BY$14>$B812,$C812>$B812,BY$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BY$14-$B812-1),0)","v":0},{"$f":"BY812+ IF(AND(BZ$14>$B812,$C812>$B812,BZ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,BZ$14-$B812-1),0)","v":0},{"$f":"BZ812+ IF(AND(CA$14>$B812,$C812>$B812,CA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CA$14-$B812-1),0)","v":0},{"$f":"CA812+ IF(AND(CB$14>$B812,$C812>$B812,CB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CB$14-$B812-1),0)","v":0},{"$f":"CB812+ IF(AND(CC$14>$B812,$C812>$B812,CC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CC$14-$B812-1),0)","v":0},{"$f":"CC812+ IF(AND(CD$14>$B812,$C812>$B812,CD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CD$14-$B812-1),0)","v":0},{"$f":"CD812+ IF(AND(CE$14>$B812,$C812>$B812,CE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CE$14-$B812-1),0)","v":0},{"$f":"CE812+ IF(AND(CF$14>$B812,$C812>$B812,CF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CF$14-$B812-1),0)","v":0},{"$f":"CF812+ IF(AND(CG$14>$B812,$C812>$B812,CG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CG$14-$B812-1),0)","v":0},{"$f":"CG812+ IF(AND(CH$14>$B812,$C812>$B812,CH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CH$14-$B812-1),0)","v":0},{"$f":"CH812+ IF(AND(CI$14>$B812,$C812>$B812,CI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CI$14-$B812-1),0)","v":0},{"$f":"CI812+ IF(AND(CJ$14>$B812,$C812>$B812,CJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CJ$14-$B812-1),0)","v":0},{"$f":"CJ812+ IF(AND(CK$14>$B812,$C812>$B812,CK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CK$14-$B812-1),0)","v":0},{"$f":"CK812+ IF(AND(CL$14>$B812,$C812>$B812,CL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CL$14-$B812-1),0)","v":0},{"$f":"CL812+ IF(AND(CM$14>$B812,$C812>$B812,CM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CM$14-$B812-1),0)","v":0},{"$f":"CM812+ IF(AND(CN$14>$B812,$C812>$B812,CN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CN$14-$B812-1),0)","v":0},{"$f":"CN812+ IF(AND(CO$14>$B812,$C812>$B812,CO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CO$14-$B812-1),0)","v":0},{"$f":"CO812+ IF(AND(CP$14>$B812,$C812>$B812,CP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CP$14-$B812-1),0)","v":0},{"$f":"CP812+ IF(AND(CQ$14>$B812,$C812>$B812,CQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CQ$14-$B812-1),0)","v":0},{"$f":"CQ812+ IF(AND(CR$14>$B812,$C812>$B812,CR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CR$14-$B812-1),0)","v":0},{"$f":"CR812+ IF(AND(CS$14>$B812,$C812>$B812,CS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CS$14-$B812-1),0)","v":0},{"$f":"CS812+ IF(AND(CT$14>$B812,$C812>$B812,CT$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CT$14-$B812-1),0)","v":0},{"$f":"CT812+ IF(AND(CU$14>$B812,$C812>$B812,CU$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CU$14-$B812-1),0)","v":0},{"$f":"CU812+ IF(AND(CV$14>$B812,$C812>$B812,CV$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CV$14-$B812-1),0)","v":0},{"$f":"CV812+ IF(AND(CW$14>$B812,$C812>$B812,CW$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CW$14-$B812-1),0)","v":0},{"$f":"CW812+ IF(AND(CX$14>$B812,$C812>$B812,CX$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CX$14-$B812-1),0)","v":0},{"$f":"CX812+ IF(AND(CY$14>$B812,$C812>$B812,CY$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CY$14-$B812-1),0)","v":0},{"$f":"CY812+ IF(AND(CZ$14>$B812,$C812>$B812,CZ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,CZ$14-$B812-1),0)","v":0},{"$f":"CZ812+ IF(AND(DA$14>$B812,$C812>$B812,DA$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DA$14-$B812-1),0)","v":0},{"$f":"DA812+ IF(AND(DB$14>$B812,$C812>$B812,DB$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DB$14-$B812-1),0)","v":0},{"$f":"DB812+ IF(AND(DC$14>$B812,$C812>$B812,DC$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DC$14-$B812-1),0)","v":0},{"$f":"DC812+ IF(AND(DD$14>$B812,$C812>$B812,DD$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DD$14-$B812-1),0)","v":0},{"$f":"DD812+ IF(AND(DE$14>$B812,$C812>$B812,DE$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DE$14-$B812-1),0)","v":0},{"$f":"DE812+ IF(AND(DF$14>$B812,$C812>$B812,DF$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DF$14-$B812-1),0)","v":0},{"$f":"DF812+ IF(AND(DG$14>$B812,$C812>$B812,DG$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DG$14-$B812-1),0)","v":0},{"$f":"DG812+ IF(AND(DH$14>$B812,$C812>$B812,DH$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DH$14-$B812-1),0)","v":0},{"$f":"DH812+ IF(AND(DI$14>$B812,$C812>$B812,DI$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DI$14-$B812-1),0)","v":0},{"$f":"DI812+ IF(AND(DJ$14>$B812,$C812>$B812,DJ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DJ$14-$B812-1),0)","v":0},{"$f":"DJ812+ IF(AND(DK$14>$B812,$C812>$B812,DK$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DK$14-$B812-1),0)","v":0},{"$f":"DK812+ IF(AND(DL$14>$B812,$C812>$B812,DL$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DL$14-$B812-1),0)","v":0},{"$f":"DL812+ IF(AND(DM$14>$B812,$C812>$B812,DM$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DM$14-$B812-1),0)","v":0},{"$f":"DM812+ IF(AND(DN$14>$B812,$C812>$B812,DN$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DN$14-$B812-1),0)","v":0},{"$f":"DN812+ IF(AND(DO$14>$B812,$C812>$B812,DO$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DO$14-$B812-1),0)","v":0},{"$f":"DO812+ IF(AND(DP$14>$B812,$C812>$B812,DP$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DP$14-$B812-1),0)","v":0},{"$f":"DP812+ IF(AND(DQ$14>$B812,$C812>$B812,DQ$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DQ$14-$B812-1),0)","v":0},{"$f":"DQ812+ IF(AND(DR$14>$B812,$C812>$B812,DR$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DR$14-$B812-1),0)","v":0},{"$f":"DR812+ IF(AND(DS$14>$B812,$C812>$B812,DS$14-$B812<$C$5),OFFSET(Input!$BJ812,0,DS$14-$B812-1),0)","v":0}]
[{"$f":"Calcs!A813","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E813),1,Calcs!E813)*Periods,0)","v":4},{"$f":"ROUND(MAX(B813,Input!Z813*Periods),0)","v":4},null,null,0,{"$f":"F813+ IF(AND(G$14>$B813,$C813>$B813,G$14-$B813<$C$5),OFFSET(Input!$BJ813,0,G$14-$B813-1),0)","v":0},{"$f":"G813+ IF(AND(H$14>$B813,$C813>$B813,H$14-$B813<$C$5),OFFSET(Input!$BJ813,0,H$14-$B813-1),0)","v":0},{"$f":"H813+ IF(AND(I$14>$B813,$C813>$B813,I$14-$B813<$C$5),OFFSET(Input!$BJ813,0,I$14-$B813-1),0)","v":0},{"$f":"I813+ IF(AND(J$14>$B813,$C813>$B813,J$14-$B813<$C$5),OFFSET(Input!$BJ813,0,J$14-$B813-1),0)","v":0},{"$f":"J813+ IF(AND(K$14>$B813,$C813>$B813,K$14-$B813<$C$5),OFFSET(Input!$BJ813,0,K$14-$B813-1),0)","v":0},{"$f":"K813+ IF(AND(L$14>$B813,$C813>$B813,L$14-$B813<$C$5),OFFSET(Input!$BJ813,0,L$14-$B813-1),0)","v":0},{"$f":"L813+ IF(AND(M$14>$B813,$C813>$B813,M$14-$B813<$C$5),OFFSET(Input!$BJ813,0,M$14-$B813-1),0)","v":0},{"$f":"M813+ IF(AND(N$14>$B813,$C813>$B813,N$14-$B813<$C$5),OFFSET(Input!$BJ813,0,N$14-$B813-1),0)","v":0},{"$f":"N813+ IF(AND(O$14>$B813,$C813>$B813,O$14-$B813<$C$5),OFFSET(Input!$BJ813,0,O$14-$B813-1),0)","v":0},{"$f":"O813+ IF(AND(P$14>$B813,$C813>$B813,P$14-$B813<$C$5),OFFSET(Input!$BJ813,0,P$14-$B813-1),0)","v":0},{"$f":"P813+ IF(AND(Q$14>$B813,$C813>$B813,Q$14-$B813<$C$5),OFFSET(Input!$BJ813,0,Q$14-$B813-1),0)","v":0},{"$f":"Q813+ IF(AND(R$14>$B813,$C813>$B813,R$14-$B813<$C$5),OFFSET(Input!$BJ813,0,R$14-$B813-1),0)","v":0},{"$f":"R813+ IF(AND(S$14>$B813,$C813>$B813,S$14-$B813<$C$5),OFFSET(Input!$BJ813,0,S$14-$B813-1),0)","v":0},{"$f":"S813+ IF(AND(T$14>$B813,$C813>$B813,T$14-$B813<$C$5),OFFSET(Input!$BJ813,0,T$14-$B813-1),0)","v":0},{"$f":"T813+ IF(AND(U$14>$B813,$C813>$B813,U$14-$B813<$C$5),OFFSET(Input!$BJ813,0,U$14-$B813-1),0)","v":0},{"$f":"U813+ IF(AND(V$14>$B813,$C813>$B813,V$14-$B813<$C$5),OFFSET(Input!$BJ813,0,V$14-$B813-1),0)","v":0},{"$f":"V813+ IF(AND(W$14>$B813,$C813>$B813,W$14-$B813<$C$5),OFFSET(Input!$BJ813,0,W$14-$B813-1),0)","v":0},{"$f":"W813+ IF(AND(X$14>$B813,$C813>$B813,X$14-$B813<$C$5),OFFSET(Input!$BJ813,0,X$14-$B813-1),0)","v":0},{"$f":"X813+ IF(AND(Y$14>$B813,$C813>$B813,Y$14-$B813<$C$5),OFFSET(Input!$BJ813,0,Y$14-$B813-1),0)","v":0},{"$f":"Y813+ IF(AND(Z$14>$B813,$C813>$B813,Z$14-$B813<$C$5),OFFSET(Input!$BJ813,0,Z$14-$B813-1),0)","v":0},{"$f":"Z813+ IF(AND(AA$14>$B813,$C813>$B813,AA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AA$14-$B813-1),0)","v":0},{"$f":"AA813+ IF(AND(AB$14>$B813,$C813>$B813,AB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AB$14-$B813-1),0)","v":0},{"$f":"AB813+ IF(AND(AC$14>$B813,$C813>$B813,AC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AC$14-$B813-1),0)","v":0},{"$f":"AC813+ IF(AND(AD$14>$B813,$C813>$B813,AD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AD$14-$B813-1),0)","v":0},{"$f":"AD813+ IF(AND(AE$14>$B813,$C813>$B813,AE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AE$14-$B813-1),0)","v":0},{"$f":"AE813+ IF(AND(AF$14>$B813,$C813>$B813,AF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AF$14-$B813-1),0)","v":0},{"$f":"AF813+ IF(AND(AG$14>$B813,$C813>$B813,AG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AG$14-$B813-1),0)","v":0},{"$f":"AG813+ IF(AND(AH$14>$B813,$C813>$B813,AH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AH$14-$B813-1),0)","v":0},{"$f":"AH813+ IF(AND(AI$14>$B813,$C813>$B813,AI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AI$14-$B813-1),0)","v":0},{"$f":"AI813+ IF(AND(AJ$14>$B813,$C813>$B813,AJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AJ$14-$B813-1),0)","v":0},{"$f":"AJ813+ IF(AND(AK$14>$B813,$C813>$B813,AK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AK$14-$B813-1),0)","v":0},{"$f":"AK813+ IF(AND(AL$14>$B813,$C813>$B813,AL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AL$14-$B813-1),0)","v":0},{"$f":"AL813+ IF(AND(AM$14>$B813,$C813>$B813,AM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AM$14-$B813-1),0)","v":0},{"$f":"AM813+ IF(AND(AN$14>$B813,$C813>$B813,AN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AN$14-$B813-1),0)","v":0},{"$f":"AN813+ IF(AND(AO$14>$B813,$C813>$B813,AO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AO$14-$B813-1),0)","v":0},{"$f":"AO813+ IF(AND(AP$14>$B813,$C813>$B813,AP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AP$14-$B813-1),0)","v":0},{"$f":"AP813+ IF(AND(AQ$14>$B813,$C813>$B813,AQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AQ$14-$B813-1),0)","v":0},{"$f":"AQ813+ IF(AND(AR$14>$B813,$C813>$B813,AR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AR$14-$B813-1),0)","v":0},{"$f":"AR813+ IF(AND(AS$14>$B813,$C813>$B813,AS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AS$14-$B813-1),0)","v":0},{"$f":"AS813+ IF(AND(AT$14>$B813,$C813>$B813,AT$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AT$14-$B813-1),0)","v":0},{"$f":"AT813+ IF(AND(AU$14>$B813,$C813>$B813,AU$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AU$14-$B813-1),0)","v":0},{"$f":"AU813+ IF(AND(AV$14>$B813,$C813>$B813,AV$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AV$14-$B813-1),0)","v":0},{"$f":"AV813+ IF(AND(AW$14>$B813,$C813>$B813,AW$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AW$14-$B813-1),0)","v":0},{"$f":"AW813+ IF(AND(AX$14>$B813,$C813>$B813,AX$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AX$14-$B813-1),0)","v":0},{"$f":"AX813+ IF(AND(AY$14>$B813,$C813>$B813,AY$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AY$14-$B813-1),0)","v":0},{"$f":"AY813+ IF(AND(AZ$14>$B813,$C813>$B813,AZ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,AZ$14-$B813-1),0)","v":0},{"$f":"AZ813+ IF(AND(BA$14>$B813,$C813>$B813,BA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BA$14-$B813-1),0)","v":0},{"$f":"BA813+ IF(AND(BB$14>$B813,$C813>$B813,BB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BB$14-$B813-1),0)","v":0},{"$f":"BB813+ IF(AND(BC$14>$B813,$C813>$B813,BC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BC$14-$B813-1),0)","v":0},{"$f":"BC813+ IF(AND(BD$14>$B813,$C813>$B813,BD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BD$14-$B813-1),0)","v":0},{"$f":"BD813+ IF(AND(BE$14>$B813,$C813>$B813,BE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BE$14-$B813-1),0)","v":0},{"$f":"BE813+ IF(AND(BF$14>$B813,$C813>$B813,BF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BF$14-$B813-1),0)","v":0},{"$f":"BF813+ IF(AND(BG$14>$B813,$C813>$B813,BG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BG$14-$B813-1),0)","v":0},{"$f":"BG813+ IF(AND(BH$14>$B813,$C813>$B813,BH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BH$14-$B813-1),0)","v":0},{"$f":"BH813+ IF(AND(BI$14>$B813,$C813>$B813,BI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BI$14-$B813-1),0)","v":0},{"$f":"BI813+ IF(AND(BJ$14>$B813,$C813>$B813,BJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BJ$14-$B813-1),0)","v":0},{"$f":"BJ813+ IF(AND(BK$14>$B813,$C813>$B813,BK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BK$14-$B813-1),0)","v":0},{"$f":"BK813+ IF(AND(BL$14>$B813,$C813>$B813,BL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BL$14-$B813-1),0)","v":0},{"$f":"BL813+ IF(AND(BM$14>$B813,$C813>$B813,BM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BM$14-$B813-1),0)","v":0},{"$f":"BM813+ IF(AND(BN$14>$B813,$C813>$B813,BN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BN$14-$B813-1),0)","v":0},{"$f":"BN813+ IF(AND(BO$14>$B813,$C813>$B813,BO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BO$14-$B813-1),0)","v":0},{"$f":"BO813+ IF(AND(BP$14>$B813,$C813>$B813,BP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BP$14-$B813-1),0)","v":0},{"$f":"BP813+ IF(AND(BQ$14>$B813,$C813>$B813,BQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BQ$14-$B813-1),0)","v":0},{"$f":"BQ813+ IF(AND(BR$14>$B813,$C813>$B813,BR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BR$14-$B813-1),0)","v":0},{"$f":"BR813+ IF(AND(BS$14>$B813,$C813>$B813,BS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BS$14-$B813-1),0)","v":0},{"$f":"BS813+ IF(AND(BT$14>$B813,$C813>$B813,BT$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BT$14-$B813-1),0)","v":0},{"$f":"BT813+ IF(AND(BU$14>$B813,$C813>$B813,BU$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BU$14-$B813-1),0)","v":0},{"$f":"BU813+ IF(AND(BV$14>$B813,$C813>$B813,BV$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BV$14-$B813-1),0)","v":0},{"$f":"BV813+ IF(AND(BW$14>$B813,$C813>$B813,BW$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BW$14-$B813-1),0)","v":0},{"$f":"BW813+ IF(AND(BX$14>$B813,$C813>$B813,BX$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BX$14-$B813-1),0)","v":0},{"$f":"BX813+ IF(AND(BY$14>$B813,$C813>$B813,BY$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BY$14-$B813-1),0)","v":0},{"$f":"BY813+ IF(AND(BZ$14>$B813,$C813>$B813,BZ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,BZ$14-$B813-1),0)","v":0},{"$f":"BZ813+ IF(AND(CA$14>$B813,$C813>$B813,CA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CA$14-$B813-1),0)","v":0},{"$f":"CA813+ IF(AND(CB$14>$B813,$C813>$B813,CB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CB$14-$B813-1),0)","v":0},{"$f":"CB813+ IF(AND(CC$14>$B813,$C813>$B813,CC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CC$14-$B813-1),0)","v":0},{"$f":"CC813+ IF(AND(CD$14>$B813,$C813>$B813,CD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CD$14-$B813-1),0)","v":0},{"$f":"CD813+ IF(AND(CE$14>$B813,$C813>$B813,CE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CE$14-$B813-1),0)","v":0},{"$f":"CE813+ IF(AND(CF$14>$B813,$C813>$B813,CF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CF$14-$B813-1),0)","v":0},{"$f":"CF813+ IF(AND(CG$14>$B813,$C813>$B813,CG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CG$14-$B813-1),0)","v":0},{"$f":"CG813+ IF(AND(CH$14>$B813,$C813>$B813,CH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CH$14-$B813-1),0)","v":0},{"$f":"CH813+ IF(AND(CI$14>$B813,$C813>$B813,CI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CI$14-$B813-1),0)","v":0},{"$f":"CI813+ IF(AND(CJ$14>$B813,$C813>$B813,CJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CJ$14-$B813-1),0)","v":0},{"$f":"CJ813+ IF(AND(CK$14>$B813,$C813>$B813,CK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CK$14-$B813-1),0)","v":0},{"$f":"CK813+ IF(AND(CL$14>$B813,$C813>$B813,CL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CL$14-$B813-1),0)","v":0},{"$f":"CL813+ IF(AND(CM$14>$B813,$C813>$B813,CM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CM$14-$B813-1),0)","v":0},{"$f":"CM813+ IF(AND(CN$14>$B813,$C813>$B813,CN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CN$14-$B813-1),0)","v":0},{"$f":"CN813+ IF(AND(CO$14>$B813,$C813>$B813,CO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CO$14-$B813-1),0)","v":0},{"$f":"CO813+ IF(AND(CP$14>$B813,$C813>$B813,CP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CP$14-$B813-1),0)","v":0},{"$f":"CP813+ IF(AND(CQ$14>$B813,$C813>$B813,CQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CQ$14-$B813-1),0)","v":0},{"$f":"CQ813+ IF(AND(CR$14>$B813,$C813>$B813,CR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CR$14-$B813-1),0)","v":0},{"$f":"CR813+ IF(AND(CS$14>$B813,$C813>$B813,CS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CS$14-$B813-1),0)","v":0},{"$f":"CS813+ IF(AND(CT$14>$B813,$C813>$B813,CT$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CT$14-$B813-1),0)","v":0},{"$f":"CT813+ IF(AND(CU$14>$B813,$C813>$B813,CU$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CU$14-$B813-1),0)","v":0},{"$f":"CU813+ IF(AND(CV$14>$B813,$C813>$B813,CV$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CV$14-$B813-1),0)","v":0},{"$f":"CV813+ IF(AND(CW$14>$B813,$C813>$B813,CW$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CW$14-$B813-1),0)","v":0},{"$f":"CW813+ IF(AND(CX$14>$B813,$C813>$B813,CX$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CX$14-$B813-1),0)","v":0},{"$f":"CX813+ IF(AND(CY$14>$B813,$C813>$B813,CY$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CY$14-$B813-1),0)","v":0},{"$f":"CY813+ IF(AND(CZ$14>$B813,$C813>$B813,CZ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,CZ$14-$B813-1),0)","v":0},{"$f":"CZ813+ IF(AND(DA$14>$B813,$C813>$B813,DA$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DA$14-$B813-1),0)","v":0},{"$f":"DA813+ IF(AND(DB$14>$B813,$C813>$B813,DB$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DB$14-$B813-1),0)","v":0},{"$f":"DB813+ IF(AND(DC$14>$B813,$C813>$B813,DC$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DC$14-$B813-1),0)","v":0},{"$f":"DC813+ IF(AND(DD$14>$B813,$C813>$B813,DD$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DD$14-$B813-1),0)","v":0},{"$f":"DD813+ IF(AND(DE$14>$B813,$C813>$B813,DE$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DE$14-$B813-1),0)","v":0},{"$f":"DE813+ IF(AND(DF$14>$B813,$C813>$B813,DF$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DF$14-$B813-1),0)","v":0},{"$f":"DF813+ IF(AND(DG$14>$B813,$C813>$B813,DG$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DG$14-$B813-1),0)","v":0},{"$f":"DG813+ IF(AND(DH$14>$B813,$C813>$B813,DH$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DH$14-$B813-1),0)","v":0},{"$f":"DH813+ IF(AND(DI$14>$B813,$C813>$B813,DI$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DI$14-$B813-1),0)","v":0},{"$f":"DI813+ IF(AND(DJ$14>$B813,$C813>$B813,DJ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DJ$14-$B813-1),0)","v":0},{"$f":"DJ813+ IF(AND(DK$14>$B813,$C813>$B813,DK$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DK$14-$B813-1),0)","v":0},{"$f":"DK813+ IF(AND(DL$14>$B813,$C813>$B813,DL$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DL$14-$B813-1),0)","v":0},{"$f":"DL813+ IF(AND(DM$14>$B813,$C813>$B813,DM$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DM$14-$B813-1),0)","v":0},{"$f":"DM813+ IF(AND(DN$14>$B813,$C813>$B813,DN$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DN$14-$B813-1),0)","v":0},{"$f":"DN813+ IF(AND(DO$14>$B813,$C813>$B813,DO$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DO$14-$B813-1),0)","v":0},{"$f":"DO813+ IF(AND(DP$14>$B813,$C813>$B813,DP$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DP$14-$B813-1),0)","v":0},{"$f":"DP813+ IF(AND(DQ$14>$B813,$C813>$B813,DQ$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DQ$14-$B813-1),0)","v":0},{"$f":"DQ813+ IF(AND(DR$14>$B813,$C813>$B813,DR$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DR$14-$B813-1),0)","v":0},{"$f":"DR813+ IF(AND(DS$14>$B813,$C813>$B813,DS$14-$B813<$C$5),OFFSET(Input!$BJ813,0,DS$14-$B813-1),0)","v":0}]
[{"$f":"Calcs!A814","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E814),1,Calcs!E814)*Periods,0)","v":4},{"$f":"ROUND(MAX(B814,Input!Z814*Periods),0)","v":4},null,null,0,{"$f":"F814+ IF(AND(G$14>$B814,$C814>$B814,G$14-$B814<$C$5),OFFSET(Input!$BJ814,0,G$14-$B814-1),0)","v":0},{"$f":"G814+ IF(AND(H$14>$B814,$C814>$B814,H$14-$B814<$C$5),OFFSET(Input!$BJ814,0,H$14-$B814-1),0)","v":0},{"$f":"H814+ IF(AND(I$14>$B814,$C814>$B814,I$14-$B814<$C$5),OFFSET(Input!$BJ814,0,I$14-$B814-1),0)","v":0},{"$f":"I814+ IF(AND(J$14>$B814,$C814>$B814,J$14-$B814<$C$5),OFFSET(Input!$BJ814,0,J$14-$B814-1),0)","v":0},{"$f":"J814+ IF(AND(K$14>$B814,$C814>$B814,K$14-$B814<$C$5),OFFSET(Input!$BJ814,0,K$14-$B814-1),0)","v":0},{"$f":"K814+ IF(AND(L$14>$B814,$C814>$B814,L$14-$B814<$C$5),OFFSET(Input!$BJ814,0,L$14-$B814-1),0)","v":0},{"$f":"L814+ IF(AND(M$14>$B814,$C814>$B814,M$14-$B814<$C$5),OFFSET(Input!$BJ814,0,M$14-$B814-1),0)","v":0},{"$f":"M814+ IF(AND(N$14>$B814,$C814>$B814,N$14-$B814<$C$5),OFFSET(Input!$BJ814,0,N$14-$B814-1),0)","v":0},{"$f":"N814+ IF(AND(O$14>$B814,$C814>$B814,O$14-$B814<$C$5),OFFSET(Input!$BJ814,0,O$14-$B814-1),0)","v":0},{"$f":"O814+ IF(AND(P$14>$B814,$C814>$B814,P$14-$B814<$C$5),OFFSET(Input!$BJ814,0,P$14-$B814-1),0)","v":0},{"$f":"P814+ IF(AND(Q$14>$B814,$C814>$B814,Q$14-$B814<$C$5),OFFSET(Input!$BJ814,0,Q$14-$B814-1),0)","v":0},{"$f":"Q814+ IF(AND(R$14>$B814,$C814>$B814,R$14-$B814<$C$5),OFFSET(Input!$BJ814,0,R$14-$B814-1),0)","v":0},{"$f":"R814+ IF(AND(S$14>$B814,$C814>$B814,S$14-$B814<$C$5),OFFSET(Input!$BJ814,0,S$14-$B814-1),0)","v":0},{"$f":"S814+ IF(AND(T$14>$B814,$C814>$B814,T$14-$B814<$C$5),OFFSET(Input!$BJ814,0,T$14-$B814-1),0)","v":0},{"$f":"T814+ IF(AND(U$14>$B814,$C814>$B814,U$14-$B814<$C$5),OFFSET(Input!$BJ814,0,U$14-$B814-1),0)","v":0},{"$f":"U814+ IF(AND(V$14>$B814,$C814>$B814,V$14-$B814<$C$5),OFFSET(Input!$BJ814,0,V$14-$B814-1),0)","v":0},{"$f":"V814+ IF(AND(W$14>$B814,$C814>$B814,W$14-$B814<$C$5),OFFSET(Input!$BJ814,0,W$14-$B814-1),0)","v":0},{"$f":"W814+ IF(AND(X$14>$B814,$C814>$B814,X$14-$B814<$C$5),OFFSET(Input!$BJ814,0,X$14-$B814-1),0)","v":0},{"$f":"X814+ IF(AND(Y$14>$B814,$C814>$B814,Y$14-$B814<$C$5),OFFSET(Input!$BJ814,0,Y$14-$B814-1),0)","v":0},{"$f":"Y814+ IF(AND(Z$14>$B814,$C814>$B814,Z$14-$B814<$C$5),OFFSET(Input!$BJ814,0,Z$14-$B814-1),0)","v":0},{"$f":"Z814+ IF(AND(AA$14>$B814,$C814>$B814,AA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AA$14-$B814-1),0)","v":0},{"$f":"AA814+ IF(AND(AB$14>$B814,$C814>$B814,AB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AB$14-$B814-1),0)","v":0},{"$f":"AB814+ IF(AND(AC$14>$B814,$C814>$B814,AC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AC$14-$B814-1),0)","v":0},{"$f":"AC814+ IF(AND(AD$14>$B814,$C814>$B814,AD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AD$14-$B814-1),0)","v":0},{"$f":"AD814+ IF(AND(AE$14>$B814,$C814>$B814,AE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AE$14-$B814-1),0)","v":0},{"$f":"AE814+ IF(AND(AF$14>$B814,$C814>$B814,AF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AF$14-$B814-1),0)","v":0},{"$f":"AF814+ IF(AND(AG$14>$B814,$C814>$B814,AG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AG$14-$B814-1),0)","v":0},{"$f":"AG814+ IF(AND(AH$14>$B814,$C814>$B814,AH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AH$14-$B814-1),0)","v":0},{"$f":"AH814+ IF(AND(AI$14>$B814,$C814>$B814,AI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AI$14-$B814-1),0)","v":0},{"$f":"AI814+ IF(AND(AJ$14>$B814,$C814>$B814,AJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AJ$14-$B814-1),0)","v":0},{"$f":"AJ814+ IF(AND(AK$14>$B814,$C814>$B814,AK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AK$14-$B814-1),0)","v":0},{"$f":"AK814+ IF(AND(AL$14>$B814,$C814>$B814,AL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AL$14-$B814-1),0)","v":0},{"$f":"AL814+ IF(AND(AM$14>$B814,$C814>$B814,AM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AM$14-$B814-1),0)","v":0},{"$f":"AM814+ IF(AND(AN$14>$B814,$C814>$B814,AN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AN$14-$B814-1),0)","v":0},{"$f":"AN814+ IF(AND(AO$14>$B814,$C814>$B814,AO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AO$14-$B814-1),0)","v":0},{"$f":"AO814+ IF(AND(AP$14>$B814,$C814>$B814,AP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AP$14-$B814-1),0)","v":0},{"$f":"AP814+ IF(AND(AQ$14>$B814,$C814>$B814,AQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AQ$14-$B814-1),0)","v":0},{"$f":"AQ814+ IF(AND(AR$14>$B814,$C814>$B814,AR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AR$14-$B814-1),0)","v":0},{"$f":"AR814+ IF(AND(AS$14>$B814,$C814>$B814,AS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AS$14-$B814-1),0)","v":0},{"$f":"AS814+ IF(AND(AT$14>$B814,$C814>$B814,AT$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AT$14-$B814-1),0)","v":0},{"$f":"AT814+ IF(AND(AU$14>$B814,$C814>$B814,AU$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AU$14-$B814-1),0)","v":0},{"$f":"AU814+ IF(AND(AV$14>$B814,$C814>$B814,AV$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AV$14-$B814-1),0)","v":0},{"$f":"AV814+ IF(AND(AW$14>$B814,$C814>$B814,AW$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AW$14-$B814-1),0)","v":0},{"$f":"AW814+ IF(AND(AX$14>$B814,$C814>$B814,AX$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AX$14-$B814-1),0)","v":0},{"$f":"AX814+ IF(AND(AY$14>$B814,$C814>$B814,AY$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AY$14-$B814-1),0)","v":0},{"$f":"AY814+ IF(AND(AZ$14>$B814,$C814>$B814,AZ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,AZ$14-$B814-1),0)","v":0},{"$f":"AZ814+ IF(AND(BA$14>$B814,$C814>$B814,BA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BA$14-$B814-1),0)","v":0},{"$f":"BA814+ IF(AND(BB$14>$B814,$C814>$B814,BB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BB$14-$B814-1),0)","v":0},{"$f":"BB814+ IF(AND(BC$14>$B814,$C814>$B814,BC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BC$14-$B814-1),0)","v":0},{"$f":"BC814+ IF(AND(BD$14>$B814,$C814>$B814,BD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BD$14-$B814-1),0)","v":0},{"$f":"BD814+ IF(AND(BE$14>$B814,$C814>$B814,BE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BE$14-$B814-1),0)","v":0},{"$f":"BE814+ IF(AND(BF$14>$B814,$C814>$B814,BF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BF$14-$B814-1),0)","v":0},{"$f":"BF814+ IF(AND(BG$14>$B814,$C814>$B814,BG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BG$14-$B814-1),0)","v":0},{"$f":"BG814+ IF(AND(BH$14>$B814,$C814>$B814,BH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BH$14-$B814-1),0)","v":0},{"$f":"BH814+ IF(AND(BI$14>$B814,$C814>$B814,BI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BI$14-$B814-1),0)","v":0},{"$f":"BI814+ IF(AND(BJ$14>$B814,$C814>$B814,BJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BJ$14-$B814-1),0)","v":0},{"$f":"BJ814+ IF(AND(BK$14>$B814,$C814>$B814,BK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BK$14-$B814-1),0)","v":0},{"$f":"BK814+ IF(AND(BL$14>$B814,$C814>$B814,BL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BL$14-$B814-1),0)","v":0},{"$f":"BL814+ IF(AND(BM$14>$B814,$C814>$B814,BM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BM$14-$B814-1),0)","v":0},{"$f":"BM814+ IF(AND(BN$14>$B814,$C814>$B814,BN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BN$14-$B814-1),0)","v":0},{"$f":"BN814+ IF(AND(BO$14>$B814,$C814>$B814,BO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BO$14-$B814-1),0)","v":0},{"$f":"BO814+ IF(AND(BP$14>$B814,$C814>$B814,BP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BP$14-$B814-1),0)","v":0},{"$f":"BP814+ IF(AND(BQ$14>$B814,$C814>$B814,BQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BQ$14-$B814-1),0)","v":0},{"$f":"BQ814+ IF(AND(BR$14>$B814,$C814>$B814,BR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BR$14-$B814-1),0)","v":0},{"$f":"BR814+ IF(AND(BS$14>$B814,$C814>$B814,BS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BS$14-$B814-1),0)","v":0},{"$f":"BS814+ IF(AND(BT$14>$B814,$C814>$B814,BT$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BT$14-$B814-1),0)","v":0},{"$f":"BT814+ IF(AND(BU$14>$B814,$C814>$B814,BU$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BU$14-$B814-1),0)","v":0},{"$f":"BU814+ IF(AND(BV$14>$B814,$C814>$B814,BV$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BV$14-$B814-1),0)","v":0},{"$f":"BV814+ IF(AND(BW$14>$B814,$C814>$B814,BW$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BW$14-$B814-1),0)","v":0},{"$f":"BW814+ IF(AND(BX$14>$B814,$C814>$B814,BX$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BX$14-$B814-1),0)","v":0},{"$f":"BX814+ IF(AND(BY$14>$B814,$C814>$B814,BY$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BY$14-$B814-1),0)","v":0},{"$f":"BY814+ IF(AND(BZ$14>$B814,$C814>$B814,BZ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,BZ$14-$B814-1),0)","v":0},{"$f":"BZ814+ IF(AND(CA$14>$B814,$C814>$B814,CA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CA$14-$B814-1),0)","v":0},{"$f":"CA814+ IF(AND(CB$14>$B814,$C814>$B814,CB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CB$14-$B814-1),0)","v":0},{"$f":"CB814+ IF(AND(CC$14>$B814,$C814>$B814,CC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CC$14-$B814-1),0)","v":0},{"$f":"CC814+ IF(AND(CD$14>$B814,$C814>$B814,CD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CD$14-$B814-1),0)","v":0},{"$f":"CD814+ IF(AND(CE$14>$B814,$C814>$B814,CE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CE$14-$B814-1),0)","v":0},{"$f":"CE814+ IF(AND(CF$14>$B814,$C814>$B814,CF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CF$14-$B814-1),0)","v":0},{"$f":"CF814+ IF(AND(CG$14>$B814,$C814>$B814,CG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CG$14-$B814-1),0)","v":0},{"$f":"CG814+ IF(AND(CH$14>$B814,$C814>$B814,CH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CH$14-$B814-1),0)","v":0},{"$f":"CH814+ IF(AND(CI$14>$B814,$C814>$B814,CI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CI$14-$B814-1),0)","v":0},{"$f":"CI814+ IF(AND(CJ$14>$B814,$C814>$B814,CJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CJ$14-$B814-1),0)","v":0},{"$f":"CJ814+ IF(AND(CK$14>$B814,$C814>$B814,CK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CK$14-$B814-1),0)","v":0},{"$f":"CK814+ IF(AND(CL$14>$B814,$C814>$B814,CL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CL$14-$B814-1),0)","v":0},{"$f":"CL814+ IF(AND(CM$14>$B814,$C814>$B814,CM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CM$14-$B814-1),0)","v":0},{"$f":"CM814+ IF(AND(CN$14>$B814,$C814>$B814,CN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CN$14-$B814-1),0)","v":0},{"$f":"CN814+ IF(AND(CO$14>$B814,$C814>$B814,CO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CO$14-$B814-1),0)","v":0},{"$f":"CO814+ IF(AND(CP$14>$B814,$C814>$B814,CP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CP$14-$B814-1),0)","v":0},{"$f":"CP814+ IF(AND(CQ$14>$B814,$C814>$B814,CQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CQ$14-$B814-1),0)","v":0},{"$f":"CQ814+ IF(AND(CR$14>$B814,$C814>$B814,CR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CR$14-$B814-1),0)","v":0},{"$f":"CR814+ IF(AND(CS$14>$B814,$C814>$B814,CS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CS$14-$B814-1),0)","v":0},{"$f":"CS814+ IF(AND(CT$14>$B814,$C814>$B814,CT$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CT$14-$B814-1),0)","v":0},{"$f":"CT814+ IF(AND(CU$14>$B814,$C814>$B814,CU$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CU$14-$B814-1),0)","v":0},{"$f":"CU814+ IF(AND(CV$14>$B814,$C814>$B814,CV$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CV$14-$B814-1),0)","v":0},{"$f":"CV814+ IF(AND(CW$14>$B814,$C814>$B814,CW$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CW$14-$B814-1),0)","v":0},{"$f":"CW814+ IF(AND(CX$14>$B814,$C814>$B814,CX$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CX$14-$B814-1),0)","v":0},{"$f":"CX814+ IF(AND(CY$14>$B814,$C814>$B814,CY$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CY$14-$B814-1),0)","v":0},{"$f":"CY814+ IF(AND(CZ$14>$B814,$C814>$B814,CZ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,CZ$14-$B814-1),0)","v":0},{"$f":"CZ814+ IF(AND(DA$14>$B814,$C814>$B814,DA$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DA$14-$B814-1),0)","v":0},{"$f":"DA814+ IF(AND(DB$14>$B814,$C814>$B814,DB$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DB$14-$B814-1),0)","v":0},{"$f":"DB814+ IF(AND(DC$14>$B814,$C814>$B814,DC$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DC$14-$B814-1),0)","v":0},{"$f":"DC814+ IF(AND(DD$14>$B814,$C814>$B814,DD$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DD$14-$B814-1),0)","v":0},{"$f":"DD814+ IF(AND(DE$14>$B814,$C814>$B814,DE$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DE$14-$B814-1),0)","v":0},{"$f":"DE814+ IF(AND(DF$14>$B814,$C814>$B814,DF$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DF$14-$B814-1),0)","v":0},{"$f":"DF814+ IF(AND(DG$14>$B814,$C814>$B814,DG$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DG$14-$B814-1),0)","v":0},{"$f":"DG814+ IF(AND(DH$14>$B814,$C814>$B814,DH$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DH$14-$B814-1),0)","v":0},{"$f":"DH814+ IF(AND(DI$14>$B814,$C814>$B814,DI$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DI$14-$B814-1),0)","v":0},{"$f":"DI814+ IF(AND(DJ$14>$B814,$C814>$B814,DJ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DJ$14-$B814-1),0)","v":0},{"$f":"DJ814+ IF(AND(DK$14>$B814,$C814>$B814,DK$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DK$14-$B814-1),0)","v":0},{"$f":"DK814+ IF(AND(DL$14>$B814,$C814>$B814,DL$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DL$14-$B814-1),0)","v":0},{"$f":"DL814+ IF(AND(DM$14>$B814,$C814>$B814,DM$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DM$14-$B814-1),0)","v":0},{"$f":"DM814+ IF(AND(DN$14>$B814,$C814>$B814,DN$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DN$14-$B814-1),0)","v":0},{"$f":"DN814+ IF(AND(DO$14>$B814,$C814>$B814,DO$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DO$14-$B814-1),0)","v":0},{"$f":"DO814+ IF(AND(DP$14>$B814,$C814>$B814,DP$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DP$14-$B814-1),0)","v":0},{"$f":"DP814+ IF(AND(DQ$14>$B814,$C814>$B814,DQ$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DQ$14-$B814-1),0)","v":0},{"$f":"DQ814+ IF(AND(DR$14>$B814,$C814>$B814,DR$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DR$14-$B814-1),0)","v":0},{"$f":"DR814+ IF(AND(DS$14>$B814,$C814>$B814,DS$14-$B814<$C$5),OFFSET(Input!$BJ814,0,DS$14-$B814-1),0)","v":0}]
[{"$f":"Calcs!A815","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E815),1,Calcs!E815)*Periods,0)","v":4},{"$f":"ROUND(MAX(B815,Input!Z815*Periods),0)","v":4},null,null,0,{"$f":"F815+ IF(AND(G$14>$B815,$C815>$B815,G$14-$B815<$C$5),OFFSET(Input!$BJ815,0,G$14-$B815-1),0)","v":0},{"$f":"G815+ IF(AND(H$14>$B815,$C815>$B815,H$14-$B815<$C$5),OFFSET(Input!$BJ815,0,H$14-$B815-1),0)","v":0},{"$f":"H815+ IF(AND(I$14>$B815,$C815>$B815,I$14-$B815<$C$5),OFFSET(Input!$BJ815,0,I$14-$B815-1),0)","v":0},{"$f":"I815+ IF(AND(J$14>$B815,$C815>$B815,J$14-$B815<$C$5),OFFSET(Input!$BJ815,0,J$14-$B815-1),0)","v":0},{"$f":"J815+ IF(AND(K$14>$B815,$C815>$B815,K$14-$B815<$C$5),OFFSET(Input!$BJ815,0,K$14-$B815-1),0)","v":0},{"$f":"K815+ IF(AND(L$14>$B815,$C815>$B815,L$14-$B815<$C$5),OFFSET(Input!$BJ815,0,L$14-$B815-1),0)","v":0},{"$f":"L815+ IF(AND(M$14>$B815,$C815>$B815,M$14-$B815<$C$5),OFFSET(Input!$BJ815,0,M$14-$B815-1),0)","v":0},{"$f":"M815+ IF(AND(N$14>$B815,$C815>$B815,N$14-$B815<$C$5),OFFSET(Input!$BJ815,0,N$14-$B815-1),0)","v":0},{"$f":"N815+ IF(AND(O$14>$B815,$C815>$B815,O$14-$B815<$C$5),OFFSET(Input!$BJ815,0,O$14-$B815-1),0)","v":0},{"$f":"O815+ IF(AND(P$14>$B815,$C815>$B815,P$14-$B815<$C$5),OFFSET(Input!$BJ815,0,P$14-$B815-1),0)","v":0},{"$f":"P815+ IF(AND(Q$14>$B815,$C815>$B815,Q$14-$B815<$C$5),OFFSET(Input!$BJ815,0,Q$14-$B815-1),0)","v":0},{"$f":"Q815+ IF(AND(R$14>$B815,$C815>$B815,R$14-$B815<$C$5),OFFSET(Input!$BJ815,0,R$14-$B815-1),0)","v":0},{"$f":"R815+ IF(AND(S$14>$B815,$C815>$B815,S$14-$B815<$C$5),OFFSET(Input!$BJ815,0,S$14-$B815-1),0)","v":0},{"$f":"S815+ IF(AND(T$14>$B815,$C815>$B815,T$14-$B815<$C$5),OFFSET(Input!$BJ815,0,T$14-$B815-1),0)","v":0},{"$f":"T815+ IF(AND(U$14>$B815,$C815>$B815,U$14-$B815<$C$5),OFFSET(Input!$BJ815,0,U$14-$B815-1),0)","v":0},{"$f":"U815+ IF(AND(V$14>$B815,$C815>$B815,V$14-$B815<$C$5),OFFSET(Input!$BJ815,0,V$14-$B815-1),0)","v":0},{"$f":"V815+ IF(AND(W$14>$B815,$C815>$B815,W$14-$B815<$C$5),OFFSET(Input!$BJ815,0,W$14-$B815-1),0)","v":0},{"$f":"W815+ IF(AND(X$14>$B815,$C815>$B815,X$14-$B815<$C$5),OFFSET(Input!$BJ815,0,X$14-$B815-1),0)","v":0},{"$f":"X815+ IF(AND(Y$14>$B815,$C815>$B815,Y$14-$B815<$C$5),OFFSET(Input!$BJ815,0,Y$14-$B815-1),0)","v":0},{"$f":"Y815+ IF(AND(Z$14>$B815,$C815>$B815,Z$14-$B815<$C$5),OFFSET(Input!$BJ815,0,Z$14-$B815-1),0)","v":0},{"$f":"Z815+ IF(AND(AA$14>$B815,$C815>$B815,AA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AA$14-$B815-1),0)","v":0},{"$f":"AA815+ IF(AND(AB$14>$B815,$C815>$B815,AB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AB$14-$B815-1),0)","v":0},{"$f":"AB815+ IF(AND(AC$14>$B815,$C815>$B815,AC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AC$14-$B815-1),0)","v":0},{"$f":"AC815+ IF(AND(AD$14>$B815,$C815>$B815,AD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AD$14-$B815-1),0)","v":0},{"$f":"AD815+ IF(AND(AE$14>$B815,$C815>$B815,AE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AE$14-$B815-1),0)","v":0},{"$f":"AE815+ IF(AND(AF$14>$B815,$C815>$B815,AF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AF$14-$B815-1),0)","v":0},{"$f":"AF815+ IF(AND(AG$14>$B815,$C815>$B815,AG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AG$14-$B815-1),0)","v":0},{"$f":"AG815+ IF(AND(AH$14>$B815,$C815>$B815,AH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AH$14-$B815-1),0)","v":0},{"$f":"AH815+ IF(AND(AI$14>$B815,$C815>$B815,AI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AI$14-$B815-1),0)","v":0},{"$f":"AI815+ IF(AND(AJ$14>$B815,$C815>$B815,AJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AJ$14-$B815-1),0)","v":0},{"$f":"AJ815+ IF(AND(AK$14>$B815,$C815>$B815,AK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AK$14-$B815-1),0)","v":0},{"$f":"AK815+ IF(AND(AL$14>$B815,$C815>$B815,AL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AL$14-$B815-1),0)","v":0},{"$f":"AL815+ IF(AND(AM$14>$B815,$C815>$B815,AM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AM$14-$B815-1),0)","v":0},{"$f":"AM815+ IF(AND(AN$14>$B815,$C815>$B815,AN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AN$14-$B815-1),0)","v":0},{"$f":"AN815+ IF(AND(AO$14>$B815,$C815>$B815,AO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AO$14-$B815-1),0)","v":0},{"$f":"AO815+ IF(AND(AP$14>$B815,$C815>$B815,AP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AP$14-$B815-1),0)","v":0},{"$f":"AP815+ IF(AND(AQ$14>$B815,$C815>$B815,AQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AQ$14-$B815-1),0)","v":0},{"$f":"AQ815+ IF(AND(AR$14>$B815,$C815>$B815,AR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AR$14-$B815-1),0)","v":0},{"$f":"AR815+ IF(AND(AS$14>$B815,$C815>$B815,AS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AS$14-$B815-1),0)","v":0},{"$f":"AS815+ IF(AND(AT$14>$B815,$C815>$B815,AT$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AT$14-$B815-1),0)","v":0},{"$f":"AT815+ IF(AND(AU$14>$B815,$C815>$B815,AU$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AU$14-$B815-1),0)","v":0},{"$f":"AU815+ IF(AND(AV$14>$B815,$C815>$B815,AV$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AV$14-$B815-1),0)","v":0},{"$f":"AV815+ IF(AND(AW$14>$B815,$C815>$B815,AW$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AW$14-$B815-1),0)","v":0},{"$f":"AW815+ IF(AND(AX$14>$B815,$C815>$B815,AX$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AX$14-$B815-1),0)","v":0},{"$f":"AX815+ IF(AND(AY$14>$B815,$C815>$B815,AY$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AY$14-$B815-1),0)","v":0},{"$f":"AY815+ IF(AND(AZ$14>$B815,$C815>$B815,AZ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,AZ$14-$B815-1),0)","v":0},{"$f":"AZ815+ IF(AND(BA$14>$B815,$C815>$B815,BA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BA$14-$B815-1),0)","v":0},{"$f":"BA815+ IF(AND(BB$14>$B815,$C815>$B815,BB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BB$14-$B815-1),0)","v":0},{"$f":"BB815+ IF(AND(BC$14>$B815,$C815>$B815,BC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BC$14-$B815-1),0)","v":0},{"$f":"BC815+ IF(AND(BD$14>$B815,$C815>$B815,BD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BD$14-$B815-1),0)","v":0},{"$f":"BD815+ IF(AND(BE$14>$B815,$C815>$B815,BE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BE$14-$B815-1),0)","v":0},{"$f":"BE815+ IF(AND(BF$14>$B815,$C815>$B815,BF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BF$14-$B815-1),0)","v":0},{"$f":"BF815+ IF(AND(BG$14>$B815,$C815>$B815,BG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BG$14-$B815-1),0)","v":0},{"$f":"BG815+ IF(AND(BH$14>$B815,$C815>$B815,BH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BH$14-$B815-1),0)","v":0},{"$f":"BH815+ IF(AND(BI$14>$B815,$C815>$B815,BI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BI$14-$B815-1),0)","v":0},{"$f":"BI815+ IF(AND(BJ$14>$B815,$C815>$B815,BJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BJ$14-$B815-1),0)","v":0},{"$f":"BJ815+ IF(AND(BK$14>$B815,$C815>$B815,BK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BK$14-$B815-1),0)","v":0},{"$f":"BK815+ IF(AND(BL$14>$B815,$C815>$B815,BL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BL$14-$B815-1),0)","v":0},{"$f":"BL815+ IF(AND(BM$14>$B815,$C815>$B815,BM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BM$14-$B815-1),0)","v":0},{"$f":"BM815+ IF(AND(BN$14>$B815,$C815>$B815,BN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BN$14-$B815-1),0)","v":0},{"$f":"BN815+ IF(AND(BO$14>$B815,$C815>$B815,BO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BO$14-$B815-1),0)","v":0},{"$f":"BO815+ IF(AND(BP$14>$B815,$C815>$B815,BP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BP$14-$B815-1),0)","v":0},{"$f":"BP815+ IF(AND(BQ$14>$B815,$C815>$B815,BQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BQ$14-$B815-1),0)","v":0},{"$f":"BQ815+ IF(AND(BR$14>$B815,$C815>$B815,BR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BR$14-$B815-1),0)","v":0},{"$f":"BR815+ IF(AND(BS$14>$B815,$C815>$B815,BS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BS$14-$B815-1),0)","v":0},{"$f":"BS815+ IF(AND(BT$14>$B815,$C815>$B815,BT$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BT$14-$B815-1),0)","v":0},{"$f":"BT815+ IF(AND(BU$14>$B815,$C815>$B815,BU$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BU$14-$B815-1),0)","v":0},{"$f":"BU815+ IF(AND(BV$14>$B815,$C815>$B815,BV$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BV$14-$B815-1),0)","v":0},{"$f":"BV815+ IF(AND(BW$14>$B815,$C815>$B815,BW$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BW$14-$B815-1),0)","v":0},{"$f":"BW815+ IF(AND(BX$14>$B815,$C815>$B815,BX$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BX$14-$B815-1),0)","v":0},{"$f":"BX815+ IF(AND(BY$14>$B815,$C815>$B815,BY$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BY$14-$B815-1),0)","v":0},{"$f":"BY815+ IF(AND(BZ$14>$B815,$C815>$B815,BZ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,BZ$14-$B815-1),0)","v":0},{"$f":"BZ815+ IF(AND(CA$14>$B815,$C815>$B815,CA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CA$14-$B815-1),0)","v":0},{"$f":"CA815+ IF(AND(CB$14>$B815,$C815>$B815,CB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CB$14-$B815-1),0)","v":0},{"$f":"CB815+ IF(AND(CC$14>$B815,$C815>$B815,CC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CC$14-$B815-1),0)","v":0},{"$f":"CC815+ IF(AND(CD$14>$B815,$C815>$B815,CD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CD$14-$B815-1),0)","v":0},{"$f":"CD815+ IF(AND(CE$14>$B815,$C815>$B815,CE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CE$14-$B815-1),0)","v":0},{"$f":"CE815+ IF(AND(CF$14>$B815,$C815>$B815,CF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CF$14-$B815-1),0)","v":0},{"$f":"CF815+ IF(AND(CG$14>$B815,$C815>$B815,CG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CG$14-$B815-1),0)","v":0},{"$f":"CG815+ IF(AND(CH$14>$B815,$C815>$B815,CH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CH$14-$B815-1),0)","v":0},{"$f":"CH815+ IF(AND(CI$14>$B815,$C815>$B815,CI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CI$14-$B815-1),0)","v":0},{"$f":"CI815+ IF(AND(CJ$14>$B815,$C815>$B815,CJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CJ$14-$B815-1),0)","v":0},{"$f":"CJ815+ IF(AND(CK$14>$B815,$C815>$B815,CK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CK$14-$B815-1),0)","v":0},{"$f":"CK815+ IF(AND(CL$14>$B815,$C815>$B815,CL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CL$14-$B815-1),0)","v":0},{"$f":"CL815+ IF(AND(CM$14>$B815,$C815>$B815,CM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CM$14-$B815-1),0)","v":0},{"$f":"CM815+ IF(AND(CN$14>$B815,$C815>$B815,CN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CN$14-$B815-1),0)","v":0},{"$f":"CN815+ IF(AND(CO$14>$B815,$C815>$B815,CO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CO$14-$B815-1),0)","v":0},{"$f":"CO815+ IF(AND(CP$14>$B815,$C815>$B815,CP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CP$14-$B815-1),0)","v":0},{"$f":"CP815+ IF(AND(CQ$14>$B815,$C815>$B815,CQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CQ$14-$B815-1),0)","v":0},{"$f":"CQ815+ IF(AND(CR$14>$B815,$C815>$B815,CR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CR$14-$B815-1),0)","v":0},{"$f":"CR815+ IF(AND(CS$14>$B815,$C815>$B815,CS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CS$14-$B815-1),0)","v":0},{"$f":"CS815+ IF(AND(CT$14>$B815,$C815>$B815,CT$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CT$14-$B815-1),0)","v":0},{"$f":"CT815+ IF(AND(CU$14>$B815,$C815>$B815,CU$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CU$14-$B815-1),0)","v":0},{"$f":"CU815+ IF(AND(CV$14>$B815,$C815>$B815,CV$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CV$14-$B815-1),0)","v":0},{"$f":"CV815+ IF(AND(CW$14>$B815,$C815>$B815,CW$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CW$14-$B815-1),0)","v":0},{"$f":"CW815+ IF(AND(CX$14>$B815,$C815>$B815,CX$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CX$14-$B815-1),0)","v":0},{"$f":"CX815+ IF(AND(CY$14>$B815,$C815>$B815,CY$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CY$14-$B815-1),0)","v":0},{"$f":"CY815+ IF(AND(CZ$14>$B815,$C815>$B815,CZ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,CZ$14-$B815-1),0)","v":0},{"$f":"CZ815+ IF(AND(DA$14>$B815,$C815>$B815,DA$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DA$14-$B815-1),0)","v":0},{"$f":"DA815+ IF(AND(DB$14>$B815,$C815>$B815,DB$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DB$14-$B815-1),0)","v":0},{"$f":"DB815+ IF(AND(DC$14>$B815,$C815>$B815,DC$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DC$14-$B815-1),0)","v":0},{"$f":"DC815+ IF(AND(DD$14>$B815,$C815>$B815,DD$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DD$14-$B815-1),0)","v":0},{"$f":"DD815+ IF(AND(DE$14>$B815,$C815>$B815,DE$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DE$14-$B815-1),0)","v":0},{"$f":"DE815+ IF(AND(DF$14>$B815,$C815>$B815,DF$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DF$14-$B815-1),0)","v":0},{"$f":"DF815+ IF(AND(DG$14>$B815,$C815>$B815,DG$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DG$14-$B815-1),0)","v":0},{"$f":"DG815+ IF(AND(DH$14>$B815,$C815>$B815,DH$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DH$14-$B815-1),0)","v":0},{"$f":"DH815+ IF(AND(DI$14>$B815,$C815>$B815,DI$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DI$14-$B815-1),0)","v":0},{"$f":"DI815+ IF(AND(DJ$14>$B815,$C815>$B815,DJ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DJ$14-$B815-1),0)","v":0},{"$f":"DJ815+ IF(AND(DK$14>$B815,$C815>$B815,DK$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DK$14-$B815-1),0)","v":0},{"$f":"DK815+ IF(AND(DL$14>$B815,$C815>$B815,DL$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DL$14-$B815-1),0)","v":0},{"$f":"DL815+ IF(AND(DM$14>$B815,$C815>$B815,DM$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DM$14-$B815-1),0)","v":0},{"$f":"DM815+ IF(AND(DN$14>$B815,$C815>$B815,DN$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DN$14-$B815-1),0)","v":0},{"$f":"DN815+ IF(AND(DO$14>$B815,$C815>$B815,DO$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DO$14-$B815-1),0)","v":0},{"$f":"DO815+ IF(AND(DP$14>$B815,$C815>$B815,DP$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DP$14-$B815-1),0)","v":0},{"$f":"DP815+ IF(AND(DQ$14>$B815,$C815>$B815,DQ$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DQ$14-$B815-1),0)","v":0},{"$f":"DQ815+ IF(AND(DR$14>$B815,$C815>$B815,DR$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DR$14-$B815-1),0)","v":0},{"$f":"DR815+ IF(AND(DS$14>$B815,$C815>$B815,DS$14-$B815<$C$5),OFFSET(Input!$BJ815,0,DS$14-$B815-1),0)","v":0}]
[{"$f":"Calcs!A816","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E816),1,Calcs!E816)*Periods,0)","v":4},{"$f":"ROUND(MAX(B816,Input!Z816*Periods),0)","v":4},null,null,0,{"$f":"F816+ IF(AND(G$14>$B816,$C816>$B816,G$14-$B816<$C$5),OFFSET(Input!$BJ816,0,G$14-$B816-1),0)","v":0},{"$f":"G816+ IF(AND(H$14>$B816,$C816>$B816,H$14-$B816<$C$5),OFFSET(Input!$BJ816,0,H$14-$B816-1),0)","v":0},{"$f":"H816+ IF(AND(I$14>$B816,$C816>$B816,I$14-$B816<$C$5),OFFSET(Input!$BJ816,0,I$14-$B816-1),0)","v":0},{"$f":"I816+ IF(AND(J$14>$B816,$C816>$B816,J$14-$B816<$C$5),OFFSET(Input!$BJ816,0,J$14-$B816-1),0)","v":0},{"$f":"J816+ IF(AND(K$14>$B816,$C816>$B816,K$14-$B816<$C$5),OFFSET(Input!$BJ816,0,K$14-$B816-1),0)","v":0},{"$f":"K816+ IF(AND(L$14>$B816,$C816>$B816,L$14-$B816<$C$5),OFFSET(Input!$BJ816,0,L$14-$B816-1),0)","v":0},{"$f":"L816+ IF(AND(M$14>$B816,$C816>$B816,M$14-$B816<$C$5),OFFSET(Input!$BJ816,0,M$14-$B816-1),0)","v":0},{"$f":"M816+ IF(AND(N$14>$B816,$C816>$B816,N$14-$B816<$C$5),OFFSET(Input!$BJ816,0,N$14-$B816-1),0)","v":0},{"$f":"N816+ IF(AND(O$14>$B816,$C816>$B816,O$14-$B816<$C$5),OFFSET(Input!$BJ816,0,O$14-$B816-1),0)","v":0},{"$f":"O816+ IF(AND(P$14>$B816,$C816>$B816,P$14-$B816<$C$5),OFFSET(Input!$BJ816,0,P$14-$B816-1),0)","v":0},{"$f":"P816+ IF(AND(Q$14>$B816,$C816>$B816,Q$14-$B816<$C$5),OFFSET(Input!$BJ816,0,Q$14-$B816-1),0)","v":0},{"$f":"Q816+ IF(AND(R$14>$B816,$C816>$B816,R$14-$B816<$C$5),OFFSET(Input!$BJ816,0,R$14-$B816-1),0)","v":0},{"$f":"R816+ IF(AND(S$14>$B816,$C816>$B816,S$14-$B816<$C$5),OFFSET(Input!$BJ816,0,S$14-$B816-1),0)","v":0},{"$f":"S816+ IF(AND(T$14>$B816,$C816>$B816,T$14-$B816<$C$5),OFFSET(Input!$BJ816,0,T$14-$B816-1),0)","v":0},{"$f":"T816+ IF(AND(U$14>$B816,$C816>$B816,U$14-$B816<$C$5),OFFSET(Input!$BJ816,0,U$14-$B816-1),0)","v":0},{"$f":"U816+ IF(AND(V$14>$B816,$C816>$B816,V$14-$B816<$C$5),OFFSET(Input!$BJ816,0,V$14-$B816-1),0)","v":0},{"$f":"V816+ IF(AND(W$14>$B816,$C816>$B816,W$14-$B816<$C$5),OFFSET(Input!$BJ816,0,W$14-$B816-1),0)","v":0},{"$f":"W816+ IF(AND(X$14>$B816,$C816>$B816,X$14-$B816<$C$5),OFFSET(Input!$BJ816,0,X$14-$B816-1),0)","v":0},{"$f":"X816+ IF(AND(Y$14>$B816,$C816>$B816,Y$14-$B816<$C$5),OFFSET(Input!$BJ816,0,Y$14-$B816-1),0)","v":0},{"$f":"Y816+ IF(AND(Z$14>$B816,$C816>$B816,Z$14-$B816<$C$5),OFFSET(Input!$BJ816,0,Z$14-$B816-1),0)","v":0},{"$f":"Z816+ IF(AND(AA$14>$B816,$C816>$B816,AA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AA$14-$B816-1),0)","v":0},{"$f":"AA816+ IF(AND(AB$14>$B816,$C816>$B816,AB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AB$14-$B816-1),0)","v":0},{"$f":"AB816+ IF(AND(AC$14>$B816,$C816>$B816,AC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AC$14-$B816-1),0)","v":0},{"$f":"AC816+ IF(AND(AD$14>$B816,$C816>$B816,AD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AD$14-$B816-1),0)","v":0},{"$f":"AD816+ IF(AND(AE$14>$B816,$C816>$B816,AE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AE$14-$B816-1),0)","v":0},{"$f":"AE816+ IF(AND(AF$14>$B816,$C816>$B816,AF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AF$14-$B816-1),0)","v":0},{"$f":"AF816+ IF(AND(AG$14>$B816,$C816>$B816,AG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AG$14-$B816-1),0)","v":0},{"$f":"AG816+ IF(AND(AH$14>$B816,$C816>$B816,AH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AH$14-$B816-1),0)","v":0},{"$f":"AH816+ IF(AND(AI$14>$B816,$C816>$B816,AI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AI$14-$B816-1),0)","v":0},{"$f":"AI816+ IF(AND(AJ$14>$B816,$C816>$B816,AJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AJ$14-$B816-1),0)","v":0},{"$f":"AJ816+ IF(AND(AK$14>$B816,$C816>$B816,AK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AK$14-$B816-1),0)","v":0},{"$f":"AK816+ IF(AND(AL$14>$B816,$C816>$B816,AL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AL$14-$B816-1),0)","v":0},{"$f":"AL816+ IF(AND(AM$14>$B816,$C816>$B816,AM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AM$14-$B816-1),0)","v":0},{"$f":"AM816+ IF(AND(AN$14>$B816,$C816>$B816,AN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AN$14-$B816-1),0)","v":0},{"$f":"AN816+ IF(AND(AO$14>$B816,$C816>$B816,AO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AO$14-$B816-1),0)","v":0},{"$f":"AO816+ IF(AND(AP$14>$B816,$C816>$B816,AP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AP$14-$B816-1),0)","v":0},{"$f":"AP816+ IF(AND(AQ$14>$B816,$C816>$B816,AQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AQ$14-$B816-1),0)","v":0},{"$f":"AQ816+ IF(AND(AR$14>$B816,$C816>$B816,AR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AR$14-$B816-1),0)","v":0},{"$f":"AR816+ IF(AND(AS$14>$B816,$C816>$B816,AS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AS$14-$B816-1),0)","v":0},{"$f":"AS816+ IF(AND(AT$14>$B816,$C816>$B816,AT$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AT$14-$B816-1),0)","v":0},{"$f":"AT816+ IF(AND(AU$14>$B816,$C816>$B816,AU$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AU$14-$B816-1),0)","v":0},{"$f":"AU816+ IF(AND(AV$14>$B816,$C816>$B816,AV$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AV$14-$B816-1),0)","v":0},{"$f":"AV816+ IF(AND(AW$14>$B816,$C816>$B816,AW$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AW$14-$B816-1),0)","v":0},{"$f":"AW816+ IF(AND(AX$14>$B816,$C816>$B816,AX$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AX$14-$B816-1),0)","v":0},{"$f":"AX816+ IF(AND(AY$14>$B816,$C816>$B816,AY$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AY$14-$B816-1),0)","v":0},{"$f":"AY816+ IF(AND(AZ$14>$B816,$C816>$B816,AZ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,AZ$14-$B816-1),0)","v":0},{"$f":"AZ816+ IF(AND(BA$14>$B816,$C816>$B816,BA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BA$14-$B816-1),0)","v":0},{"$f":"BA816+ IF(AND(BB$14>$B816,$C816>$B816,BB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BB$14-$B816-1),0)","v":0},{"$f":"BB816+ IF(AND(BC$14>$B816,$C816>$B816,BC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BC$14-$B816-1),0)","v":0},{"$f":"BC816+ IF(AND(BD$14>$B816,$C816>$B816,BD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BD$14-$B816-1),0)","v":0},{"$f":"BD816+ IF(AND(BE$14>$B816,$C816>$B816,BE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BE$14-$B816-1),0)","v":0},{"$f":"BE816+ IF(AND(BF$14>$B816,$C816>$B816,BF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BF$14-$B816-1),0)","v":0},{"$f":"BF816+ IF(AND(BG$14>$B816,$C816>$B816,BG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BG$14-$B816-1),0)","v":0},{"$f":"BG816+ IF(AND(BH$14>$B816,$C816>$B816,BH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BH$14-$B816-1),0)","v":0},{"$f":"BH816+ IF(AND(BI$14>$B816,$C816>$B816,BI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BI$14-$B816-1),0)","v":0},{"$f":"BI816+ IF(AND(BJ$14>$B816,$C816>$B816,BJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BJ$14-$B816-1),0)","v":0},{"$f":"BJ816+ IF(AND(BK$14>$B816,$C816>$B816,BK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BK$14-$B816-1),0)","v":0},{"$f":"BK816+ IF(AND(BL$14>$B816,$C816>$B816,BL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BL$14-$B816-1),0)","v":0},{"$f":"BL816+ IF(AND(BM$14>$B816,$C816>$B816,BM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BM$14-$B816-1),0)","v":0},{"$f":"BM816+ IF(AND(BN$14>$B816,$C816>$B816,BN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BN$14-$B816-1),0)","v":0},{"$f":"BN816+ IF(AND(BO$14>$B816,$C816>$B816,BO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BO$14-$B816-1),0)","v":0},{"$f":"BO816+ IF(AND(BP$14>$B816,$C816>$B816,BP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BP$14-$B816-1),0)","v":0},{"$f":"BP816+ IF(AND(BQ$14>$B816,$C816>$B816,BQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BQ$14-$B816-1),0)","v":0},{"$f":"BQ816+ IF(AND(BR$14>$B816,$C816>$B816,BR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BR$14-$B816-1),0)","v":0},{"$f":"BR816+ IF(AND(BS$14>$B816,$C816>$B816,BS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BS$14-$B816-1),0)","v":0},{"$f":"BS816+ IF(AND(BT$14>$B816,$C816>$B816,BT$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BT$14-$B816-1),0)","v":0},{"$f":"BT816+ IF(AND(BU$14>$B816,$C816>$B816,BU$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BU$14-$B816-1),0)","v":0},{"$f":"BU816+ IF(AND(BV$14>$B816,$C816>$B816,BV$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BV$14-$B816-1),0)","v":0},{"$f":"BV816+ IF(AND(BW$14>$B816,$C816>$B816,BW$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BW$14-$B816-1),0)","v":0},{"$f":"BW816+ IF(AND(BX$14>$B816,$C816>$B816,BX$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BX$14-$B816-1),0)","v":0},{"$f":"BX816+ IF(AND(BY$14>$B816,$C816>$B816,BY$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BY$14-$B816-1),0)","v":0},{"$f":"BY816+ IF(AND(BZ$14>$B816,$C816>$B816,BZ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,BZ$14-$B816-1),0)","v":0},{"$f":"BZ816+ IF(AND(CA$14>$B816,$C816>$B816,CA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CA$14-$B816-1),0)","v":0},{"$f":"CA816+ IF(AND(CB$14>$B816,$C816>$B816,CB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CB$14-$B816-1),0)","v":0},{"$f":"CB816+ IF(AND(CC$14>$B816,$C816>$B816,CC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CC$14-$B816-1),0)","v":0},{"$f":"CC816+ IF(AND(CD$14>$B816,$C816>$B816,CD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CD$14-$B816-1),0)","v":0},{"$f":"CD816+ IF(AND(CE$14>$B816,$C816>$B816,CE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CE$14-$B816-1),0)","v":0},{"$f":"CE816+ IF(AND(CF$14>$B816,$C816>$B816,CF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CF$14-$B816-1),0)","v":0},{"$f":"CF816+ IF(AND(CG$14>$B816,$C816>$B816,CG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CG$14-$B816-1),0)","v":0},{"$f":"CG816+ IF(AND(CH$14>$B816,$C816>$B816,CH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CH$14-$B816-1),0)","v":0},{"$f":"CH816+ IF(AND(CI$14>$B816,$C816>$B816,CI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CI$14-$B816-1),0)","v":0},{"$f":"CI816+ IF(AND(CJ$14>$B816,$C816>$B816,CJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CJ$14-$B816-1),0)","v":0},{"$f":"CJ816+ IF(AND(CK$14>$B816,$C816>$B816,CK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CK$14-$B816-1),0)","v":0},{"$f":"CK816+ IF(AND(CL$14>$B816,$C816>$B816,CL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CL$14-$B816-1),0)","v":0},{"$f":"CL816+ IF(AND(CM$14>$B816,$C816>$B816,CM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CM$14-$B816-1),0)","v":0},{"$f":"CM816+ IF(AND(CN$14>$B816,$C816>$B816,CN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CN$14-$B816-1),0)","v":0},{"$f":"CN816+ IF(AND(CO$14>$B816,$C816>$B816,CO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CO$14-$B816-1),0)","v":0},{"$f":"CO816+ IF(AND(CP$14>$B816,$C816>$B816,CP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CP$14-$B816-1),0)","v":0},{"$f":"CP816+ IF(AND(CQ$14>$B816,$C816>$B816,CQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CQ$14-$B816-1),0)","v":0},{"$f":"CQ816+ IF(AND(CR$14>$B816,$C816>$B816,CR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CR$14-$B816-1),0)","v":0},{"$f":"CR816+ IF(AND(CS$14>$B816,$C816>$B816,CS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CS$14-$B816-1),0)","v":0},{"$f":"CS816+ IF(AND(CT$14>$B816,$C816>$B816,CT$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CT$14-$B816-1),0)","v":0},{"$f":"CT816+ IF(AND(CU$14>$B816,$C816>$B816,CU$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CU$14-$B816-1),0)","v":0},{"$f":"CU816+ IF(AND(CV$14>$B816,$C816>$B816,CV$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CV$14-$B816-1),0)","v":0},{"$f":"CV816+ IF(AND(CW$14>$B816,$C816>$B816,CW$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CW$14-$B816-1),0)","v":0},{"$f":"CW816+ IF(AND(CX$14>$B816,$C816>$B816,CX$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CX$14-$B816-1),0)","v":0},{"$f":"CX816+ IF(AND(CY$14>$B816,$C816>$B816,CY$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CY$14-$B816-1),0)","v":0},{"$f":"CY816+ IF(AND(CZ$14>$B816,$C816>$B816,CZ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,CZ$14-$B816-1),0)","v":0},{"$f":"CZ816+ IF(AND(DA$14>$B816,$C816>$B816,DA$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DA$14-$B816-1),0)","v":0},{"$f":"DA816+ IF(AND(DB$14>$B816,$C816>$B816,DB$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DB$14-$B816-1),0)","v":0},{"$f":"DB816+ IF(AND(DC$14>$B816,$C816>$B816,DC$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DC$14-$B816-1),0)","v":0},{"$f":"DC816+ IF(AND(DD$14>$B816,$C816>$B816,DD$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DD$14-$B816-1),0)","v":0},{"$f":"DD816+ IF(AND(DE$14>$B816,$C816>$B816,DE$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DE$14-$B816-1),0)","v":0},{"$f":"DE816+ IF(AND(DF$14>$B816,$C816>$B816,DF$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DF$14-$B816-1),0)","v":0},{"$f":"DF816+ IF(AND(DG$14>$B816,$C816>$B816,DG$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DG$14-$B816-1),0)","v":0},{"$f":"DG816+ IF(AND(DH$14>$B816,$C816>$B816,DH$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DH$14-$B816-1),0)","v":0},{"$f":"DH816+ IF(AND(DI$14>$B816,$C816>$B816,DI$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DI$14-$B816-1),0)","v":0},{"$f":"DI816+ IF(AND(DJ$14>$B816,$C816>$B816,DJ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DJ$14-$B816-1),0)","v":0},{"$f":"DJ816+ IF(AND(DK$14>$B816,$C816>$B816,DK$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DK$14-$B816-1),0)","v":0},{"$f":"DK816+ IF(AND(DL$14>$B816,$C816>$B816,DL$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DL$14-$B816-1),0)","v":0},{"$f":"DL816+ IF(AND(DM$14>$B816,$C816>$B816,DM$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DM$14-$B816-1),0)","v":0},{"$f":"DM816+ IF(AND(DN$14>$B816,$C816>$B816,DN$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DN$14-$B816-1),0)","v":0},{"$f":"DN816+ IF(AND(DO$14>$B816,$C816>$B816,DO$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DO$14-$B816-1),0)","v":0},{"$f":"DO816+ IF(AND(DP$14>$B816,$C816>$B816,DP$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DP$14-$B816-1),0)","v":0},{"$f":"DP816+ IF(AND(DQ$14>$B816,$C816>$B816,DQ$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DQ$14-$B816-1),0)","v":0},{"$f":"DQ816+ IF(AND(DR$14>$B816,$C816>$B816,DR$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DR$14-$B816-1),0)","v":0},{"$f":"DR816+ IF(AND(DS$14>$B816,$C816>$B816,DS$14-$B816<$C$5),OFFSET(Input!$BJ816,0,DS$14-$B816-1),0)","v":0}]

{"sheet":"2ndEnd","index":9,"n_rows":816,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,0,{"$f":" F17   -    IF(AND(G$14>$C17,G$14-$C17<$C$5),OFFSET(Input!$BJ17,0,G$14-$C17-1),0)","v":0},{"$f":" G17   -    IF(AND(H$14>$C17,H$14-$C17<$C$5),OFFSET(Input!$BJ17,0,H$14-$C17-1),0)","v":0},{"$f":" H17   -    IF(AND(I$14>$C17,I$14-$C17<$C$5),OFFSET(Input!$BJ17,0,I$14-$C17-1),0)","v":0},{"$f":" I17   -    IF(AND(J$14>$C17,J$14-$C17<$C$5),OFFSET(Input!$BJ17,0,J$14-$C17-1),0)","v":0},{"$f":" J17   -    IF(AND(K$14>$C17,K$14-$C17<$C$5),OFFSET(Input!$BJ17,0,K$14-$C17-1),0)","v":0},{"$f":" K17   -    IF(AND(L$14>$C17,L$14-$C17<$C$5),OFFSET(Input!$BJ17,0,L$14-$C17-1),0)","v":0},{"$f":" L17   -    IF(AND(M$14>$C17,M$14-$C17<$C$5),OFFSET(Input!$BJ17,0,M$14-$C17-1),0)","v":0},{"$f":" M17   -    IF(AND(N$14>$C17,N$14-$C17<$C$5),OFFSET(Input!$BJ17,0,N$14-$C17-1),0)","v":0},{"$f":" N17   -    IF(AND(O$14>$C17,O$14-$C17<$C$5),OFFSET(Input!$BJ17,0,O$14-$C17-1),0)","v":0},{"$f":" O17   -    IF(AND(P$14>$C17,P$14-$C17<$C$5),OFFSET(Input!$BJ17,0,P$14-$C17-1),0)","v":0},{"$f":" P17   -    IF(AND(Q$14>$C17,Q$14-$C17<$C$5),OFFSET(Input!$BJ17,0,Q$14-$C17-1),0)","v":0},{"$f":" Q17   -    IF(AND(R$14>$C17,R$14-$C17<$C$5),OFFSET(Input!$BJ17,0,R$14-$C17-1),0)","v":0},{"$f":" R17   -    IF(AND(S$14>$C17,S$14-$C17<$C$5),OFFSET(Input!$BJ17,0,S$14-$C17-1),0)","v":0},{"$f":" S17   -    IF(AND(T$14>$C17,T$14-$C17<$C$5),OFFSET(Input!$BJ17,0,T$14-$C17-1),0)","v":0},{"$f":" T17   -    IF(AND(U$14>$C17,U$14-$C17<$C$5),OFFSET(Input!$BJ17,0,U$14-$C17-1),0)","v":0},{"$f":" U17   -    IF(AND(V$14>$C17,V$14-$C17<$C$5),OFFSET(Input!$BJ17,0,V$14-$C17-1),0)","v":0},{"$f":" V17   -    IF(AND(W$14>$C17,W$14-$C17<$C$5),OFFSET(Input!$BJ17,0,W$14-$C17-1),0)","v":0},{"$f":" W17   -    IF(AND(X$14>$C17,X$14-$C17<$C$5),OFFSET(Input!$BJ17,0,X$14-$C17-1),0)","v":0},{"$f":" X17   -    IF(AND(Y$14>$C17,Y$14-$C17<$C$5),OFFSET(Input!$BJ17,0,Y$14-$C17-1),0)","v":0},{"$f":" Y17   -    IF(AND(Z$14>$C17,Z$14-$C17<$C$5),OFFSET(Input!$BJ17,0,Z$14-$C17-1),0)","v":0},{"$f":" Z17   -    IF(AND(AA$14>$C17,AA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AA$14-$C17-1),0)","v":0},{"$f":" AA17   -    IF(AND(AB$14>$C17,AB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AB$14-$C17-1),0)","v":0},{"$f":" AB17   -    IF(AND(AC$14>$C17,AC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AC$14-$C17-1),0)","v":0},{"$f":" AC17   -    IF(AND(AD$14>$C17,AD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AD$14-$C17-1),0)","v":0},{"$f":" AD17   -    IF(AND(AE$14>$C17,AE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AE$14-$C17-1),0)","v":0},{"$f":" AE17   -    IF(AND(AF$14>$C17,AF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AF$14-$C17-1),0)","v":0},{"$f":" AF17   -    IF(AND(AG$14>$C17,AG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AG$14-$C17-1),0)","v":0},{"$f":" AG17   -    IF(AND(AH$14>$C17,AH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AH$14-$C17-1),0)","v":0},{"$f":" AH17   -    IF(AND(AI$14>$C17,AI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AI$14-$C17-1),0)","v":0},{"$f":" AI17   -    IF(AND(AJ$14>$C17,AJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AJ$14-$C17-1),0)","v":0},{"$f":" AJ17   -    IF(AND(AK$14>$C17,AK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AK$14-$C17-1),0)","v":0},{"$f":" AK17   -    IF(AND(AL$14>$C17,AL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AL$14-$C17-1),0)","v":0},{"$f":" AL17   -    IF(AND(AM$14>$C17,AM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AM$14-$C17-1),0)","v":0},{"$f":" AM17   -    IF(AND(AN$14>$C17,AN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AN$14-$C17-1),0)","v":0},{"$f":" AN17   -    IF(AND(AO$14>$C17,AO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AO$14-$C17-1),0)","v":0},{"$f":" AO17   -    IF(AND(AP$14>$C17,AP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AP$14-$C17-1),0)","v":0},{"$f":" AP17   -    IF(AND(AQ$14>$C17,AQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AQ$14-$C17-1),0)","v":0},{"$f":" AQ17   -    IF(AND(AR$14>$C17,AR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AR$14-$C17-1),0)","v":0},{"$f":" AR17   -    IF(AND(AS$14>$C17,AS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AS$14-$C17-1),0)","v":0},{"$f":" AS17   -    IF(AND(AT$14>$C17,AT$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AT$14-$C17-1),0)","v":0},{"$f":" AT17   -    IF(AND(AU$14>$C17,AU$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AU$14-$C17-1),0)","v":0},{"$f":" AU17   -    IF(AND(AV$14>$C17,AV$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AV$14-$C17-1),0)","v":0},{"$f":" AV17   -    IF(AND(AW$14>$C17,AW$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AW$14-$C17-1),0)","v":0},{"$f":" AW17   -    IF(AND(AX$14>$C17,AX$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AX$14-$C17-1),0)","v":0},{"$f":" AX17   -    IF(AND(AY$14>$C17,AY$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AY$14-$C17-1),0)","v":0},{"$f":" AY17   -    IF(AND(AZ$14>$C17,AZ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AZ$14-$C17-1),0)","v":0},{"$f":" AZ17   -    IF(AND(BA$14>$C17,BA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BA$14-$C17-1),0)","v":0},{"$f":" BA17   -    IF(AND(BB$14>$C17,BB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BB$14-$C17-1),0)","v":0},{"$f":" BB17   -    IF(AND(BC$14>$C17,BC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BC$14-$C17-1),0)","v":0},{"$f":" BC17   -    IF(AND(BD$14>$C17,BD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BD$14-$C17-1),0)","v":0},{"$f":" BD17   -    IF(AND(BE$14>$C17,BE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BE$14-$C17-1),0)","v":0},{"$f":" BE17   -    IF(AND(BF$14>$C17,BF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BF$14-$C17-1),0)","v":0},{"$f":" BF17   -    IF(AND(BG$14>$C17,BG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BG$14-$C17-1),0)","v":0},{"$f":" BG17   -    IF(AND(BH$14>$C17,BH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BH$14-$C17-1),0)","v":0},{"$f":" BH17   -    IF(AND(BI$14>$C17,BI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BI$14-$C17-1),0)","v":0},{"$f":" BI17   -    IF(AND(BJ$14>$C17,BJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BJ$14-$C17-1),0)","v":0},{"$f":" BJ17   -    IF(AND(BK$14>$C17,BK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BK$14-$C17-1),0)","v":0},{"$f":" BK17   -    IF(AND(BL$14>$C17,BL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BL$14-$C17-1),0)","v":0},{"$f":" BL17   -    IF(AND(BM$14>$C17,BM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BM$14-$C17-1),0)","v":0},{"$f":" BM17   -    IF(AND(BN$14>$C17,BN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BN$14-$C17-1),0)","v":0},{"$f":" BN17   -    IF(AND(BO$14>$C17,BO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BO$14-$C17-1),0)","v":0},{"$f":" BO17   -    IF(AND(BP$14>$C17,BP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BP$14-$C17-1),0)","v":0},{"$f":" BP17   -    IF(AND(BQ$14>$C17,BQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BQ$14-$C17-1),0)","v":0},{"$f":" BQ17   -    IF(AND(BR$14>$C17,BR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BR$14-$C17-1),0)","v":0},{"$f":" BR17   -    IF(AND(BS$14>$C17,BS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BS$14-$C17-1),0)","v":0},{"$f":" BS17   -    IF(AND(BT$14>$C17,BT$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BT$14-$C17-1),0)","v":0},{"$f":" BT17   -    IF(AND(BU$14>$C17,BU$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BU$14-$C17-1),0)","v":0},{"$f":" BU17   -    IF(AND(BV$14>$C17,BV$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BV$14-$C17-1),0)","v":0},{"$f":" BV17   -    IF(AND(BW$14>$C17,BW$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BW$14-$C17-1),0)","v":0},{"$f":" BW17   -    IF(AND(BX$14>$C17,BX$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BX$14-$C17-1),0)","v":0},{"$f":" BX17   -    IF(AND(BY$14>$C17,BY$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BY$14-$C17-1),0)","v":0},{"$f":" BY17   -    IF(AND(BZ$14>$C17,BZ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BZ$14-$C17-1),0)","v":0},{"$f":" BZ17   -    IF(AND(CA$14>$C17,CA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CA$14-$C17-1),0)","v":0},{"$f":" CA17   -    IF(AND(CB$14>$C17,CB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CB$14-$C17-1),0)","v":0},{"$f":" CB17   -    IF(AND(CC$14>$C17,CC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CC$14-$C17-1),0)","v":0},{"$f":" CC17   -    IF(AND(CD$14>$C17,CD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CD$14-$C17-1),0)","v":0},{"$f":" CD17   -    IF(AND(CE$14>$C17,CE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CE$14-$C17-1),0)","v":0},{"$f":" CE17   -    IF(AND(CF$14>$C17,CF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CF$14-$C17-1),0)","v":0},{"$f":" CF17   -    IF(AND(CG$14>$C17,CG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CG$14-$C17-1),0)","v":0},{"$f":" CG17   -    IF(AND(CH$14>$C17,CH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CH$14-$C17-1),0)","v":0},{"$f":" CH17   -    IF(AND(CI$14>$C17,CI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CI$14-$C17-1),0)","v":0},{"$f":" CI17   -    IF(AND(CJ$14>$C17,CJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CJ$14-$C17-1),0)","v":0},{"$f":" CJ17   -    IF(AND(CK$14>$C17,CK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CK$14-$C17-1),0)","v":0},{"$f":" CK17   -    IF(AND(CL$14>$C17,CL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CL$14-$C17-1),0)","v":0},{"$f":" CL17   -    IF(AND(CM$14>$C17,CM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CM$14-$C17-1),0)","v":0},{"$f":" CM17   -    IF(AND(CN$14>$C17,CN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CN$14-$C17-1),0)","v":0},{"$f":" CN17   -    IF(AND(CO$14>$C17,CO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CO$14-$C17-1),0)","v":0},{"$f":" CO17   -    IF(AND(CP$14>$C17,CP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CP$14-$C17-1),0)","v":0},{"$f":" CP17   -    IF(AND(CQ$14>$C17,CQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CQ$14-$C17-1),0)","v":0},{"$f":" CQ17   -    IF(AND(CR$14>$C17,CR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CR$14-$C17-1),0)","v":0},{"$f":" CR17   -    IF(AND(CS$14>$C17,CS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CS$14-$C17-1),0)","v":0},{"$f":" CS17   -    IF(AND(CT$14>$C17,CT$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CT$14-$C17-1),0)","v":0},{"$f":" CT17   -    IF(AND(CU$14>$C17,CU$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CU$14-$C17-1),0)","v":0},{"$f":" CU17   -    IF(AND(CV$14>$C17,CV$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CV$14-$C17-1),0)","v":0},{"$f":" CV17   -    IF(AND(CW$14>$C17,CW$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CW$14-$C17-1),0)","v":0},{"$f":" CW17   -    IF(AND(CX$14>$C17,CX$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CX$14-$C17-1),0)","v":0},{"$f":" CX17   -    IF(AND(CY$14>$C17,CY$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CY$14-$C17-1),0)","v":0},{"$f":" CY17   -    IF(AND(CZ$14>$C17,CZ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CZ$14-$C17-1),0)","v":0},{"$f":" CZ17   -    IF(AND(DA$14>$C17,DA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DA$14-$C17-1),0)","v":0},{"$f":" DA17   -    IF(AND(DB$14>$C17,DB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DB$14-$C17-1),0)","v":0},{"$f":" DB17   -    IF(AND(DC$14>$C17,DC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DC$14-$C17-1),0)","v":0},{"$f":" DC17   -    IF(AND(DD$14>$C17,DD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DD$14-$C17-1),0)","v":0},{"$f":" DD17   -    IF(AND(DE$14>$C17,DE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DE$14-$C17-1),0)","v":0},{"$f":" DE17   -    IF(AND(DF$14>$C17,DF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DF$14-$C17-1),0)","v":0},{"$f":" DF17   -    IF(AND(DG$14>$C17,DG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DG$14-$C17-1),0)","v":0},{"$f":" DG17   -    IF(AND(DH$14>$C17,DH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DH$14-$C17-1),0)","v":0},{"$f":" DH17   -    IF(AND(DI$14>$C17,DI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DI$14-$C17-1),0)","v":0},{"$f":" DI17   -    IF(AND(DJ$14>$C17,DJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DJ$14-$C17-1),0)","v":0},{"$f":" DJ17   -    IF(AND(DK$14>$C17,DK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DK$14-$C17-1),0)","v":0},{"$f":" DK17   -    IF(AND(DL$14>$C17,DL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DL$14-$C17-1),0)","v":0},{"$f":" DL17   -    IF(AND(DM$14>$C17,DM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DM$14-$C17-1),0)","v":0},{"$f":" DM17   -    IF(AND(DN$14>$C17,DN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DN$14-$C17-1),0)","v":0},{"$f":" DN17   -    IF(AND(DO$14>$C17,DO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DO$14-$C17-1),0)","v":0},{"$f":" DO17   -    IF(AND(DP$14>$C17,DP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DP$14-$C17-1),0)","v":0},{"$f":" DP17   -    IF(AND(DQ$14>$C17,DQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DQ$14-$C17-1),0)","v":0},{"$f":" DQ17   -    IF(AND(DR$14>$C17,DR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DR$14-$C17-1),0)","v":0},{"$f":" DR17   -    IF(AND(DS$14>$C17,DS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DS$14-$C17-1),0)","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,0,{"$f":" F18   -    IF(AND(G$14>$C18,G$14-$C18<$C$5),OFFSET(Input!$BJ18,0,G$14-$C18-1),0)","v":0},{"$f":" G18   -    IF(AND(H$14>$C18,H$14-$C18<$C$5),OFFSET(Input!$BJ18,0,H$14-$C18-1),0)","v":0},{"$f":" H18   -    IF(AND(I$14>$C18,I$14-$C18<$C$5),OFFSET(Input!$BJ18,0,I$14-$C18-1),0)","v":0},{"$f":" I18   -    IF(AND(J$14>$C18,J$14-$C18<$C$5),OFFSET(Input!$BJ18,0,J$14-$C18-1),0)","v":0},{"$f":" J18   -    IF(AND(K$14>$C18,K$14-$C18<$C$5),OFFSET(Input!$BJ18,0,K$14-$C18-1),0)","v":0},{"$f":" K18   -    IF(AND(L$14>$C18,L$14-$C18<$C$5),OFFSET(Input!$BJ18,0,L$14-$C18-1),0)","v":0},{"$f":" L18   -    IF(AND(M$14>$C18,M$14-$C18<$C$5),OFFSET(Input!$BJ18,0,M$14-$C18-1),0)","v":0},{"$f":" M18   -    IF(AND(N$14>$C18,N$14-$C18<$C$5),OFFSET(Input!$BJ18,0,N$14-$C18-1),0)","v":0},{"$f":" N18   -    IF(AND(O$14>$C18,O$14-$C18<$C$5),OFFSET(Input!$BJ18,0,O$14-$C18-1),0)","v":0},{"$f":" O18   -    IF(AND(P$14>$C18,P$14-$C18<$C$5),OFFSET(Input!$BJ18,0,P$14-$C18-1),0)","v":0},{"$f":" P18   -    IF(AND(Q$14>$C18,Q$14-$C18<$C$5),OFFSET(Input!$BJ18,0,Q$14-$C18-1),0)","v":0},{"$f":" Q18   -    IF(AND(R$14>$C18,R$14-$C18<$C$5),OFFSET(Input!$BJ18,0,R$14-$C18-1),0)","v":0},{"$f":" R18   -    IF(AND(S$14>$C18,S$14-$C18<$C$5),OFFSET(Input!$BJ18,0,S$14-$C18-1),0)","v":0},{"$f":" S18   -    IF(AND(T$14>$C18,T$14-$C18<$C$5),OFFSET(Input!$BJ18,0,T$14-$C18-1),0)","v":0},{"$f":" T18   -    IF(AND(U$14>$C18,U$14-$C18<$C$5),OFFSET(Input!$BJ18,0,U$14-$C18-1),0)","v":0},{"$f":" U18   -    IF(AND(V$14>$C18,V$14-$C18<$C$5),OFFSET(Input!$BJ18,0,V$14-$C18-1),0)","v":0},{"$f":" V18   -    IF(AND(W$14>$C18,W$14-$C18<$C$5),OFFSET(Input!$BJ18,0,W$14-$C18-1),0)","v":0},{"$f":" W18   -    IF(AND(X$14>$C18,X$14-$C18<$C$5),OFFSET(Input!$BJ18,0,X$14-$C18-1),0)","v":0},{"$f":" X18   -    IF(AND(Y$14>$C18,Y$14-$C18<$C$5),OFFSET(Input!$BJ18,0,Y$14-$C18-1),0)","v":0},{"$f":" Y18   -    IF(AND(Z$14>$C18,Z$14-$C18<$C$5),OFFSET(Input!$BJ18,0,Z$14-$C18-1),0)","v":0},{"$f":" Z18   -    IF(AND(AA$14>$C18,AA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AA$14-$C18-1),0)","v":0},{"$f":" AA18   -    IF(AND(AB$14>$C18,AB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AB$14-$C18-1),0)","v":0},{"$f":" AB18   -    IF(AND(AC$14>$C18,AC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AC$14-$C18-1),0)","v":0},{"$f":" AC18   -    IF(AND(AD$14>$C18,AD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AD$14-$C18-1),0)","v":0},{"$f":" AD18   -    IF(AND(AE$14>$C18,AE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AE$14-$C18-1),0)","v":0},{"$f":" AE18   -    IF(AND(AF$14>$C18,AF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AF$14-$C18-1),0)","v":0},{"$f":" AF18   -    IF(AND(AG$14>$C18,AG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AG$14-$C18-1),0)","v":0},{"$f":" AG18   -    IF(AND(AH$14>$C18,AH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AH$14-$C18-1),0)","v":0},{"$f":" AH18   -    IF(AND(AI$14>$C18,AI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AI$14-$C18-1),0)","v":0},{"$f":" AI18   -    IF(AND(AJ$14>$C18,AJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AJ$14-$C18-1),0)","v":0},{"$f":" AJ18   -    IF(AND(AK$14>$C18,AK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AK$14-$C18-1),0)","v":0},{"$f":" AK18   -    IF(AND(AL$14>$C18,AL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AL$14-$C18-1),0)","v":0},{"$f":" AL18   -    IF(AND(AM$14>$C18,AM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AM$14-$C18-1),0)","v":0},{"$f":" AM18   -    IF(AND(AN$14>$C18,AN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AN$14-$C18-1),0)","v":0},{"$f":" AN18   -    IF(AND(AO$14>$C18,AO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AO$14-$C18-1),0)","v":0},{"$f":" AO18   -    IF(AND(AP$14>$C18,AP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AP$14-$C18-1),0)","v":0},{"$f":" AP18   -    IF(AND(AQ$14>$C18,AQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AQ$14-$C18-1),0)","v":0},{"$f":" AQ18   -    IF(AND(AR$14>$C18,AR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AR$14-$C18-1),0)","v":0},{"$f":" AR18   -    IF(AND(AS$14>$C18,AS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AS$14-$C18-1),0)","v":0},{"$f":" AS18   -    IF(AND(AT$14>$C18,AT$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AT$14-$C18-1),0)","v":0},{"$f":" AT18   -    IF(AND(AU$14>$C18,AU$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AU$14-$C18-1),0)","v":0},{"$f":" AU18   -    IF(AND(AV$14>$C18,AV$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AV$14-$C18-1),0)","v":0},{"$f":" AV18   -    IF(AND(AW$14>$C18,AW$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AW$14-$C18-1),0)","v":0},{"$f":" AW18   -    IF(AND(AX$14>$C18,AX$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AX$14-$C18-1),0)","v":0},{"$f":" AX18   -    IF(AND(AY$14>$C18,AY$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AY$14-$C18-1),0)","v":0},{"$f":" AY18   -    IF(AND(AZ$14>$C18,AZ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AZ$14-$C18-1),0)","v":0},{"$f":" AZ18   -    IF(AND(BA$14>$C18,BA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BA$14-$C18-1),0)","v":0},{"$f":" BA18   -    IF(AND(BB$14>$C18,BB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BB$14-$C18-1),0)","v":0},{"$f":" BB18   -    IF(AND(BC$14>$C18,BC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BC$14-$C18-1),0)","v":0},{"$f":" BC18   -    IF(AND(BD$14>$C18,BD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BD$14-$C18-1),0)","v":0},{"$f":" BD18   -    IF(AND(BE$14>$C18,BE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BE$14-$C18-1),0)","v":0},{"$f":" BE18   -    IF(AND(BF$14>$C18,BF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BF$14-$C18-1),0)","v":0},{"$f":" BF18   -    IF(AND(BG$14>$C18,BG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BG$14-$C18-1),0)","v":0},{"$f":" BG18   -    IF(AND(BH$14>$C18,BH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BH$14-$C18-1),0)","v":0},{"$f":" BH18   -    IF(AND(BI$14>$C18,BI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BI$14-$C18-1),0)","v":0},{"$f":" BI18   -    IF(AND(BJ$14>$C18,BJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BJ$14-$C18-1),0)","v":0},{"$f":" BJ18   -    IF(AND(BK$14>$C18,BK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BK$14-$C18-1),0)","v":0},{"$f":" BK18   -    IF(AND(BL$14>$C18,BL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BL$14-$C18-1),0)","v":0},{"$f":" BL18   -    IF(AND(BM$14>$C18,BM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BM$14-$C18-1),0)","v":0},{"$f":" BM18   -    IF(AND(BN$14>$C18,BN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BN$14-$C18-1),0)","v":0},{"$f":" BN18   -    IF(AND(BO$14>$C18,BO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BO$14-$C18-1),0)","v":0},{"$f":" BO18   -    IF(AND(BP$14>$C18,BP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BP$14-$C18-1),0)","v":0},{"$f":" BP18   -    IF(AND(BQ$14>$C18,BQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BQ$14-$C18-1),0)","v":0},{"$f":" BQ18   -    IF(AND(BR$14>$C18,BR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BR$14-$C18-1),0)","v":0},{"$f":" BR18   -    IF(AND(BS$14>$C18,BS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BS$14-$C18-1),0)","v":0},{"$f":" BS18   -    IF(AND(BT$14>$C18,BT$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BT$14-$C18-1),0)","v":0},{"$f":" BT18   -    IF(AND(BU$14>$C18,BU$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BU$14-$C18-1),0)","v":0},{"$f":" BU18   -    IF(AND(BV$14>$C18,BV$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BV$14-$C18-1),0)","v":0},{"$f":" BV18   -    IF(AND(BW$14>$C18,BW$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BW$14-$C18-1),0)","v":0},{"$f":" BW18   -    IF(AND(BX$14>$C18,BX$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BX$14-$C18-1),0)","v":0},{"$f":" BX18   -    IF(AND(BY$14>$C18,BY$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BY$14-$C18-1),0)","v":0},{"$f":" BY18   -    IF(AND(BZ$14>$C18,BZ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BZ$14-$C18-1),0)","v":0},{"$f":" BZ18   -    IF(AND(CA$14>$C18,CA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CA$14-$C18-1),0)","v":0},{"$f":" CA18   -    IF(AND(CB$14>$C18,CB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CB$14-$C18-1),0)","v":0},{"$f":" CB18   -    IF(AND(CC$14>$C18,CC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CC$14-$C18-1),0)","v":0},{"$f":" CC18   -    IF(AND(CD$14>$C18,CD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CD$14-$C18-1),0)","v":0},{"$f":" CD18   -    IF(AND(CE$14>$C18,CE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CE$14-$C18-1),0)","v":0},{"$f":" CE18   -    IF(AND(CF$14>$C18,CF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CF$14-$C18-1),0)","v":0},{"$f":" CF18   -    IF(AND(CG$14>$C18,CG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CG$14-$C18-1),0)","v":0},{"$f":" CG18   -    IF(AND(CH$14>$C18,CH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CH$14-$C18-1),0)","v":0},{"$f":" CH18   -    IF(AND(CI$14>$C18,CI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CI$14-$C18-1),0)","v":0},{"$f":" CI18   -    IF(AND(CJ$14>$C18,CJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CJ$14-$C18-1),0)","v":0},{"$f":" CJ18   -    IF(AND(CK$14>$C18,CK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CK$14-$C18-1),0)","v":0},{"$f":" CK18   -    IF(AND(CL$14>$C18,CL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CL$14-$C18-1),0)","v":0},{"$f":" CL18   -    IF(AND(CM$14>$C18,CM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CM$14-$C18-1),0)","v":0},{"$f":" CM18   -    IF(AND(CN$14>$C18,CN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CN$14-$C18-1),0)","v":0},{"$f":" CN18   -    IF(AND(CO$14>$C18,CO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CO$14-$C18-1),0)","v":0},{"$f":" CO18   -    IF(AND(CP$14>$C18,CP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CP$14-$C18-1),0)","v":0},{"$f":" CP18   -    IF(AND(CQ$14>$C18,CQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CQ$14-$C18-1),0)","v":0},{"$f":" CQ18   -    IF(AND(CR$14>$C18,CR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CR$14-$C18-1),0)","v":0},{"$f":" CR18   -    IF(AND(CS$14>$C18,CS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CS$14-$C18-1),0)","v":0},{"$f":" CS18   -    IF(AND(CT$14>$C18,CT$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CT$14-$C18-1),0)","v":0},{"$f":" CT18   -    IF(AND(CU$14>$C18,CU$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CU$14-$C18-1),0)","v":0},{"$f":" CU18   -    IF(AND(CV$14>$C18,CV$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CV$14-$C18-1),0)","v":0},{"$f":" CV18   -    IF(AND(CW$14>$C18,CW$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CW$14-$C18-1),0)","v":0},{"$f":" CW18   -    IF(AND(CX$14>$C18,CX$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CX$14-$C18-1),0)","v":0},{"$f":" CX18   -    IF(AND(CY$14>$C18,CY$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CY$14-$C18-1),0)","v":0},{"$f":" CY18   -    IF(AND(CZ$14>$C18,CZ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CZ$14-$C18-1),0)","v":0},{"$f":" CZ18   -    IF(AND(DA$14>$C18,DA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DA$14-$C18-1),0)","v":0},{"$f":" DA18   -    IF(AND(DB$14>$C18,DB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DB$14-$C18-1),0)","v":0},{"$f":" DB18   -    IF(AND(DC$14>$C18,DC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DC$14-$C18-1),0)","v":0},{"$f":" DC18   -    IF(AND(DD$14>$C18,DD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DD$14-$C18-1),0)","v":0},{"$f":" DD18   -    IF(AND(DE$14>$C18,DE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DE$14-$C18-1),0)","v":0},{"$f":" DE18   -    IF(AND(DF$14>$C18,DF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DF$14-$C18-1),0)","v":0},{"$f":" DF18   -    IF(AND(DG$14>$C18,DG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DG$14-$C18-1),0)","v":0},{"$f":" DG18   -    IF(AND(DH$14>$C18,DH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DH$14-$C18-1),0)","v":0},{"$f":" DH18   -    IF(AND(DI$14>$C18,DI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DI$14-$C18-1),0)","v":0},{"$f":" DI18   -    IF(AND(DJ$14>$C18,DJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DJ$14-$C18-1),0)","v":0},{"$f":" DJ18   -    IF(AND(DK$14>$C18,DK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DK$14-$C18-1),0)","v":0},{"$f":" DK18   -    IF(AND(DL$14>$C18,DL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DL$14-$C18-1),0)","v":0},{"$f":" DL18   -    IF(AND(DM$14>$C18,DM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DM$14-$C18-1),0)","v":0},{"$f":" DM18   -    IF(AND(DN$14>$C18,DN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DN$14-$C18-1),0)","v":0},{"$f":" DN18   -    IF(AND(DO$14>$C18,DO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DO$14-$C18-1),0)","v":0},{"$f":" DO18   -    IF(AND(DP$14>$C18,DP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DP$14-$C18-1),0)","v":0},{"$f":" DP18   -    IF(AND(DQ$14>$C18,DQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DQ$14-$C18-1),0)","v":0},{"$f":" DQ18   -    IF(AND(DR$14>$C18,DR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DR$14-$C18-1),0)","v":0},{"$f":" DR18   -    IF(AND(DS$14>$C18,DS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DS$14-$C18-1),0)","v":0}]
[{"$f":"Calcs!A19","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":4},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":4},null,null,0,{"$f":" F19   -    IF(AND(G$14>$C19,G$14-$C19<$C$5),OFFSET(Input!$BJ19,0,G$14-$C19-1),0)","v":0},{"$f":" G19   -    IF(AND(H$14>$C19,H$14-$C19<$C$5),OFFSET(Input!$BJ19,0,H$14-$C19-1),0)","v":0},{"$f":" H19   -    IF(AND(I$14>$C19,I$14-$C19<$C$5),OFFSET(Input!$BJ19,0,I$14-$C19-1),0)","v":0},{"$f":" I19   -    IF(AND(J$14>$C19,J$14-$C19<$C$5),OFFSET(Input!$BJ19,0,J$14-$C19-1),0)","v":0},{"$f":" J19   -    IF(AND(K$14>$C19,K$14-$C19<$C$5),OFFSET(Input!$BJ19,0,K$14-$C19-1),0)","v":0},{"$f":" K19   -    IF(AND(L$14>$C19,L$14-$C19<$C$5),OFFSET(Input!$BJ19,0,L$14-$C19-1),0)","v":0},{"$f":" L19   -    IF(AND(M$14>$C19,M$14-$C19<$C$5),OFFSET(Input!$BJ19,0,M$14-$C19-1),0)","v":0},{"$f":" M19   -    IF(AND(N$14>$C19,N$14-$C19<$C$5),OFFSET(Input!$BJ19,0,N$14-$C19-1),0)","v":0},{"$f":" N19   -    IF(AND(O$14>$C19,O$14-$C19<$C$5),OFFSET(Input!$BJ19,0,O$14-$C19-1),0)","v":0},{"$f":" O19   -    IF(AND(P$14>$C19,P$14-$C19<$C$5),OFFSET(Input!$BJ19,0,P$14-$C19-1),0)","v":0},{"$f":" P19   -    IF(AND(Q$14>$C19,Q$14-$C19<$C$5),OFFSET(Input!$BJ19,0,Q$14-$C19-1),0)","v":0},{"$f":" Q19   -    IF(AND(R$14>$C19,R$14-$C19<$C$5),OFFSET(Input!$BJ19,0,R$14-$C19-1),0)","v":0},{"$f":" R19   -    IF(AND(S$14>$C19,S$14-$C19<$C$5),OFFSET(Input!$BJ19,0,S$14-$C19-1),0)","v":0},{"$f":" S19   -    IF(AND(T$14>$C19,T$14-$C19<$C$5),OFFSET(Input!$BJ19,0,T$14-$C19-1),0)","v":0},{"$f":" T19   -    IF(AND(U$14>$C19,U$14-$C19<$C$5),OFFSET(Input!$BJ19,0,U$14-$C19-1),0)","v":0},{"$f":" U19   -    IF(AND(V$14>$C19,V$14-$C19<$C$5),OFFSET(Input!$BJ19,0,V$14-$C19-1),0)","v":0},{"$f":" V19   -    IF(AND(W$14>$C19,W$14-$C19<$C$5),OFFSET(Input!$BJ19,0,W$14-$C19-1),0)","v":0},{"$f":" W19   -    IF(AND(X$14>$C19,X$14-$C19<$C$5),OFFSET(Input!$BJ19,0,X$14-$C19-1),0)","v":0},{"$f":" X19   -    IF(AND(Y$14>$C19,Y$14-$C19<$C$5),OFFSET(Input!$BJ19,0,Y$14-$C19-1),0)","v":0},{"$f":" Y19   -    IF(AND(Z$14>$C19,Z$14-$C19<$C$5),OFFSET(Input!$BJ19,0,Z$14-$C19-1),0)","v":0},{"$f":" Z19   -    IF(AND(AA$14>$C19,AA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AA$14-$C19-1),0)","v":0},{"$f":" AA19   -    IF(AND(AB$14>$C19,AB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AB$14-$C19-1),0)","v":0},{"$f":" AB19   -    IF(AND(AC$14>$C19,AC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AC$14-$C19-1),0)","v":0},{"$f":" AC19   -    IF(AND(AD$14>$C19,AD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AD$14-$C19-1),0)","v":0},{"$f":" AD19   -    IF(AND(AE$14>$C19,AE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AE$14-$C19-1),0)","v":0},{"$f":" AE19   -    IF(AND(AF$14>$C19,AF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AF$14-$C19-1),0)","v":0},{"$f":" AF19   -    IF(AND(AG$14>$C19,AG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AG$14-$C19-1),0)","v":0},{"$f":" AG19   -    IF(AND(AH$14>$C19,AH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AH$14-$C19-1),0)","v":0},{"$f":" AH19   -    IF(AND(AI$14>$C19,AI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AI$14-$C19-1),0)","v":0},{"$f":" AI19   -    IF(AND(AJ$14>$C19,AJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AJ$14-$C19-1),0)","v":0},{"$f":" AJ19   -    IF(AND(AK$14>$C19,AK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AK$14-$C19-1),0)","v":0},{"$f":" AK19   -    IF(AND(AL$14>$C19,AL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AL$14-$C19-1),0)","v":0},{"$f":" AL19   -    IF(AND(AM$14>$C19,AM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AM$14-$C19-1),0)","v":0},{"$f":" AM19   -    IF(AND(AN$14>$C19,AN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AN$14-$C19-1),0)","v":0},{"$f":" AN19   -    IF(AND(AO$14>$C19,AO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AO$14-$C19-1),0)","v":0},{"$f":" AO19   -    IF(AND(AP$14>$C19,AP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AP$14-$C19-1),0)","v":0},{"$f":" AP19   -    IF(AND(AQ$14>$C19,AQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AQ$14-$C19-1),0)","v":0},{"$f":" AQ19   -    IF(AND(AR$14>$C19,AR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AR$14-$C19-1),0)","v":0},{"$f":" AR19   -    IF(AND(AS$14>$C19,AS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AS$14-$C19-1),0)","v":0},{"$f":" AS19   -    IF(AND(AT$14>$C19,AT$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AT$14-$C19-1),0)","v":0},{"$f":" AT19   -    IF(AND(AU$14>$C19,AU$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AU$14-$C19-1),0)","v":0},{"$f":" AU19   -    IF(AND(AV$14>$C19,AV$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AV$14-$C19-1),0)","v":0},{"$f":" AV19   -    IF(AND(AW$14>$C19,AW$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AW$14-$C19-1),0)","v":0},{"$f":" AW19   -    IF(AND(AX$14>$C19,AX$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AX$14-$C19-1),0)","v":0},{"$f":" AX19   -    IF(AND(AY$14>$C19,AY$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AY$14-$C19-1),0)","v":0},{"$f":" AY19   -    IF(AND(AZ$14>$C19,AZ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AZ$14-$C19-1),0)","v":0},{"$f":" AZ19   -    IF(AND(BA$14>$C19,BA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BA$14-$C19-1),0)","v":0},{"$f":" BA19   -    IF(AND(BB$14>$C19,BB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BB$14-$C19-1),0)","v":0},{"$f":" BB19   -    IF(AND(BC$14>$C19,BC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BC$14-$C19-1),0)","v":0},{"$f":" BC19   -    IF(AND(BD$14>$C19,BD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BD$14-$C19-1),0)","v":0},{"$f":" BD19   -    IF(AND(BE$14>$C19,BE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BE$14-$C19-1),0)","v":0},{"$f":" BE19   -    IF(AND(BF$14>$C19,BF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BF$14-$C19-1),0)","v":0},{"$f":" BF19   -    IF(AND(BG$14>$C19,BG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BG$14-$C19-1),0)","v":0},{"$f":" BG19   -    IF(AND(BH$14>$C19,BH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BH$14-$C19-1),0)","v":0},{"$f":" BH19   -    IF(AND(BI$14>$C19,BI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BI$14-$C19-1),0)","v":0},{"$f":" BI19   -    IF(AND(BJ$14>$C19,BJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BJ$14-$C19-1),0)","v":0},{"$f":" BJ19   -    IF(AND(BK$14>$C19,BK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BK$14-$C19-1),0)","v":0},{"$f":" BK19   -    IF(AND(BL$14>$C19,BL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BL$14-$C19-1),0)","v":0},{"$f":" BL19   -    IF(AND(BM$14>$C19,BM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BM$14-$C19-1),0)","v":0},{"$f":" BM19   -    IF(AND(BN$14>$C19,BN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BN$14-$C19-1),0)","v":0},{"$f":" BN19   -    IF(AND(BO$14>$C19,BO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BO$14-$C19-1),0)","v":0},{"$f":" BO19   -    IF(AND(BP$14>$C19,BP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BP$14-$C19-1),0)","v":0},{"$f":" BP19   -    IF(AND(BQ$14>$C19,BQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BQ$14-$C19-1),0)","v":0},{"$f":" BQ19   -    IF(AND(BR$14>$C19,BR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BR$14-$C19-1),0)","v":0},{"$f":" BR19   -    IF(AND(BS$14>$C19,BS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BS$14-$C19-1),0)","v":0},{"$f":" BS19   -    IF(AND(BT$14>$C19,BT$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BT$14-$C19-1),0)","v":0},{"$f":" BT19   -    IF(AND(BU$14>$C19,BU$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BU$14-$C19-1),0)","v":0},{"$f":" BU19   -    IF(AND(BV$14>$C19,BV$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BV$14-$C19-1),0)","v":0},{"$f":" BV19   -    IF(AND(BW$14>$C19,BW$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BW$14-$C19-1),0)","v":0},{"$f":" BW19   -    IF(AND(BX$14>$C19,BX$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BX$14-$C19-1),0)","v":0},{"$f":" BX19   -    IF(AND(BY$14>$C19,BY$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BY$14-$C19-1),0)","v":0},{"$f":" BY19   -    IF(AND(BZ$14>$C19,BZ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BZ$14-$C19-1),0)","v":0},{"$f":" BZ19   -    IF(AND(CA$14>$C19,CA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CA$14-$C19-1),0)","v":0},{"$f":" CA19   -    IF(AND(CB$14>$C19,CB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CB$14-$C19-1),0)","v":0},{"$f":" CB19   -    IF(AND(CC$14>$C19,CC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CC$14-$C19-1),0)","v":0},{"$f":" CC19   -    IF(AND(CD$14>$C19,CD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CD$14-$C19-1),0)","v":0},{"$f":" CD19   -    IF(AND(CE$14>$C19,CE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CE$14-$C19-1),0)","v":0},{"$f":" CE19   -    IF(AND(CF$14>$C19,CF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CF$14-$C19-1),0)","v":0},{"$f":" CF19   -    IF(AND(CG$14>$C19,CG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CG$14-$C19-1),0)","v":0},{"$f":" CG19   -    IF(AND(CH$14>$C19,CH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CH$14-$C19-1),0)","v":0},{"$f":" CH19   -    IF(AND(CI$14>$C19,CI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CI$14-$C19-1),0)","v":0},{"$f":" CI19   -    IF(AND(CJ$14>$C19,CJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CJ$14-$C19-1),0)","v":0},{"$f":" CJ19   -    IF(AND(CK$14>$C19,CK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CK$14-$C19-1),0)","v":0},{"$f":" CK19   -    IF(AND(CL$14>$C19,CL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CL$14-$C19-1),0)","v":0},{"$f":" CL19   -    IF(AND(CM$14>$C19,CM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CM$14-$C19-1),0)","v":0},{"$f":" CM19   -    IF(AND(CN$14>$C19,CN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CN$14-$C19-1),0)","v":0},{"$f":" CN19   -    IF(AND(CO$14>$C19,CO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CO$14-$C19-1),0)","v":0},{"$f":" CO19   -    IF(AND(CP$14>$C19,CP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CP$14-$C19-1),0)","v":0},{"$f":" CP19   -    IF(AND(CQ$14>$C19,CQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CQ$14-$C19-1),0)","v":0},{"$f":" CQ19   -    IF(AND(CR$14>$C19,CR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CR$14-$C19-1),0)","v":0},{"$f":" CR19   -    IF(AND(CS$14>$C19,CS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CS$14-$C19-1),0)","v":0},{"$f":" CS19   -    IF(AND(CT$14>$C19,CT$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CT$14-$C19-1),0)","v":0},{"$f":" CT19   -    IF(AND(CU$14>$C19,CU$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CU$14-$C19-1),0)","v":0},{"$f":" CU19   -    IF(AND(CV$14>$C19,CV$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CV$14-$C19-1),0)","v":0},{"$f":" CV19   -    IF(AND(CW$14>$C19,CW$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CW$14-$C19-1),0)","v":0},{"$f":" CW19   -    IF(AND(CX$14>$C19,CX$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CX$14-$C19-1),0)","v":0},{"$f":" CX19   -    IF(AND(CY$14>$C19,CY$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CY$14-$C19-1),0)","v":0},{"$f":" CY19   -    IF(AND(CZ$14>$C19,CZ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CZ$14-$C19-1),0)","v":0},{"$f":" CZ19   -    IF(AND(DA$14>$C19,DA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DA$14-$C19-1),0)","v":0},{"$f":" DA19   -    IF(AND(DB$14>$C19,DB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DB$14-$C19-1),0)","v":0},{"$f":" DB19   -    IF(AND(DC$14>$C19,DC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DC$14-$C19-1),0)","v":0},{"$f":" DC19   -    IF(AND(DD$14>$C19,DD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DD$14-$C19-1),0)","v":0},{"$f":" DD19   -    IF(AND(DE$14>$C19,DE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DE$14-$C19-1),0)","v":0},{"$f":" DE19   -    IF(AND(DF$14>$C19,DF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DF$14-$C19-1),0)","v":0},{"$f":" DF19   -    IF(AND(DG$14>$C19,DG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DG$14-$C19-1),0)","v":0},{"$f":" DG19   -    IF(AND(DH$14>$C19,DH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DH$14-$C19-1),0)","v":0},{"$f":" DH19   -    IF(AND(DI$14>$C19,DI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DI$14-$C19-1),0)","v":0},{"$f":" DI19   -    IF(AND(DJ$14>$C19,DJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DJ$14-$C19-1),0)","v":0},{"$f":" DJ19   -    IF(AND(DK$14>$C19,DK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DK$14-$C19-1),0)","v":0},{"$f":" DK19   -    IF(AND(DL$14>$C19,DL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DL$14-$C19-1),0)","v":0},{"$f":" DL19   -    IF(AND(DM$14>$C19,DM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DM$14-$C19-1),0)","v":0},{"$f":" DM19   -    IF(AND(DN$14>$C19,DN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DN$14-$C19-1),0)","v":0},{"$f":" DN19   -    IF(AND(DO$14>$C19,DO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DO$14-$C19-1),0)","v":0},{"$f":" DO19   -    IF(AND(DP$14>$C19,DP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DP$14-$C19-1),0)","v":0},{"$f":" DP19   -    IF(AND(DQ$14>$C19,DQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DQ$14-$C19-1),0)","v":0},{"$f":" DQ19   -    IF(AND(DR$14>$C19,DR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DR$14-$C19-1),0)","v":0},{"$f":" DR19   -    IF(AND(DS$14>$C19,DS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DS$14-$C19-1),0)","v":0}]
[{"$f":"Calcs!A20","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":4},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":4},null,null,0,{"$f":" F20   -    IF(AND(G$14>$C20,G$14-$C20<$C$5),OFFSET(Input!$BJ20,0,G$14-$C20-1),0)","v":0},{"$f":" G20   -    IF(AND(H$14>$C20,H$14-$C20<$C$5),OFFSET(Input!$BJ20,0,H$14-$C20-1),0)","v":0},{"$f":" H20   -    IF(AND(I$14>$C20,I$14-$C20<$C$5),OFFSET(Input!$BJ20,0,I$14-$C20-1),0)","v":0},{"$f":" I20   -    IF(AND(J$14>$C20,J$14-$C20<$C$5),OFFSET(Input!$BJ20,0,J$14-$C20-1),0)","v":0},{"$f":" J20   -    IF(AND(K$14>$C20,K$14-$C20<$C$5),OFFSET(Input!$BJ20,0,K$14-$C20-1),0)","v":0},{"$f":" K20   -    IF(AND(L$14>$C20,L$14-$C20<$C$5),OFFSET(Input!$BJ20,0,L$14-$C20-1),0)","v":0},{"$f":" L20   -    IF(AND(M$14>$C20,M$14-$C20<$C$5),OFFSET(Input!$BJ20,0,M$14-$C20-1),0)","v":0},{"$f":" M20   -    IF(AND(N$14>$C20,N$14-$C20<$C$5),OFFSET(Input!$BJ20,0,N$14-$C20-1),0)","v":0},{"$f":" N20   -    IF(AND(O$14>$C20,O$14-$C20<$C$5),OFFSET(Input!$BJ20,0,O$14-$C20-1),0)","v":0},{"$f":" O20   -    IF(AND(P$14>$C20,P$14-$C20<$C$5),OFFSET(Input!$BJ20,0,P$14-$C20-1),0)","v":0},{"$f":" P20   -    IF(AND(Q$14>$C20,Q$14-$C20<$C$5),OFFSET(Input!$BJ20,0,Q$14-$C20-1),0)","v":0},{"$f":" Q20   -    IF(AND(R$14>$C20,R$14-$C20<$C$5),OFFSET(Input!$BJ20,0,R$14-$C20-1),0)","v":0},{"$f":" R20   -    IF(AND(S$14>$C20,S$14-$C20<$C$5),OFFSET(Input!$BJ20,0,S$14-$C20-1),0)","v":0},{"$f":" S20   -    IF(AND(T$14>$C20,T$14-$C20<$C$5),OFFSET(Input!$BJ20,0,T$14-$C20-1),0)","v":0},{"$f":" T20   -    IF(AND(U$14>$C20,U$14-$C20<$C$5),OFFSET(Input!$BJ20,0,U$14-$C20-1),0)","v":0},{"$f":" U20   -    IF(AND(V$14>$C20,V$14-$C20<$C$5),OFFSET(Input!$BJ20,0,V$14-$C20-1),0)","v":0},{"$f":" V20   -    IF(AND(W$14>$C20,W$14-$C20<$C$5),OFFSET(Input!$BJ20,0,W$14-$C20-1),0)","v":0},{"$f":" W20   -    IF(AND(X$14>$C20,X$14-$C20<$C$5),OFFSET(Input!$BJ20,0,X$14-$C20-1),0)","v":0},{"$f":" X20   -    IF(AND(Y$14>$C20,Y$14-$C20<$C$5),OFFSET(Input!$BJ20,0,Y$14-$C20-1),0)","v":0},{"$f":" Y20   -    IF(AND(Z$14>$C20,Z$14-$C20<$C$5),OFFSET(Input!$BJ20,0,Z$14-$C20-1),0)","v":0},{"$f":" Z20   -    IF(AND(AA$14>$C20,AA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AA$14-$C20-1),0)","v":0},{"$f":" AA20   -    IF(AND(AB$14>$C20,AB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AB$14-$C20-1),0)","v":0},{"$f":" AB20   -    IF(AND(AC$14>$C20,AC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AC$14-$C20-1),0)","v":0},{"$f":" AC20   -    IF(AND(AD$14>$C20,AD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AD$14-$C20-1),0)","v":0},{"$f":" AD20   -    IF(AND(AE$14>$C20,AE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AE$14-$C20-1),0)","v":0},{"$f":" AE20   -    IF(AND(AF$14>$C20,AF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AF$14-$C20-1),0)","v":0},{"$f":" AF20   -    IF(AND(AG$14>$C20,AG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AG$14-$C20-1),0)","v":0},{"$f":" AG20   -    IF(AND(AH$14>$C20,AH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AH$14-$C20-1),0)","v":0},{"$f":" AH20   -    IF(AND(AI$14>$C20,AI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AI$14-$C20-1),0)","v":0},{"$f":" AI20   -    IF(AND(AJ$14>$C20,AJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AJ$14-$C20-1),0)","v":0},{"$f":" AJ20   -    IF(AND(AK$14>$C20,AK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AK$14-$C20-1),0)","v":0},{"$f":" AK20   -    IF(AND(AL$14>$C20,AL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AL$14-$C20-1),0)","v":0},{"$f":" AL20   -    IF(AND(AM$14>$C20,AM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AM$14-$C20-1),0)","v":0},{"$f":" AM20   -    IF(AND(AN$14>$C20,AN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AN$14-$C20-1),0)","v":0},{"$f":" AN20   -    IF(AND(AO$14>$C20,AO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AO$14-$C20-1),0)","v":0},{"$f":" AO20   -    IF(AND(AP$14>$C20,AP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AP$14-$C20-1),0)","v":0},{"$f":" AP20   -    IF(AND(AQ$14>$C20,AQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AQ$14-$C20-1),0)","v":0},{"$f":" AQ20   -    IF(AND(AR$14>$C20,AR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AR$14-$C20-1),0)","v":0},{"$f":" AR20   -    IF(AND(AS$14>$C20,AS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AS$14-$C20-1),0)","v":0},{"$f":" AS20   -    IF(AND(AT$14>$C20,AT$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AT$14-$C20-1),0)","v":0},{"$f":" AT20   -    IF(AND(AU$14>$C20,AU$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AU$14-$C20-1),0)","v":0},{"$f":" AU20   -    IF(AND(AV$14>$C20,AV$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AV$14-$C20-1),0)","v":0},{"$f":" AV20   -    IF(AND(AW$14>$C20,AW$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AW$14-$C20-1),0)","v":0},{"$f":" AW20   -    IF(AND(AX$14>$C20,AX$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AX$14-$C20-1),0)","v":0},{"$f":" AX20   -    IF(AND(AY$14>$C20,AY$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AY$14-$C20-1),0)","v":0},{"$f":" AY20   -    IF(AND(AZ$14>$C20,AZ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AZ$14-$C20-1),0)","v":0},{"$f":" AZ20   -    IF(AND(BA$14>$C20,BA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BA$14-$C20-1),0)","v":0},{"$f":" BA20   -    IF(AND(BB$14>$C20,BB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BB$14-$C20-1),0)","v":0},{"$f":" BB20   -    IF(AND(BC$14>$C20,BC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BC$14-$C20-1),0)","v":0},{"$f":" BC20   -    IF(AND(BD$14>$C20,BD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BD$14-$C20-1),0)","v":0},{"$f":" BD20   -    IF(AND(BE$14>$C20,BE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BE$14-$C20-1),0)","v":0},{"$f":" BE20   -    IF(AND(BF$14>$C20,BF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BF$14-$C20-1),0)","v":0},{"$f":" BF20   -    IF(AND(BG$14>$C20,BG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BG$14-$C20-1),0)","v":0},{"$f":" BG20   -    IF(AND(BH$14>$C20,BH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BH$14-$C20-1),0)","v":0},{"$f":" BH20   -    IF(AND(BI$14>$C20,BI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BI$14-$C20-1),0)","v":0},{"$f":" BI20   -    IF(AND(BJ$14>$C20,BJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BJ$14-$C20-1),0)","v":0},{"$f":" BJ20   -    IF(AND(BK$14>$C20,BK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BK$14-$C20-1),0)","v":0},{"$f":" BK20   -    IF(AND(BL$14>$C20,BL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BL$14-$C20-1),0)","v":0},{"$f":" BL20   -    IF(AND(BM$14>$C20,BM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BM$14-$C20-1),0)","v":0},{"$f":" BM20   -    IF(AND(BN$14>$C20,BN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BN$14-$C20-1),0)","v":0},{"$f":" BN20   -    IF(AND(BO$14>$C20,BO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BO$14-$C20-1),0)","v":0},{"$f":" BO20   -    IF(AND(BP$14>$C20,BP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BP$14-$C20-1),0)","v":0},{"$f":" BP20   -    IF(AND(BQ$14>$C20,BQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BQ$14-$C20-1),0)","v":0},{"$f":" BQ20   -    IF(AND(BR$14>$C20,BR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BR$14-$C20-1),0)","v":0},{"$f":" BR20   -    IF(AND(BS$14>$C20,BS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BS$14-$C20-1),0)","v":0},{"$f":" BS20   -    IF(AND(BT$14>$C20,BT$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BT$14-$C20-1),0)","v":0},{"$f":" BT20   -    IF(AND(BU$14>$C20,BU$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BU$14-$C20-1),0)","v":0},{"$f":" BU20   -    IF(AND(BV$14>$C20,BV$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BV$14-$C20-1),0)","v":0},{"$f":" BV20   -    IF(AND(BW$14>$C20,BW$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BW$14-$C20-1),0)","v":0},{"$f":" BW20   -    IF(AND(BX$14>$C20,BX$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BX$14-$C20-1),0)","v":0},{"$f":" BX20   -    IF(AND(BY$14>$C20,BY$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BY$14-$C20-1),0)","v":0},{"$f":" BY20   -    IF(AND(BZ$14>$C20,BZ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BZ$14-$C20-1),0)","v":0},{"$f":" BZ20   -    IF(AND(CA$14>$C20,CA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CA$14-$C20-1),0)","v":0},{"$f":" CA20   -    IF(AND(CB$14>$C20,CB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CB$14-$C20-1),0)","v":0},{"$f":" CB20   -    IF(AND(CC$14>$C20,CC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CC$14-$C20-1),0)","v":0},{"$f":" CC20   -    IF(AND(CD$14>$C20,CD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CD$14-$C20-1),0)","v":0},{"$f":" CD20   -    IF(AND(CE$14>$C20,CE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CE$14-$C20-1),0)","v":0},{"$f":" CE20   -    IF(AND(CF$14>$C20,CF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CF$14-$C20-1),0)","v":0},{"$f":" CF20   -    IF(AND(CG$14>$C20,CG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CG$14-$C20-1),0)","v":0},{"$f":" CG20   -    IF(AND(CH$14>$C20,CH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CH$14-$C20-1),0)","v":0},{"$f":" CH20   -    IF(AND(CI$14>$C20,CI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CI$14-$C20-1),0)","v":0},{"$f":" CI20   -    IF(AND(CJ$14>$C20,CJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CJ$14-$C20-1),0)","v":0},{"$f":" CJ20   -    IF(AND(CK$14>$C20,CK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CK$14-$C20-1),0)","v":0},{"$f":" CK20   -    IF(AND(CL$14>$C20,CL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CL$14-$C20-1),0)","v":0},{"$f":" CL20   -    IF(AND(CM$14>$C20,CM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CM$14-$C20-1),0)","v":0},{"$f":" CM20   -    IF(AND(CN$14>$C20,CN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CN$14-$C20-1),0)","v":0},{"$f":" CN20   -    IF(AND(CO$14>$C20,CO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CO$14-$C20-1),0)","v":0},{"$f":" CO20   -    IF(AND(CP$14>$C20,CP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CP$14-$C20-1),0)","v":0},{"$f":" CP20   -    IF(AND(CQ$14>$C20,CQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CQ$14-$C20-1),0)","v":0},{"$f":" CQ20   -    IF(AND(CR$14>$C20,CR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CR$14-$C20-1),0)","v":0},{"$f":" CR20   -    IF(AND(CS$14>$C20,CS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CS$14-$C20-1),0)","v":0},{"$f":" CS20   -    IF(AND(CT$14>$C20,CT$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CT$14-$C20-1),0)","v":0},{"$f":" CT20   -    IF(AND(CU$14>$C20,CU$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CU$14-$C20-1),0)","v":0},{"$f":" CU20   -    IF(AND(CV$14>$C20,CV$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CV$14-$C20-1),0)","v":0},{"$f":" CV20   -    IF(AND(CW$14>$C20,CW$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CW$14-$C20-1),0)","v":0},{"$f":" CW20   -    IF(AND(CX$14>$C20,CX$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CX$14-$C20-1),0)","v":0},{"$f":" CX20   -    IF(AND(CY$14>$C20,CY$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CY$14-$C20-1),0)","v":0},{"$f":" CY20   -    IF(AND(CZ$14>$C20,CZ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CZ$14-$C20-1),0)","v":0},{"$f":" CZ20   -    IF(AND(DA$14>$C20,DA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DA$14-$C20-1),0)","v":0},{"$f":" DA20   -    IF(AND(DB$14>$C20,DB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DB$14-$C20-1),0)","v":0},{"$f":" DB20   -    IF(AND(DC$14>$C20,DC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DC$14-$C20-1),0)","v":0},{"$f":" DC20   -    IF(AND(DD$14>$C20,DD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DD$14-$C20-1),0)","v":0},{"$f":" DD20   -    IF(AND(DE$14>$C20,DE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DE$14-$C20-1),0)","v":0},{"$f":" DE20   -    IF(AND(DF$14>$C20,DF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DF$14-$C20-1),0)","v":0},{"$f":" DF20   -    IF(AND(DG$14>$C20,DG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DG$14-$C20-1),0)","v":0},{"$f":" DG20   -    IF(AND(DH$14>$C20,DH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DH$14-$C20-1),0)","v":0},{"$f":" DH20   -    IF(AND(DI$14>$C20,DI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DI$14-$C20-1),0)","v":0},{"$f":" DI20   -    IF(AND(DJ$14>$C20,DJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DJ$14-$C20-1),0)","v":0},{"$f":" DJ20   -    IF(AND(DK$14>$C20,DK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DK$14-$C20-1),0)","v":0},{"$f":" DK20   -    IF(AND(DL$14>$C20,DL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DL$14-$C20-1),0)","v":0},{"$f":" DL20   -    IF(AND(DM$14>$C20,DM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DM$14-$C20-1),0)","v":0},{"$f":" DM20   -    IF(AND(DN$14>$C20,DN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DN$14-$C20-1),0)","v":0},{"$f":" DN20   -    IF(AND(DO$14>$C20,DO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DO$14-$C20-1),0)","v":0},{"$f":" DO20   -    IF(AND(DP$14>$C20,DP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DP$14-$C20-1),0)","v":0},{"$f":" DP20   -    IF(AND(DQ$14>$C20,DQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DQ$14-$C20-1),0)","v":0},{"$f":" DQ20   -    IF(AND(DR$14>$C20,DR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DR$14-$C20-1),0)","v":0},{"$f":" DR20   -    IF(AND(DS$14>$C20,DS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DS$14-$C20-1),0)","v":0}]
[{"$f":"Calcs!A21","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":4},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":4},null,null,0,{"$f":" F21   -    IF(AND(G$14>$C21,G$14-$C21<$C$5),OFFSET(Input!$BJ21,0,G$14-$C21-1),0)","v":0},{"$f":" G21   -    IF(AND(H$14>$C21,H$14-$C21<$C$5),OFFSET(Input!$BJ21,0,H$14-$C21-1),0)","v":0},{"$f":" H21   -    IF(AND(I$14>$C21,I$14-$C21<$C$5),OFFSET(Input!$BJ21,0,I$14-$C21-1),0)","v":0},{"$f":" I21   -    IF(AND(J$14>$C21,J$14-$C21<$C$5),OFFSET(Input!$BJ21,0,J$14-$C21-1),0)","v":0},{"$f":" J21   -    IF(AND(K$14>$C21,K$14-$C21<$C$5),OFFSET(Input!$BJ21,0,K$14-$C21-1),0)","v":0},{"$f":" K21   -    IF(AND(L$14>$C21,L$14-$C21<$C$5),OFFSET(Input!$BJ21,0,L$14-$C21-1),0)","v":0},{"$f":" L21   -    IF(AND(M$14>$C21,M$14-$C21<$C$5),OFFSET(Input!$BJ21,0,M$14-$C21-1),0)","v":0},{"$f":" M21   -    IF(AND(N$14>$C21,N$14-$C21<$C$5),OFFSET(Input!$BJ21,0,N$14-$C21-1),0)","v":0},{"$f":" N21   -    IF(AND(O$14>$C21,O$14-$C21<$C$5),OFFSET(Input!$BJ21,0,O$14-$C21-1),0)","v":0},{"$f":" O21   -    IF(AND(P$14>$C21,P$14-$C21<$C$5),OFFSET(Input!$BJ21,0,P$14-$C21-1),0)","v":0},{"$f":" P21   -    IF(AND(Q$14>$C21,Q$14-$C21<$C$5),OFFSET(Input!$BJ21,0,Q$14-$C21-1),0)","v":0},{"$f":" Q21   -    IF(AND(R$14>$C21,R$14-$C21<$C$5),OFFSET(Input!$BJ21,0,R$14-$C21-1),0)","v":0},{"$f":" R21   -    IF(AND(S$14>$C21,S$14-$C21<$C$5),OFFSET(Input!$BJ21,0,S$14-$C21-1),0)","v":0},{"$f":" S21   -    IF(AND(T$14>$C21,T$14-$C21<$C$5),OFFSET(Input!$BJ21,0,T$14-$C21-1),0)","v":0},{"$f":" T21   -    IF(AND(U$14>$C21,U$14-$C21<$C$5),OFFSET(Input!$BJ21,0,U$14-$C21-1),0)","v":0},{"$f":" U21   -    IF(AND(V$14>$C21,V$14-$C21<$C$5),OFFSET(Input!$BJ21,0,V$14-$C21-1),0)","v":0},{"$f":" V21   -    IF(AND(W$14>$C21,W$14-$C21<$C$5),OFFSET(Input!$BJ21,0,W$14-$C21-1),0)","v":0},{"$f":" W21   -    IF(AND(X$14>$C21,X$14-$C21<$C$5),OFFSET(Input!$BJ21,0,X$14-$C21-1),0)","v":0},{"$f":" X21   -    IF(AND(Y$14>$C21,Y$14-$C21<$C$5),OFFSET(Input!$BJ21,0,Y$14-$C21-1),0)","v":0},{"$f":" Y21   -    IF(AND(Z$14>$C21,Z$14-$C21<$C$5),OFFSET(Input!$BJ21,0,Z$14-$C21-1),0)","v":0},{"$f":" Z21   -    IF(AND(AA$14>$C21,AA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AA$14-$C21-1),0)","v":0},{"$f":" AA21   -    IF(AND(AB$14>$C21,AB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AB$14-$C21-1),0)","v":0},{"$f":" AB21   -    IF(AND(AC$14>$C21,AC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AC$14-$C21-1),0)","v":0},{"$f":" AC21   -    IF(AND(AD$14>$C21,AD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AD$14-$C21-1),0)","v":0},{"$f":" AD21   -    IF(AND(AE$14>$C21,AE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AE$14-$C21-1),0)","v":0},{"$f":" AE21   -    IF(AND(AF$14>$C21,AF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AF$14-$C21-1),0)","v":0},{"$f":" AF21   -    IF(AND(AG$14>$C21,AG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AG$14-$C21-1),0)","v":0},{"$f":" AG21   -    IF(AND(AH$14>$C21,AH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AH$14-$C21-1),0)","v":0},{"$f":" AH21   -    IF(AND(AI$14>$C21,AI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AI$14-$C21-1),0)","v":0},{"$f":" AI21   -    IF(AND(AJ$14>$C21,AJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AJ$14-$C21-1),0)","v":0},{"$f":" AJ21   -    IF(AND(AK$14>$C21,AK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AK$14-$C21-1),0)","v":0},{"$f":" AK21   -    IF(AND(AL$14>$C21,AL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AL$14-$C21-1),0)","v":0},{"$f":" AL21   -    IF(AND(AM$14>$C21,AM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AM$14-$C21-1),0)","v":0},{"$f":" AM21   -    IF(AND(AN$14>$C21,AN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AN$14-$C21-1),0)","v":0},{"$f":" AN21   -    IF(AND(AO$14>$C21,AO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AO$14-$C21-1),0)","v":0},{"$f":" AO21   -    IF(AND(AP$14>$C21,AP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AP$14-$C21-1),0)","v":0},{"$f":" AP21   -    IF(AND(AQ$14>$C21,AQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AQ$14-$C21-1),0)","v":0},{"$f":" AQ21   -    IF(AND(AR$14>$C21,AR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AR$14-$C21-1),0)","v":0},{"$f":" AR21   -    IF(AND(AS$14>$C21,AS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AS$14-$C21-1),0)","v":0},{"$f":" AS21   -    IF(AND(AT$14>$C21,AT$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AT$14-$C21-1),0)","v":0},{"$f":" AT21   -    IF(AND(AU$14>$C21,AU$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AU$14-$C21-1),0)","v":0},{"$f":" AU21   -    IF(AND(AV$14>$C21,AV$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AV$14-$C21-1),0)","v":0},{"$f":" AV21   -    IF(AND(AW$14>$C21,AW$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AW$14-$C21-1),0)","v":0},{"$f":" AW21   -    IF(AND(AX$14>$C21,AX$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AX$14-$C21-1),0)","v":0},{"$f":" AX21   -    IF(AND(AY$14>$C21,AY$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AY$14-$C21-1),0)","v":0},{"$f":" AY21   -    IF(AND(AZ$14>$C21,AZ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AZ$14-$C21-1),0)","v":0},{"$f":" AZ21   -    IF(AND(BA$14>$C21,BA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BA$14-$C21-1),0)","v":0},{"$f":" BA21   -    IF(AND(BB$14>$C21,BB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BB$14-$C21-1),0)","v":0},{"$f":" BB21   -    IF(AND(BC$14>$C21,BC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BC$14-$C21-1),0)","v":0},{"$f":" BC21   -    IF(AND(BD$14>$C21,BD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BD$14-$C21-1),0)","v":0},{"$f":" BD21   -    IF(AND(BE$14>$C21,BE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BE$14-$C21-1),0)","v":0},{"$f":" BE21   -    IF(AND(BF$14>$C21,BF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BF$14-$C21-1),0)","v":0},{"$f":" BF21   -    IF(AND(BG$14>$C21,BG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BG$14-$C21-1),0)","v":0},{"$f":" BG21   -    IF(AND(BH$14>$C21,BH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BH$14-$C21-1),0)","v":0},{"$f":" BH21   -    IF(AND(BI$14>$C21,BI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BI$14-$C21-1),0)","v":0},{"$f":" BI21   -    IF(AND(BJ$14>$C21,BJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BJ$14-$C21-1),0)","v":0},{"$f":" BJ21   -    IF(AND(BK$14>$C21,BK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BK$14-$C21-1),0)","v":0},{"$f":" BK21   -    IF(AND(BL$14>$C21,BL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BL$14-$C21-1),0)","v":0},{"$f":" BL21   -    IF(AND(BM$14>$C21,BM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BM$14-$C21-1),0)","v":0},{"$f":" BM21   -    IF(AND(BN$14>$C21,BN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BN$14-$C21-1),0)","v":0},{"$f":" BN21   -    IF(AND(BO$14>$C21,BO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BO$14-$C21-1),0)","v":0},{"$f":" BO21   -    IF(AND(BP$14>$C21,BP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BP$14-$C21-1),0)","v":0},{"$f":" BP21   -    IF(AND(BQ$14>$C21,BQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BQ$14-$C21-1),0)","v":0},{"$f":" BQ21   -    IF(AND(BR$14>$C21,BR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BR$14-$C21-1),0)","v":0},{"$f":" BR21   -    IF(AND(BS$14>$C21,BS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BS$14-$C21-1),0)","v":0},{"$f":" BS21   -    IF(AND(BT$14>$C21,BT$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BT$14-$C21-1),0)","v":0},{"$f":" BT21   -    IF(AND(BU$14>$C21,BU$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BU$14-$C21-1),0)","v":0},{"$f":" BU21   -    IF(AND(BV$14>$C21,BV$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BV$14-$C21-1),0)","v":0},{"$f":" BV21   -    IF(AND(BW$14>$C21,BW$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BW$14-$C21-1),0)","v":0},{"$f":" BW21   -    IF(AND(BX$14>$C21,BX$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BX$14-$C21-1),0)","v":0},{"$f":" BX21   -    IF(AND(BY$14>$C21,BY$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BY$14-$C21-1),0)","v":0},{"$f":" BY21   -    IF(AND(BZ$14>$C21,BZ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BZ$14-$C21-1),0)","v":0},{"$f":" BZ21   -    IF(AND(CA$14>$C21,CA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CA$14-$C21-1),0)","v":0},{"$f":" CA21   -    IF(AND(CB$14>$C21,CB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CB$14-$C21-1),0)","v":0},{"$f":" CB21   -    IF(AND(CC$14>$C21,CC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CC$14-$C21-1),0)","v":0},{"$f":" CC21   -    IF(AND(CD$14>$C21,CD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CD$14-$C21-1),0)","v":0},{"$f":" CD21   -    IF(AND(CE$14>$C21,CE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CE$14-$C21-1),0)","v":0},{"$f":" CE21   -    IF(AND(CF$14>$C21,CF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CF$14-$C21-1),0)","v":0},{"$f":" CF21   -    IF(AND(CG$14>$C21,CG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CG$14-$C21-1),0)","v":0},{"$f":" CG21   -    IF(AND(CH$14>$C21,CH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CH$14-$C21-1),0)","v":0},{"$f":" CH21   -    IF(AND(CI$14>$C21,CI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CI$14-$C21-1),0)","v":0},{"$f":" CI21   -    IF(AND(CJ$14>$C21,CJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CJ$14-$C21-1),0)","v":0},{"$f":" CJ21   -    IF(AND(CK$14>$C21,CK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CK$14-$C21-1),0)","v":0},{"$f":" CK21   -    IF(AND(CL$14>$C21,CL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CL$14-$C21-1),0)","v":0},{"$f":" CL21   -    IF(AND(CM$14>$C21,CM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CM$14-$C21-1),0)","v":0},{"$f":" CM21   -    IF(AND(CN$14>$C21,CN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CN$14-$C21-1),0)","v":0},{"$f":" CN21   -    IF(AND(CO$14>$C21,CO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CO$14-$C21-1),0)","v":0},{"$f":" CO21   -    IF(AND(CP$14>$C21,CP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CP$14-$C21-1),0)","v":0},{"$f":" CP21   -    IF(AND(CQ$14>$C21,CQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CQ$14-$C21-1),0)","v":0},{"$f":" CQ21   -    IF(AND(CR$14>$C21,CR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CR$14-$C21-1),0)","v":0},{"$f":" CR21   -    IF(AND(CS$14>$C21,CS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CS$14-$C21-1),0)","v":0},{"$f":" CS21   -    IF(AND(CT$14>$C21,CT$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CT$14-$C21-1),0)","v":0},{"$f":" CT21   -    IF(AND(CU$14>$C21,CU$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CU$14-$C21-1),0)","v":0},{"$f":" CU21   -    IF(AND(CV$14>$C21,CV$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CV$14-$C21-1),0)","v":0},{"$f":" CV21   -    IF(AND(CW$14>$C21,CW$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CW$14-$C21-1),0)","v":0},{"$f":" CW21   -    IF(AND(CX$14>$C21,CX$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CX$14-$C21-1),0)","v":0},{"$f":" CX21   -    IF(AND(CY$14>$C21,CY$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CY$14-$C21-1),0)","v":0},{"$f":" CY21   -    IF(AND(CZ$14>$C21,CZ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CZ$14-$C21-1),0)","v":0},{"$f":" CZ21   -    IF(AND(DA$14>$C21,DA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DA$14-$C21-1),0)","v":0},{"$f":" DA21   -    IF(AND(DB$14>$C21,DB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DB$14-$C21-1),0)","v":0},{"$f":" DB21   -    IF(AND(DC$14>$C21,DC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DC$14-$C21-1),0)","v":0},{"$f":" DC21   -    IF(AND(DD$14>$C21,DD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DD$14-$C21-1),0)","v":0},{"$f":" DD21   -    IF(AND(DE$14>$C21,DE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DE$14-$C21-1),0)","v":0},{"$f":" DE21   -    IF(AND(DF$14>$C21,DF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DF$14-$C21-1),0)","v":0},{"$f":" DF21   -    IF(AND(DG$14>$C21,DG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DG$14-$C21-1),0)","v":0},{"$f":" DG21   -    IF(AND(DH$14>$C21,DH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DH$14-$C21-1),0)","v":0},{"$f":" DH21   -    IF(AND(DI$14>$C21,DI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DI$14-$C21-1),0)","v":0},{"$f":" DI21   -    IF(AND(DJ$14>$C21,DJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DJ$14-$C21-1),0)","v":0},{"$f":" DJ21   -    IF(AND(DK$14>$C21,DK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DK$14-$C21-1),0)","v":0},{"$f":" DK21   -    IF(AND(DL$14>$C21,DL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DL$14-$C21-1),0)","v":0},{"$f":" DL21   -    IF(AND(DM$14>$C21,DM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DM$14-$C21-1),0)","v":0},{"$f":" DM21   -    IF(AND(DN$14>$C21,DN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DN$14-$C21-1),0)","v":0},{"$f":" DN21   -    IF(AND(DO$14>$C21,DO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DO$14-$C21-1),0)","v":0},{"$f":" DO21   -    IF(AND(DP$14>$C21,DP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DP$14-$C21-1),0)","v":0},{"$f":" DP21   -    IF(AND(DQ$14>$C21,DQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DQ$14-$C21-1),0)","v":0},{"$f":" DQ21   -    IF(AND(DR$14>$C21,DR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DR$14-$C21-1),0)","v":0},{"$f":" DR21   -    IF(AND(DS$14>$C21,DS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DS$14-$C21-1),0)","v":0}]
[{"$f":"Calcs!A22","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":4},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":4},null,null,0,{"$f":" F22   -    IF(AND(G$14>$C22,G$14-$C22<$C$5),OFFSET(Input!$BJ22,0,G$14-$C22-1),0)","v":0},{"$f":" G22   -    IF(AND(H$14>$C22,H$14-$C22<$C$5),OFFSET(Input!$BJ22,0,H$14-$C22-1),0)","v":0},{"$f":" H22   -    IF(AND(I$14>$C22,I$14-$C22<$C$5),OFFSET(Input!$BJ22,0,I$14-$C22-1),0)","v":0},{"$f":" I22   -    IF(AND(J$14>$C22,J$14-$C22<$C$5),OFFSET(Input!$BJ22,0,J$14-$C22-1),0)","v":0},{"$f":" J22   -    IF(AND(K$14>$C22,K$14-$C22<$C$5),OFFSET(Input!$BJ22,0,K$14-$C22-1),0)","v":0},{"$f":" K22   -    IF(AND(L$14>$C22,L$14-$C22<$C$5),OFFSET(Input!$BJ22,0,L$14-$C22-1),0)","v":0},{"$f":" L22   -    IF(AND(M$14>$C22,M$14-$C22<$C$5),OFFSET(Input!$BJ22,0,M$14-$C22-1),0)","v":0},{"$f":" M22   -    IF(AND(N$14>$C22,N$14-$C22<$C$5),OFFSET(Input!$BJ22,0,N$14-$C22-1),0)","v":0},{"$f":" N22   -    IF(AND(O$14>$C22,O$14-$C22<$C$5),OFFSET(Input!$BJ22,0,O$14-$C22-1),0)","v":0},{"$f":" O22   -    IF(AND(P$14>$C22,P$14-$C22<$C$5),OFFSET(Input!$BJ22,0,P$14-$C22-1),0)","v":0},{"$f":" P22   -    IF(AND(Q$14>$C22,Q$14-$C22<$C$5),OFFSET(Input!$BJ22,0,Q$14-$C22-1),0)","v":0},{"$f":" Q22   -    IF(AND(R$14>$C22,R$14-$C22<$C$5),OFFSET(Input!$BJ22,0,R$14-$C22-1),0)","v":0},{"$f":" R22   -    IF(AND(S$14>$C22,S$14-$C22<$C$5),OFFSET(Input!$BJ22,0,S$14-$C22-1),0)","v":0},{"$f":" S22   -    IF(AND(T$14>$C22,T$14-$C22<$C$5),OFFSET(Input!$BJ22,0,T$14-$C22-1),0)","v":0},{"$f":" T22   -    IF(AND(U$14>$C22,U$14-$C22<$C$5),OFFSET(Input!$BJ22,0,U$14-$C22-1),0)","v":0},{"$f":" U22   -    IF(AND(V$14>$C22,V$14-$C22<$C$5),OFFSET(Input!$BJ22,0,V$14-$C22-1),0)","v":0},{"$f":" V22   -    IF(AND(W$14>$C22,W$14-$C22<$C$5),OFFSET(Input!$BJ22,0,W$14-$C22-1),0)","v":0},{"$f":" W22   -    IF(AND(X$14>$C22,X$14-$C22<$C$5),OFFSET(Input!$BJ22,0,X$14-$C22-1),0)","v":0},{"$f":" X22   -    IF(AND(Y$14>$C22,Y$14-$C22<$C$5),OFFSET(Input!$BJ22,0,Y$14-$C22-1),0)","v":0},{"$f":" Y22   -    IF(AND(Z$14>$C22,Z$14-$C22<$C$5),OFFSET(Input!$BJ22,0,Z$14-$C22-1),0)","v":0},{"$f":" Z22   -    IF(AND(AA$14>$C22,AA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AA$14-$C22-1),0)","v":0},{"$f":" AA22   -    IF(AND(AB$14>$C22,AB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AB$14-$C22-1),0)","v":0},{"$f":" AB22   -    IF(AND(AC$14>$C22,AC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AC$14-$C22-1),0)","v":0},{"$f":" AC22   -    IF(AND(AD$14>$C22,AD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AD$14-$C22-1),0)","v":0},{"$f":" AD22   -    IF(AND(AE$14>$C22,AE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AE$14-$C22-1),0)","v":0},{"$f":" AE22   -    IF(AND(AF$14>$C22,AF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AF$14-$C22-1),0)","v":0},{"$f":" AF22   -    IF(AND(AG$14>$C22,AG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AG$14-$C22-1),0)","v":0},{"$f":" AG22   -    IF(AND(AH$14>$C22,AH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AH$14-$C22-1),0)","v":0},{"$f":" AH22   -    IF(AND(AI$14>$C22,AI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AI$14-$C22-1),0)","v":0},{"$f":" AI22   -    IF(AND(AJ$14>$C22,AJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AJ$14-$C22-1),0)","v":0},{"$f":" AJ22   -    IF(AND(AK$14>$C22,AK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AK$14-$C22-1),0)","v":0},{"$f":" AK22   -    IF(AND(AL$14>$C22,AL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AL$14-$C22-1),0)","v":0},{"$f":" AL22   -    IF(AND(AM$14>$C22,AM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AM$14-$C22-1),0)","v":0},{"$f":" AM22   -    IF(AND(AN$14>$C22,AN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AN$14-$C22-1),0)","v":0},{"$f":" AN22   -    IF(AND(AO$14>$C22,AO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AO$14-$C22-1),0)","v":0},{"$f":" AO22   -    IF(AND(AP$14>$C22,AP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AP$14-$C22-1),0)","v":0},{"$f":" AP22   -    IF(AND(AQ$14>$C22,AQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AQ$14-$C22-1),0)","v":0},{"$f":" AQ22   -    IF(AND(AR$14>$C22,AR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AR$14-$C22-1),0)","v":0},{"$f":" AR22   -    IF(AND(AS$14>$C22,AS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AS$14-$C22-1),0)","v":0},{"$f":" AS22   -    IF(AND(AT$14>$C22,AT$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AT$14-$C22-1),0)","v":0},{"$f":" AT22   -    IF(AND(AU$14>$C22,AU$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AU$14-$C22-1),0)","v":0},{"$f":" AU22   -    IF(AND(AV$14>$C22,AV$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AV$14-$C22-1),0)","v":0},{"$f":" AV22   -    IF(AND(AW$14>$C22,AW$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AW$14-$C22-1),0)","v":0},{"$f":" AW22   -    IF(AND(AX$14>$C22,AX$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AX$14-$C22-1),0)","v":0},{"$f":" AX22   -    IF(AND(AY$14>$C22,AY$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AY$14-$C22-1),0)","v":0},{"$f":" AY22   -    IF(AND(AZ$14>$C22,AZ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AZ$14-$C22-1),0)","v":0},{"$f":" AZ22   -    IF(AND(BA$14>$C22,BA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BA$14-$C22-1),0)","v":0},{"$f":" BA22   -    IF(AND(BB$14>$C22,BB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BB$14-$C22-1),0)","v":0},{"$f":" BB22   -    IF(AND(BC$14>$C22,BC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BC$14-$C22-1),0)","v":0},{"$f":" BC22   -    IF(AND(BD$14>$C22,BD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BD$14-$C22-1),0)","v":0},{"$f":" BD22   -    IF(AND(BE$14>$C22,BE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BE$14-$C22-1),0)","v":0},{"$f":" BE22   -    IF(AND(BF$14>$C22,BF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BF$14-$C22-1),0)","v":0},{"$f":" BF22   -    IF(AND(BG$14>$C22,BG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BG$14-$C22-1),0)","v":0},{"$f":" BG22   -    IF(AND(BH$14>$C22,BH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BH$14-$C22-1),0)","v":0},{"$f":" BH22   -    IF(AND(BI$14>$C22,BI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BI$14-$C22-1),0)","v":0},{"$f":" BI22   -    IF(AND(BJ$14>$C22,BJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BJ$14-$C22-1),0)","v":0},{"$f":" BJ22   -    IF(AND(BK$14>$C22,BK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BK$14-$C22-1),0)","v":0},{"$f":" BK22   -    IF(AND(BL$14>$C22,BL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BL$14-$C22-1),0)","v":0},{"$f":" BL22   -    IF(AND(BM$14>$C22,BM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BM$14-$C22-1),0)","v":0},{"$f":" BM22   -    IF(AND(BN$14>$C22,BN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BN$14-$C22-1),0)","v":0},{"$f":" BN22   -    IF(AND(BO$14>$C22,BO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BO$14-$C22-1),0)","v":0},{"$f":" BO22   -    IF(AND(BP$14>$C22,BP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BP$14-$C22-1),0)","v":0},{"$f":" BP22   -    IF(AND(BQ$14>$C22,BQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BQ$14-$C22-1),0)","v":0},{"$f":" BQ22   -    IF(AND(BR$14>$C22,BR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BR$14-$C22-1),0)","v":0},{"$f":" BR22   -    IF(AND(BS$14>$C22,BS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BS$14-$C22-1),0)","v":0},{"$f":" BS22   -    IF(AND(BT$14>$C22,BT$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BT$14-$C22-1),0)","v":0},{"$f":" BT22   -    IF(AND(BU$14>$C22,BU$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BU$14-$C22-1),0)","v":0},{"$f":" BU22   -    IF(AND(BV$14>$C22,BV$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BV$14-$C22-1),0)","v":0},{"$f":" BV22   -    IF(AND(BW$14>$C22,BW$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BW$14-$C22-1),0)","v":0},{"$f":" BW22   -    IF(AND(BX$14>$C22,BX$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BX$14-$C22-1),0)","v":0},{"$f":" BX22   -    IF(AND(BY$14>$C22,BY$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BY$14-$C22-1),0)","v":0},{"$f":" BY22   -    IF(AND(BZ$14>$C22,BZ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BZ$14-$C22-1),0)","v":0},{"$f":" BZ22   -    IF(AND(CA$14>$C22,CA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CA$14-$C22-1),0)","v":0},{"$f":" CA22   -    IF(AND(CB$14>$C22,CB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CB$14-$C22-1),0)","v":0},{"$f":" CB22   -    IF(AND(CC$14>$C22,CC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CC$14-$C22-1),0)","v":0},{"$f":" CC22   -    IF(AND(CD$14>$C22,CD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CD$14-$C22-1),0)","v":0},{"$f":" CD22   -    IF(AND(CE$14>$C22,CE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CE$14-$C22-1),0)","v":0},{"$f":" CE22   -    IF(AND(CF$14>$C22,CF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CF$14-$C22-1),0)","v":0},{"$f":" CF22   -    IF(AND(CG$14>$C22,CG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CG$14-$C22-1),0)","v":0},{"$f":" CG22   -    IF(AND(CH$14>$C22,CH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CH$14-$C22-1),0)","v":0},{"$f":" CH22   -    IF(AND(CI$14>$C22,CI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CI$14-$C22-1),0)","v":0},{"$f":" CI22   -    IF(AND(CJ$14>$C22,CJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CJ$14-$C22-1),0)","v":0},{"$f":" CJ22   -    IF(AND(CK$14>$C22,CK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CK$14-$C22-1),0)","v":0},{"$f":" CK22   -    IF(AND(CL$14>$C22,CL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CL$14-$C22-1),0)","v":0},{"$f":" CL22   -    IF(AND(CM$14>$C22,CM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CM$14-$C22-1),0)","v":0},{"$f":" CM22   -    IF(AND(CN$14>$C22,CN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CN$14-$C22-1),0)","v":0},{"$f":" CN22   -    IF(AND(CO$14>$C22,CO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CO$14-$C22-1),0)","v":0},{"$f":" CO22   -    IF(AND(CP$14>$C22,CP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CP$14-$C22-1),0)","v":0},{"$f":" CP22   -    IF(AND(CQ$14>$C22,CQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CQ$14-$C22-1),0)","v":0},{"$f":" CQ22   -    IF(AND(CR$14>$C22,CR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CR$14-$C22-1),0)","v":0},{"$f":" CR22   -    IF(AND(CS$14>$C22,CS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CS$14-$C22-1),0)","v":0},{"$f":" CS22   -    IF(AND(CT$14>$C22,CT$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CT$14-$C22-1),0)","v":0},{"$f":" CT22   -    IF(AND(CU$14>$C22,CU$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CU$14-$C22-1),0)","v":0},{"$f":" CU22   -    IF(AND(CV$14>$C22,CV$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CV$14-$C22-1),0)","v":0},{"$f":" CV22   -    IF(AND(CW$14>$C22,CW$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CW$14-$C22-1),0)","v":0},{"$f":" CW22   -    IF(AND(CX$14>$C22,CX$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CX$14-$C22-1),0)","v":0},{"$f":" CX22   -    IF(AND(CY$14>$C22,CY$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CY$14-$C22-1),0)","v":0},{"$f":" CY22   -    IF(AND(CZ$14>$C22,CZ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CZ$14-$C22-1),0)","v":0},{"$f":" CZ22   -    IF(AND(DA$14>$C22,DA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DA$14-$C22-1),0)","v":0},{"$f":" DA22   -    IF(AND(DB$14>$C22,DB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DB$14-$C22-1),0)","v":0},{"$f":" DB22   -    IF(AND(DC$14>$C22,DC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DC$14-$C22-1),0)","v":0},{"$f":" DC22   -    IF(AND(DD$14>$C22,DD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DD$14-$C22-1),0)","v":0},{"$f":" DD22   -    IF(AND(DE$14>$C22,DE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DE$14-$C22-1),0)","v":0},{"$f":" DE22   -    IF(AND(DF$14>$C22,DF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DF$14-$C22-1),0)","v":0},{"$f":" DF22   -    IF(AND(DG$14>$C22,DG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DG$14-$C22-1),0)","v":0},{"$f":" DG22   -    IF(AND(DH$14>$C22,DH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DH$14-$C22-1),0)","v":0},{"$f":" DH22   -    IF(AND(DI$14>$C22,DI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DI$14-$C22-1),0)","v":0},{"$f":" DI22   -    IF(AND(DJ$14>$C22,DJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DJ$14-$C22-1),0)","v":0},{"$f":" DJ22   -    IF(AND(DK$14>$C22,DK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DK$14-$C22-1),0)","v":0},{"$f":" DK22   -    IF(AND(DL$14>$C22,DL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DL$14-$C22-1),0)","v":0},{"$f":" DL22   -    IF(AND(DM$14>$C22,DM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DM$14-$C22-1),0)","v":0},{"$f":" DM22   -    IF(AND(DN$14>$C22,DN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DN$14-$C22-1),0)","v":0},{"$f":" DN22   -    IF(AND(DO$14>$C22,DO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DO$14-$C22-1),0)","v":0},{"$f":" DO22   -    IF(AND(DP$14>$C22,DP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DP$14-$C22-1),0)","v":0},{"$f":" DP22   -    IF(AND(DQ$14>$C22,DQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DQ$14-$C22-1),0)","v":0},{"$f":" DQ22   -    IF(AND(DR$14>$C22,DR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DR$14-$C22-1),0)","v":0},{"$f":" DR22   -    IF(AND(DS$14>$C22,DS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DS$14-$C22-1),0)","v":0}]
[{"$f":"Calcs!A23","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":4},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":4},null,null,0,{"$f":" F23   -    IF(AND(G$14>$C23,G$14-$C23<$C$5),OFFSET(Input!$BJ23,0,G$14-$C23-1),0)","v":0},{"$f":" G23   -    IF(AND(H$14>$C23,H$14-$C23<$C$5),OFFSET(Input!$BJ23,0,H$14-$C23-1),0)","v":0},{"$f":" H23   -    IF(AND(I$14>$C23,I$14-$C23<$C$5),OFFSET(Input!$BJ23,0,I$14-$C23-1),0)","v":0},{"$f":" I23   -    IF(AND(J$14>$C23,J$14-$C23<$C$5),OFFSET(Input!$BJ23,0,J$14-$C23-1),0)","v":0},{"$f":" J23   -    IF(AND(K$14>$C23,K$14-$C23<$C$5),OFFSET(Input!$BJ23,0,K$14-$C23-1),0)","v":0},{"$f":" K23   -    IF(AND(L$14>$C23,L$14-$C23<$C$5),OFFSET(Input!$BJ23,0,L$14-$C23-1),0)","v":0},{"$f":" L23   -    IF(AND(M$14>$C23,M$14-$C23<$C$5),OFFSET(Input!$BJ23,0,M$14-$C23-1),0)","v":0},{"$f":" M23   -    IF(AND(N$14>$C23,N$14-$C23<$C$5),OFFSET(Input!$BJ23,0,N$14-$C23-1),0)","v":0},{"$f":" N23   -    IF(AND(O$14>$C23,O$14-$C23<$C$5),OFFSET(Input!$BJ23,0,O$14-$C23-1),0)","v":0},{"$f":" O23   -    IF(AND(P$14>$C23,P$14-$C23<$C$5),OFFSET(Input!$BJ23,0,P$14-$C23-1),0)","v":0},{"$f":" P23   -    IF(AND(Q$14>$C23,Q$14-$C23<$C$5),OFFSET(Input!$BJ23,0,Q$14-$C23-1),0)","v":0},{"$f":" Q23   -    IF(AND(R$14>$C23,R$14-$C23<$C$5),OFFSET(Input!$BJ23,0,R$14-$C23-1),0)","v":0},{"$f":" R23   -    IF(AND(S$14>$C23,S$14-$C23<$C$5),OFFSET(Input!$BJ23,0,S$14-$C23-1),0)","v":0},{"$f":" S23   -    IF(AND(T$14>$C23,T$14-$C23<$C$5),OFFSET(Input!$BJ23,0,T$14-$C23-1),0)","v":0},{"$f":" T23   -    IF(AND(U$14>$C23,U$14-$C23<$C$5),OFFSET(Input!$BJ23,0,U$14-$C23-1),0)","v":0},{"$f":" U23   -    IF(AND(V$14>$C23,V$14-$C23<$C$5),OFFSET(Input!$BJ23,0,V$14-$C23-1),0)","v":0},{"$f":" V23   -    IF(AND(W$14>$C23,W$14-$C23<$C$5),OFFSET(Input!$BJ23,0,W$14-$C23-1),0)","v":0},{"$f":" W23   -    IF(AND(X$14>$C23,X$14-$C23<$C$5),OFFSET(Input!$BJ23,0,X$14-$C23-1),0)","v":0},{"$f":" X23   -    IF(AND(Y$14>$C23,Y$14-$C23<$C$5),OFFSET(Input!$BJ23,0,Y$14-$C23-1),0)","v":0},{"$f":" Y23   -    IF(AND(Z$14>$C23,Z$14-$C23<$C$5),OFFSET(Input!$BJ23,0,Z$14-$C23-1),0)","v":0},{"$f":" Z23   -    IF(AND(AA$14>$C23,AA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AA$14-$C23-1),0)","v":0},{"$f":" AA23   -    IF(AND(AB$14>$C23,AB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AB$14-$C23-1),0)","v":0},{"$f":" AB23   -    IF(AND(AC$14>$C23,AC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AC$14-$C23-1),0)","v":0},{"$f":" AC23   -    IF(AND(AD$14>$C23,AD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AD$14-$C23-1),0)","v":0},{"$f":" AD23   -    IF(AND(AE$14>$C23,AE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AE$14-$C23-1),0)","v":0},{"$f":" AE23   -    IF(AND(AF$14>$C23,AF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AF$14-$C23-1),0)","v":0},{"$f":" AF23   -    IF(AND(AG$14>$C23,AG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AG$14-$C23-1),0)","v":0},{"$f":" AG23   -    IF(AND(AH$14>$C23,AH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AH$14-$C23-1),0)","v":0},{"$f":" AH23   -    IF(AND(AI$14>$C23,AI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AI$14-$C23-1),0)","v":0},{"$f":" AI23   -    IF(AND(AJ$14>$C23,AJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AJ$14-$C23-1),0)","v":0},{"$f":" AJ23   -    IF(AND(AK$14>$C23,AK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AK$14-$C23-1),0)","v":0},{"$f":" AK23   -    IF(AND(AL$14>$C23,AL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AL$14-$C23-1),0)","v":0},{"$f":" AL23   -    IF(AND(AM$14>$C23,AM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AM$14-$C23-1),0)","v":0},{"$f":" AM23   -    IF(AND(AN$14>$C23,AN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AN$14-$C23-1),0)","v":0},{"$f":" AN23   -    IF(AND(AO$14>$C23,AO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AO$14-$C23-1),0)","v":0},{"$f":" AO23   -    IF(AND(AP$14>$C23,AP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AP$14-$C23-1),0)","v":0},{"$f":" AP23   -    IF(AND(AQ$14>$C23,AQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AQ$14-$C23-1),0)","v":0},{"$f":" AQ23   -    IF(AND(AR$14>$C23,AR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AR$14-$C23-1),0)","v":0},{"$f":" AR23   -    IF(AND(AS$14>$C23,AS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AS$14-$C23-1),0)","v":0},{"$f":" AS23   -    IF(AND(AT$14>$C23,AT$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AT$14-$C23-1),0)","v":0},{"$f":" AT23   -    IF(AND(AU$14>$C23,AU$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AU$14-$C23-1),0)","v":0},{"$f":" AU23   -    IF(AND(AV$14>$C23,AV$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AV$14-$C23-1),0)","v":0},{"$f":" AV23   -    IF(AND(AW$14>$C23,AW$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AW$14-$C23-1),0)","v":0},{"$f":" AW23   -    IF(AND(AX$14>$C23,AX$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AX$14-$C23-1),0)","v":0},{"$f":" AX23   -    IF(AND(AY$14>$C23,AY$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AY$14-$C23-1),0)","v":0},{"$f":" AY23   -    IF(AND(AZ$14>$C23,AZ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AZ$14-$C23-1),0)","v":0},{"$f":" AZ23   -    IF(AND(BA$14>$C23,BA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BA$14-$C23-1),0)","v":0},{"$f":" BA23   -    IF(AND(BB$14>$C23,BB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BB$14-$C23-1),0)","v":0},{"$f":" BB23   -    IF(AND(BC$14>$C23,BC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BC$14-$C23-1),0)","v":0},{"$f":" BC23   -    IF(AND(BD$14>$C23,BD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BD$14-$C23-1),0)","v":0},{"$f":" BD23   -    IF(AND(BE$14>$C23,BE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BE$14-$C23-1),0)","v":0},{"$f":" BE23   -    IF(AND(BF$14>$C23,BF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BF$14-$C23-1),0)","v":0},{"$f":" BF23   -    IF(AND(BG$14>$C23,BG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BG$14-$C23-1),0)","v":0},{"$f":" BG23   -    IF(AND(BH$14>$C23,BH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BH$14-$C23-1),0)","v":0},{"$f":" BH23   -    IF(AND(BI$14>$C23,BI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BI$14-$C23-1),0)","v":0},{"$f":" BI23   -    IF(AND(BJ$14>$C23,BJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BJ$14-$C23-1),0)","v":0},{"$f":" BJ23   -    IF(AND(BK$14>$C23,BK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BK$14-$C23-1),0)","v":0},{"$f":" BK23   -    IF(AND(BL$14>$C23,BL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BL$14-$C23-1),0)","v":0},{"$f":" BL23   -    IF(AND(BM$14>$C23,BM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BM$14-$C23-1),0)","v":0},{"$f":" BM23   -    IF(AND(BN$14>$C23,BN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BN$14-$C23-1),0)","v":0},{"$f":" BN23   -    IF(AND(BO$14>$C23,BO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BO$14-$C23-1),0)","v":0},{"$f":" BO23   -    IF(AND(BP$14>$C23,BP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BP$14-$C23-1),0)","v":0},{"$f":" BP23   -    IF(AND(BQ$14>$C23,BQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BQ$14-$C23-1),0)","v":0},{"$f":" BQ23   -    IF(AND(BR$14>$C23,BR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BR$14-$C23-1),0)","v":0},{"$f":" BR23   -    IF(AND(BS$14>$C23,BS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BS$14-$C23-1),0)","v":0},{"$f":" BS23   -    IF(AND(BT$14>$C23,BT$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BT$14-$C23-1),0)","v":0},{"$f":" BT23   -    IF(AND(BU$14>$C23,BU$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BU$14-$C23-1),0)","v":0},{"$f":" BU23   -    IF(AND(BV$14>$C23,BV$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BV$14-$C23-1),0)","v":0},{"$f":" BV23   -    IF(AND(BW$14>$C23,BW$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BW$14-$C23-1),0)","v":0},{"$f":" BW23   -    IF(AND(BX$14>$C23,BX$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BX$14-$C23-1),0)","v":0},{"$f":" BX23   -    IF(AND(BY$14>$C23,BY$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BY$14-$C23-1),0)","v":0},{"$f":" BY23   -    IF(AND(BZ$14>$C23,BZ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BZ$14-$C23-1),0)","v":0},{"$f":" BZ23   -    IF(AND(CA$14>$C23,CA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CA$14-$C23-1),0)","v":0},{"$f":" CA23   -    IF(AND(CB$14>$C23,CB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CB$14-$C23-1),0)","v":0},{"$f":" CB23   -    IF(AND(CC$14>$C23,CC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CC$14-$C23-1),0)","v":0},{"$f":" CC23   -    IF(AND(CD$14>$C23,CD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CD$14-$C23-1),0)","v":0},{"$f":" CD23   -    IF(AND(CE$14>$C23,CE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CE$14-$C23-1),0)","v":0},{"$f":" CE23   -    IF(AND(CF$14>$C23,CF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CF$14-$C23-1),0)","v":0},{"$f":" CF23   -    IF(AND(CG$14>$C23,CG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CG$14-$C23-1),0)","v":0},{"$f":" CG23   -    IF(AND(CH$14>$C23,CH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CH$14-$C23-1),0)","v":0},{"$f":" CH23   -    IF(AND(CI$14>$C23,CI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CI$14-$C23-1),0)","v":0},{"$f":" CI23   -    IF(AND(CJ$14>$C23,CJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CJ$14-$C23-1),0)","v":0},{"$f":" CJ23   -    IF(AND(CK$14>$C23,CK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CK$14-$C23-1),0)","v":0},{"$f":" CK23   -    IF(AND(CL$14>$C23,CL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CL$14-$C23-1),0)","v":0},{"$f":" CL23   -    IF(AND(CM$14>$C23,CM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CM$14-$C23-1),0)","v":0},{"$f":" CM23   -    IF(AND(CN$14>$C23,CN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CN$14-$C23-1),0)","v":0},{"$f":" CN23   -    IF(AND(CO$14>$C23,CO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CO$14-$C23-1),0)","v":0},{"$f":" CO23   -    IF(AND(CP$14>$C23,CP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CP$14-$C23-1),0)","v":0},{"$f":" CP23   -    IF(AND(CQ$14>$C23,CQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CQ$14-$C23-1),0)","v":0},{"$f":" CQ23   -    IF(AND(CR$14>$C23,CR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CR$14-$C23-1),0)","v":0},{"$f":" CR23   -    IF(AND(CS$14>$C23,CS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CS$14-$C23-1),0)","v":0},{"$f":" CS23   -    IF(AND(CT$14>$C23,CT$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CT$14-$C23-1),0)","v":0},{"$f":" CT23   -    IF(AND(CU$14>$C23,CU$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CU$14-$C23-1),0)","v":0},{"$f":" CU23   -    IF(AND(CV$14>$C23,CV$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CV$14-$C23-1),0)","v":0},{"$f":" CV23   -    IF(AND(CW$14>$C23,CW$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CW$14-$C23-1),0)","v":0},{"$f":" CW23   -    IF(AND(CX$14>$C23,CX$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CX$14-$C23-1),0)","v":0},{"$f":" CX23   -    IF(AND(CY$14>$C23,CY$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CY$14-$C23-1),0)","v":0},{"$f":" CY23   -    IF(AND(CZ$14>$C23,CZ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CZ$14-$C23-1),0)","v":0},{"$f":" CZ23   -    IF(AND(DA$14>$C23,DA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DA$14-$C23-1),0)","v":0},{"$f":" DA23   -    IF(AND(DB$14>$C23,DB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DB$14-$C23-1),0)","v":0},{"$f":" DB23   -    IF(AND(DC$14>$C23,DC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DC$14-$C23-1),0)","v":0},{"$f":" DC23   -    IF(AND(DD$14>$C23,DD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DD$14-$C23-1),0)","v":0},{"$f":" DD23   -    IF(AND(DE$14>$C23,DE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DE$14-$C23-1),0)","v":0},{"$f":" DE23   -    IF(AND(DF$14>$C23,DF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DF$14-$C23-1),0)","v":0},{"$f":" DF23   -    IF(AND(DG$14>$C23,DG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DG$14-$C23-1),0)","v":0},{"$f":" DG23   -    IF(AND(DH$14>$C23,DH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DH$14-$C23-1),0)","v":0},{"$f":" DH23   -    IF(AND(DI$14>$C23,DI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DI$14-$C23-1),0)","v":0},{"$f":" DI23   -    IF(AND(DJ$14>$C23,DJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DJ$14-$C23-1),0)","v":0},{"$f":" DJ23   -    IF(AND(DK$14>$C23,DK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DK$14-$C23-1),0)","v":0},{"$f":" DK23   -    IF(AND(DL$14>$C23,DL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DL$14-$C23-1),0)","v":0},{"$f":" DL23   -    IF(AND(DM$14>$C23,DM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DM$14-$C23-1),0)","v":0},{"$f":" DM23   -    IF(AND(DN$14>$C23,DN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DN$14-$C23-1),0)","v":0},{"$f":" DN23   -    IF(AND(DO$14>$C23,DO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DO$14-$C23-1),0)","v":0},{"$f":" DO23   -    IF(AND(DP$14>$C23,DP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DP$14-$C23-1),0)","v":0},{"$f":" DP23   -    IF(AND(DQ$14>$C23,DQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DQ$14-$C23-1),0)","v":0},{"$f":" DQ23   -    IF(AND(DR$14>$C23,DR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DR$14-$C23-1),0)","v":0},{"$f":" DR23   -    IF(AND(DS$14>$C23,DS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DS$14-$C23-1),0)","v":0}]
[{"$f":"Calcs!A24","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":4},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":4},null,null,0,{"$f":" F24   -    IF(AND(G$14>$C24,G$14-$C24<$C$5),OFFSET(Input!$BJ24,0,G$14-$C24-1),0)","v":0},{"$f":" G24   -    IF(AND(H$14>$C24,H$14-$C24<$C$5),OFFSET(Input!$BJ24,0,H$14-$C24-1),0)","v":0},{"$f":" H24   -    IF(AND(I$14>$C24,I$14-$C24<$C$5),OFFSET(Input!$BJ24,0,I$14-$C24-1),0)","v":0},{"$f":" I24   -    IF(AND(J$14>$C24,J$14-$C24<$C$5),OFFSET(Input!$BJ24,0,J$14-$C24-1),0)","v":0},{"$f":" J24   -    IF(AND(K$14>$C24,K$14-$C24<$C$5),OFFSET(Input!$BJ24,0,K$14-$C24-1),0)","v":0},{"$f":" K24   -    IF(AND(L$14>$C24,L$14-$C24<$C$5),OFFSET(Input!$BJ24,0,L$14-$C24-1),0)","v":0},{"$f":" L24   -    IF(AND(M$14>$C24,M$14-$C24<$C$5),OFFSET(Input!$BJ24,0,M$14-$C24-1),0)","v":0},{"$f":" M24   -    IF(AND(N$14>$C24,N$14-$C24<$C$5),OFFSET(Input!$BJ24,0,N$14-$C24-1),0)","v":0},{"$f":" N24   -    IF(AND(O$14>$C24,O$14-$C24<$C$5),OFFSET(Input!$BJ24,0,O$14-$C24-1),0)","v":0},{"$f":" O24   -    IF(AND(P$14>$C24,P$14-$C24<$C$5),OFFSET(Input!$BJ24,0,P$14-$C24-1),0)","v":0},{"$f":" P24   -    IF(AND(Q$14>$C24,Q$14-$C24<$C$5),OFFSET(Input!$BJ24,0,Q$14-$C24-1),0)","v":0},{"$f":" Q24   -    IF(AND(R$14>$C24,R$14-$C24<$C$5),OFFSET(Input!$BJ24,0,R$14-$C24-1),0)","v":0},{"$f":" R24   -    IF(AND(S$14>$C24,S$14-$C24<$C$5),OFFSET(Input!$BJ24,0,S$14-$C24-1),0)","v":0},{"$f":" S24   -    IF(AND(T$14>$C24,T$14-$C24<$C$5),OFFSET(Input!$BJ24,0,T$14-$C24-1),0)","v":0},{"$f":" T24   -    IF(AND(U$14>$C24,U$14-$C24<$C$5),OFFSET(Input!$BJ24,0,U$14-$C24-1),0)","v":0},{"$f":" U24   -    IF(AND(V$14>$C24,V$14-$C24<$C$5),OFFSET(Input!$BJ24,0,V$14-$C24-1),0)","v":0},{"$f":" V24   -    IF(AND(W$14>$C24,W$14-$C24<$C$5),OFFSET(Input!$BJ24,0,W$14-$C24-1),0)","v":0},{"$f":" W24   -    IF(AND(X$14>$C24,X$14-$C24<$C$5),OFFSET(Input!$BJ24,0,X$14-$C24-1),0)","v":0},{"$f":" X24   -    IF(AND(Y$14>$C24,Y$14-$C24<$C$5),OFFSET(Input!$BJ24,0,Y$14-$C24-1),0)","v":0},{"$f":" Y24   -    IF(AND(Z$14>$C24,Z$14-$C24<$C$5),OFFSET(Input!$BJ24,0,Z$14-$C24-1),0)","v":0},{"$f":" Z24   -    IF(AND(AA$14>$C24,AA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AA$14-$C24-1),0)","v":0},{"$f":" AA24   -    IF(AND(AB$14>$C24,AB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AB$14-$C24-1),0)","v":0},{"$f":" AB24   -    IF(AND(AC$14>$C24,AC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AC$14-$C24-1),0)","v":0},{"$f":" AC24   -    IF(AND(AD$14>$C24,AD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AD$14-$C24-1),0)","v":0},{"$f":" AD24   -    IF(AND(AE$14>$C24,AE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AE$14-$C24-1),0)","v":0},{"$f":" AE24   -    IF(AND(AF$14>$C24,AF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AF$14-$C24-1),0)","v":0},{"$f":" AF24   -    IF(AND(AG$14>$C24,AG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AG$14-$C24-1),0)","v":0},{"$f":" AG24   -    IF(AND(AH$14>$C24,AH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AH$14-$C24-1),0)","v":0},{"$f":" AH24   -    IF(AND(AI$14>$C24,AI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AI$14-$C24-1),0)","v":0},{"$f":" AI24   -    IF(AND(AJ$14>$C24,AJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AJ$14-$C24-1),0)","v":0},{"$f":" AJ24   -    IF(AND(AK$14>$C24,AK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AK$14-$C24-1),0)","v":0},{"$f":" AK24   -    IF(AND(AL$14>$C24,AL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AL$14-$C24-1),0)","v":0},{"$f":" AL24   -    IF(AND(AM$14>$C24,AM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AM$14-$C24-1),0)","v":0},{"$f":" AM24   -    IF(AND(AN$14>$C24,AN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AN$14-$C24-1),0)","v":0},{"$f":" AN24   -    IF(AND(AO$14>$C24,AO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AO$14-$C24-1),0)","v":0},{"$f":" AO24   -    IF(AND(AP$14>$C24,AP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AP$14-$C24-1),0)","v":0},{"$f":" AP24   -    IF(AND(AQ$14>$C24,AQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AQ$14-$C24-1),0)","v":0},{"$f":" AQ24   -    IF(AND(AR$14>$C24,AR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AR$14-$C24-1),0)","v":0},{"$f":" AR24   -    IF(AND(AS$14>$C24,AS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AS$14-$C24-1),0)","v":0},{"$f":" AS24   -    IF(AND(AT$14>$C24,AT$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AT$14-$C24-1),0)","v":0},{"$f":" AT24   -    IF(AND(AU$14>$C24,AU$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AU$14-$C24-1),0)","v":0},{"$f":" AU24   -    IF(AND(AV$14>$C24,AV$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AV$14-$C24-1),0)","v":0},{"$f":" AV24   -    IF(AND(AW$14>$C24,AW$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AW$14-$C24-1),0)","v":0},{"$f":" AW24   -    IF(AND(AX$14>$C24,AX$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AX$14-$C24-1),0)","v":0},{"$f":" AX24   -    IF(AND(AY$14>$C24,AY$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AY$14-$C24-1),0)","v":0},{"$f":" AY24   -    IF(AND(AZ$14>$C24,AZ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AZ$14-$C24-1),0)","v":0},{"$f":" AZ24   -    IF(AND(BA$14>$C24,BA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BA$14-$C24-1),0)","v":0},{"$f":" BA24   -    IF(AND(BB$14>$C24,BB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BB$14-$C24-1),0)","v":0},{"$f":" BB24   -    IF(AND(BC$14>$C24,BC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BC$14-$C24-1),0)","v":0},{"$f":" BC24   -    IF(AND(BD$14>$C24,BD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BD$14-$C24-1),0)","v":0},{"$f":" BD24   -    IF(AND(BE$14>$C24,BE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BE$14-$C24-1),0)","v":0},{"$f":" BE24   -    IF(AND(BF$14>$C24,BF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BF$14-$C24-1),0)","v":0},{"$f":" BF24   -    IF(AND(BG$14>$C24,BG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BG$14-$C24-1),0)","v":0},{"$f":" BG24   -    IF(AND(BH$14>$C24,BH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BH$14-$C24-1),0)","v":0},{"$f":" BH24   -    IF(AND(BI$14>$C24,BI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BI$14-$C24-1),0)","v":0},{"$f":" BI24   -    IF(AND(BJ$14>$C24,BJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BJ$14-$C24-1),0)","v":0},{"$f":" BJ24   -    IF(AND(BK$14>$C24,BK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BK$14-$C24-1),0)","v":0},{"$f":" BK24   -    IF(AND(BL$14>$C24,BL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BL$14-$C24-1),0)","v":0},{"$f":" BL24   -    IF(AND(BM$14>$C24,BM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BM$14-$C24-1),0)","v":0},{"$f":" BM24   -    IF(AND(BN$14>$C24,BN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BN$14-$C24-1),0)","v":0},{"$f":" BN24   -    IF(AND(BO$14>$C24,BO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BO$14-$C24-1),0)","v":0},{"$f":" BO24   -    IF(AND(BP$14>$C24,BP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BP$14-$C24-1),0)","v":0},{"$f":" BP24   -    IF(AND(BQ$14>$C24,BQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BQ$14-$C24-1),0)","v":0},{"$f":" BQ24   -    IF(AND(BR$14>$C24,BR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BR$14-$C24-1),0)","v":0},{"$f":" BR24   -    IF(AND(BS$14>$C24,BS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BS$14-$C24-1),0)","v":0},{"$f":" BS24   -    IF(AND(BT$14>$C24,BT$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BT$14-$C24-1),0)","v":0},{"$f":" BT24   -    IF(AND(BU$14>$C24,BU$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BU$14-$C24-1),0)","v":0},{"$f":" BU24   -    IF(AND(BV$14>$C24,BV$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BV$14-$C24-1),0)","v":0},{"$f":" BV24   -    IF(AND(BW$14>$C24,BW$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BW$14-$C24-1),0)","v":0},{"$f":" BW24   -    IF(AND(BX$14>$C24,BX$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BX$14-$C24-1),0)","v":0},{"$f":" BX24   -    IF(AND(BY$14>$C24,BY$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BY$14-$C24-1),0)","v":0},{"$f":" BY24   -    IF(AND(BZ$14>$C24,BZ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BZ$14-$C24-1),0)","v":0},{"$f":" BZ24   -    IF(AND(CA$14>$C24,CA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CA$14-$C24-1),0)","v":0},{"$f":" CA24   -    IF(AND(CB$14>$C24,CB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CB$14-$C24-1),0)","v":0},{"$f":" CB24   -    IF(AND(CC$14>$C24,CC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CC$14-$C24-1),0)","v":0},{"$f":" CC24   -    IF(AND(CD$14>$C24,CD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CD$14-$C24-1),0)","v":0},{"$f":" CD24   -    IF(AND(CE$14>$C24,CE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CE$14-$C24-1),0)","v":0},{"$f":" CE24   -    IF(AND(CF$14>$C24,CF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CF$14-$C24-1),0)","v":0},{"$f":" CF24   -    IF(AND(CG$14>$C24,CG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CG$14-$C24-1),0)","v":0},{"$f":" CG24   -    IF(AND(CH$14>$C24,CH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CH$14-$C24-1),0)","v":0},{"$f":" CH24   -    IF(AND(CI$14>$C24,CI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CI$14-$C24-1),0)","v":0},{"$f":" CI24   -    IF(AND(CJ$14>$C24,CJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CJ$14-$C24-1),0)","v":0},{"$f":" CJ24   -    IF(AND(CK$14>$C24,CK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CK$14-$C24-1),0)","v":0},{"$f":" CK24   -    IF(AND(CL$14>$C24,CL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CL$14-$C24-1),0)","v":0},{"$f":" CL24   -    IF(AND(CM$14>$C24,CM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CM$14-$C24-1),0)","v":0},{"$f":" CM24   -    IF(AND(CN$14>$C24,CN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CN$14-$C24-1),0)","v":0},{"$f":" CN24   -    IF(AND(CO$14>$C24,CO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CO$14-$C24-1),0)","v":0},{"$f":" CO24   -    IF(AND(CP$14>$C24,CP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CP$14-$C24-1),0)","v":0},{"$f":" CP24   -    IF(AND(CQ$14>$C24,CQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CQ$14-$C24-1),0)","v":0},{"$f":" CQ24   -    IF(AND(CR$14>$C24,CR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CR$14-$C24-1),0)","v":0},{"$f":" CR24   -    IF(AND(CS$14>$C24,CS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CS$14-$C24-1),0)","v":0},{"$f":" CS24   -    IF(AND(CT$14>$C24,CT$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CT$14-$C24-1),0)","v":0},{"$f":" CT24   -    IF(AND(CU$14>$C24,CU$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CU$14-$C24-1),0)","v":0},{"$f":" CU24   -    IF(AND(CV$14>$C24,CV$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CV$14-$C24-1),0)","v":0},{"$f":" CV24   -    IF(AND(CW$14>$C24,CW$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CW$14-$C24-1),0)","v":0},{"$f":" CW24   -    IF(AND(CX$14>$C24,CX$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CX$14-$C24-1),0)","v":0},{"$f":" CX24   -    IF(AND(CY$14>$C24,CY$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CY$14-$C24-1),0)","v":0},{"$f":" CY24   -    IF(AND(CZ$14>$C24,CZ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CZ$14-$C24-1),0)","v":0},{"$f":" CZ24   -    IF(AND(DA$14>$C24,DA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DA$14-$C24-1),0)","v":0},{"$f":" DA24   -    IF(AND(DB$14>$C24,DB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DB$14-$C24-1),0)","v":0},{"$f":" DB24   -    IF(AND(DC$14>$C24,DC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DC$14-$C24-1),0)","v":0},{"$f":" DC24   -    IF(AND(DD$14>$C24,DD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DD$14-$C24-1),0)","v":0},{"$f":" DD24   -    IF(AND(DE$14>$C24,DE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DE$14-$C24-1),0)","v":0},{"$f":" DE24   -    IF(AND(DF$14>$C24,DF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DF$14-$C24-1),0)","v":0},{"$f":" DF24   -    IF(AND(DG$14>$C24,DG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DG$14-$C24-1),0)","v":0},{"$f":" DG24   -    IF(AND(DH$14>$C24,DH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DH$14-$C24-1),0)","v":0},{"$f":" DH24   -    IF(AND(DI$14>$C24,DI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DI$14-$C24-1),0)","v":0},{"$f":" DI24   -    IF(AND(DJ$14>$C24,DJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DJ$14-$C24-1),0)","v":0},{"$f":" DJ24   -    IF(AND(DK$14>$C24,DK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DK$14-$C24-1),0)","v":0},{"$f":" DK24   -    IF(AND(DL$14>$C24,DL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DL$14-$C24-1),0)","v":0},{"$f":" DL24   -    IF(AND(DM$14>$C24,DM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DM$14-$C24-1),0)","v":0},{"$f":" DM24   -    IF(AND(DN$14>$C24,DN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DN$14-$C24-1),0)","v":0},{"$f":" DN24   -    IF(AND(DO$14>$C24,DO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DO$14-$C24-1),0)","v":0},{"$f":" DO24   -    IF(AND(DP$14>$C24,DP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DP$14-$C24-1),0)","v":0},{"$f":" DP24   -    IF(AND(DQ$14>$C24,DQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DQ$14-$C24-1),0)","v":0},{"$f":" DQ24   -    IF(AND(DR$14>$C24,DR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DR$14-$C24-1),0)","v":0},{"$f":" DR24   -    IF(AND(DS$14>$C24,DS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DS$14-$C24-1),0)","v":0}]
[{"$f":"Calcs!A25","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":4},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":4},null,null,0,{"$f":" F25   -    IF(AND(G$14>$C25,G$14-$C25<$C$5),OFFSET(Input!$BJ25,0,G$14-$C25-1),0)","v":0},{"$f":" G25   -    IF(AND(H$14>$C25,H$14-$C25<$C$5),OFFSET(Input!$BJ25,0,H$14-$C25-1),0)","v":0},{"$f":" H25   -    IF(AND(I$14>$C25,I$14-$C25<$C$5),OFFSET(Input!$BJ25,0,I$14-$C25-1),0)","v":0},{"$f":" I25   -    IF(AND(J$14>$C25,J$14-$C25<$C$5),OFFSET(Input!$BJ25,0,J$14-$C25-1),0)","v":0},{"$f":" J25   -    IF(AND(K$14>$C25,K$14-$C25<$C$5),OFFSET(Input!$BJ25,0,K$14-$C25-1),0)","v":0},{"$f":" K25   -    IF(AND(L$14>$C25,L$14-$C25<$C$5),OFFSET(Input!$BJ25,0,L$14-$C25-1),0)","v":0},{"$f":" L25   -    IF(AND(M$14>$C25,M$14-$C25<$C$5),OFFSET(Input!$BJ25,0,M$14-$C25-1),0)","v":0},{"$f":" M25   -    IF(AND(N$14>$C25,N$14-$C25<$C$5),OFFSET(Input!$BJ25,0,N$14-$C25-1),0)","v":0},{"$f":" N25   -    IF(AND(O$14>$C25,O$14-$C25<$C$5),OFFSET(Input!$BJ25,0,O$14-$C25-1),0)","v":0},{"$f":" O25   -    IF(AND(P$14>$C25,P$14-$C25<$C$5),OFFSET(Input!$BJ25,0,P$14-$C25-1),0)","v":0},{"$f":" P25   -    IF(AND(Q$14>$C25,Q$14-$C25<$C$5),OFFSET(Input!$BJ25,0,Q$14-$C25-1),0)","v":0},{"$f":" Q25   -    IF(AND(R$14>$C25,R$14-$C25<$C$5),OFFSET(Input!$BJ25,0,R$14-$C25-1),0)","v":0},{"$f":" R25   -    IF(AND(S$14>$C25,S$14-$C25<$C$5),OFFSET(Input!$BJ25,0,S$14-$C25-1),0)","v":0},{"$f":" S25   -    IF(AND(T$14>$C25,T$14-$C25<$C$5),OFFSET(Input!$BJ25,0,T$14-$C25-1),0)","v":0},{"$f":" T25   -    IF(AND(U$14>$C25,U$14-$C25<$C$5),OFFSET(Input!$BJ25,0,U$14-$C25-1),0)","v":0},{"$f":" U25   -    IF(AND(V$14>$C25,V$14-$C25<$C$5),OFFSET(Input!$BJ25,0,V$14-$C25-1),0)","v":0},{"$f":" V25   -    IF(AND(W$14>$C25,W$14-$C25<$C$5),OFFSET(Input!$BJ25,0,W$14-$C25-1),0)","v":0},{"$f":" W25   -    IF(AND(X$14>$C25,X$14-$C25<$C$5),OFFSET(Input!$BJ25,0,X$14-$C25-1),0)","v":0},{"$f":" X25   -    IF(AND(Y$14>$C25,Y$14-$C25<$C$5),OFFSET(Input!$BJ25,0,Y$14-$C25-1),0)","v":0},{"$f":" Y25   -    IF(AND(Z$14>$C25,Z$14-$C25<$C$5),OFFSET(Input!$BJ25,0,Z$14-$C25-1),0)","v":0},{"$f":" Z25   -    IF(AND(AA$14>$C25,AA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AA$14-$C25-1),0)","v":0},{"$f":" AA25   -    IF(AND(AB$14>$C25,AB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AB$14-$C25-1),0)","v":0},{"$f":" AB25   -    IF(AND(AC$14>$C25,AC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AC$14-$C25-1),0)","v":0},{"$f":" AC25   -    IF(AND(AD$14>$C25,AD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AD$14-$C25-1),0)","v":0},{"$f":" AD25   -    IF(AND(AE$14>$C25,AE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AE$14-$C25-1),0)","v":0},{"$f":" AE25   -    IF(AND(AF$14>$C25,AF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AF$14-$C25-1),0)","v":0},{"$f":" AF25   -    IF(AND(AG$14>$C25,AG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AG$14-$C25-1),0)","v":0},{"$f":" AG25   -    IF(AND(AH$14>$C25,AH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AH$14-$C25-1),0)","v":0},{"$f":" AH25   -    IF(AND(AI$14>$C25,AI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AI$14-$C25-1),0)","v":0},{"$f":" AI25   -    IF(AND(AJ$14>$C25,AJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AJ$14-$C25-1),0)","v":0},{"$f":" AJ25   -    IF(AND(AK$14>$C25,AK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AK$14-$C25-1),0)","v":0},{"$f":" AK25   -    IF(AND(AL$14>$C25,AL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AL$14-$C25-1),0)","v":0},{"$f":" AL25   -    IF(AND(AM$14>$C25,AM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AM$14-$C25-1),0)","v":0},{"$f":" AM25   -    IF(AND(AN$14>$C25,AN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AN$14-$C25-1),0)","v":0},{"$f":" AN25   -    IF(AND(AO$14>$C25,AO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AO$14-$C25-1),0)","v":0},{"$f":" AO25   -    IF(AND(AP$14>$C25,AP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AP$14-$C25-1),0)","v":0},{"$f":" AP25   -    IF(AND(AQ$14>$C25,AQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AQ$14-$C25-1),0)","v":0},{"$f":" AQ25   -    IF(AND(AR$14>$C25,AR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AR$14-$C25-1),0)","v":0},{"$f":" AR25   -    IF(AND(AS$14>$C25,AS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AS$14-$C25-1),0)","v":0},{"$f":" AS25   -    IF(AND(AT$14>$C25,AT$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AT$14-$C25-1),0)","v":0},{"$f":" AT25   -    IF(AND(AU$14>$C25,AU$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AU$14-$C25-1),0)","v":0},{"$f":" AU25   -    IF(AND(AV$14>$C25,AV$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AV$14-$C25-1),0)","v":0},{"$f":" AV25   -    IF(AND(AW$14>$C25,AW$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AW$14-$C25-1),0)","v":0},{"$f":" AW25   -    IF(AND(AX$14>$C25,AX$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AX$14-$C25-1),0)","v":0},{"$f":" AX25   -    IF(AND(AY$14>$C25,AY$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AY$14-$C25-1),0)","v":0},{"$f":" AY25   -    IF(AND(AZ$14>$C25,AZ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AZ$14-$C25-1),0)","v":0},{"$f":" AZ25   -    IF(AND(BA$14>$C25,BA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BA$14-$C25-1),0)","v":0},{"$f":" BA25   -    IF(AND(BB$14>$C25,BB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BB$14-$C25-1),0)","v":0},{"$f":" BB25   -    IF(AND(BC$14>$C25,BC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BC$14-$C25-1),0)","v":0},{"$f":" BC25   -    IF(AND(BD$14>$C25,BD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BD$14-$C25-1),0)","v":0},{"$f":" BD25   -    IF(AND(BE$14>$C25,BE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BE$14-$C25-1),0)","v":0},{"$f":" BE25   -    IF(AND(BF$14>$C25,BF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BF$14-$C25-1),0)","v":0},{"$f":" BF25   -    IF(AND(BG$14>$C25,BG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BG$14-$C25-1),0)","v":0},{"$f":" BG25   -    IF(AND(BH$14>$C25,BH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BH$14-$C25-1),0)","v":0},{"$f":" BH25   -    IF(AND(BI$14>$C25,BI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BI$14-$C25-1),0)","v":0},{"$f":" BI25   -    IF(AND(BJ$14>$C25,BJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BJ$14-$C25-1),0)","v":0},{"$f":" BJ25   -    IF(AND(BK$14>$C25,BK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BK$14-$C25-1),0)","v":0},{"$f":" BK25   -    IF(AND(BL$14>$C25,BL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BL$14-$C25-1),0)","v":0},{"$f":" BL25   -    IF(AND(BM$14>$C25,BM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BM$14-$C25-1),0)","v":0},{"$f":" BM25   -    IF(AND(BN$14>$C25,BN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BN$14-$C25-1),0)","v":0},{"$f":" BN25   -    IF(AND(BO$14>$C25,BO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BO$14-$C25-1),0)","v":0},{"$f":" BO25   -    IF(AND(BP$14>$C25,BP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BP$14-$C25-1),0)","v":0},{"$f":" BP25   -    IF(AND(BQ$14>$C25,BQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BQ$14-$C25-1),0)","v":0},{"$f":" BQ25   -    IF(AND(BR$14>$C25,BR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BR$14-$C25-1),0)","v":0},{"$f":" BR25   -    IF(AND(BS$14>$C25,BS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BS$14-$C25-1),0)","v":0},{"$f":" BS25   -    IF(AND(BT$14>$C25,BT$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BT$14-$C25-1),0)","v":0},{"$f":" BT25   -    IF(AND(BU$14>$C25,BU$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BU$14-$C25-1),0)","v":0},{"$f":" BU25   -    IF(AND(BV$14>$C25,BV$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BV$14-$C25-1),0)","v":0},{"$f":" BV25   -    IF(AND(BW$14>$C25,BW$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BW$14-$C25-1),0)","v":0},{"$f":" BW25   -    IF(AND(BX$14>$C25,BX$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BX$14-$C25-1),0)","v":0},{"$f":" BX25   -    IF(AND(BY$14>$C25,BY$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BY$14-$C25-1),0)","v":0},{"$f":" BY25   -    IF(AND(BZ$14>$C25,BZ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BZ$14-$C25-1),0)","v":0},{"$f":" BZ25   -    IF(AND(CA$14>$C25,CA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CA$14-$C25-1),0)","v":0},{"$f":" CA25   -    IF(AND(CB$14>$C25,CB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CB$14-$C25-1),0)","v":0},{"$f":" CB25   -    IF(AND(CC$14>$C25,CC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CC$14-$C25-1),0)","v":0},{"$f":" CC25   -    IF(AND(CD$14>$C25,CD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CD$14-$C25-1),0)","v":0},{"$f":" CD25   -    IF(AND(CE$14>$C25,CE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CE$14-$C25-1),0)","v":0},{"$f":" CE25   -    IF(AND(CF$14>$C25,CF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CF$14-$C25-1),0)","v":0},{"$f":" CF25   -    IF(AND(CG$14>$C25,CG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CG$14-$C25-1),0)","v":0},{"$f":" CG25   -    IF(AND(CH$14>$C25,CH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CH$14-$C25-1),0)","v":0},{"$f":" CH25   -    IF(AND(CI$14>$C25,CI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CI$14-$C25-1),0)","v":0},{"$f":" CI25   -    IF(AND(CJ$14>$C25,CJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CJ$14-$C25-1),0)","v":0},{"$f":" CJ25   -    IF(AND(CK$14>$C25,CK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CK$14-$C25-1),0)","v":0},{"$f":" CK25   -    IF(AND(CL$14>$C25,CL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CL$14-$C25-1),0)","v":0},{"$f":" CL25   -    IF(AND(CM$14>$C25,CM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CM$14-$C25-1),0)","v":0},{"$f":" CM25   -    IF(AND(CN$14>$C25,CN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CN$14-$C25-1),0)","v":0},{"$f":" CN25   -    IF(AND(CO$14>$C25,CO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CO$14-$C25-1),0)","v":0},{"$f":" CO25   -    IF(AND(CP$14>$C25,CP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CP$14-$C25-1),0)","v":0},{"$f":" CP25   -    IF(AND(CQ$14>$C25,CQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CQ$14-$C25-1),0)","v":0},{"$f":" CQ25   -    IF(AND(CR$14>$C25,CR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CR$14-$C25-1),0)","v":0},{"$f":" CR25   -    IF(AND(CS$14>$C25,CS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CS$14-$C25-1),0)","v":0},{"$f":" CS25   -    IF(AND(CT$14>$C25,CT$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CT$14-$C25-1),0)","v":0},{"$f":" CT25   -    IF(AND(CU$14>$C25,CU$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CU$14-$C25-1),0)","v":0},{"$f":" CU25   -    IF(AND(CV$14>$C25,CV$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CV$14-$C25-1),0)","v":0},{"$f":" CV25   -    IF(AND(CW$14>$C25,CW$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CW$14-$C25-1),0)","v":0},{"$f":" CW25   -    IF(AND(CX$14>$C25,CX$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CX$14-$C25-1),0)","v":0},{"$f":" CX25   -    IF(AND(CY$14>$C25,CY$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CY$14-$C25-1),0)","v":0},{"$f":" CY25   -    IF(AND(CZ$14>$C25,CZ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CZ$14-$C25-1),0)","v":0},{"$f":" CZ25   -    IF(AND(DA$14>$C25,DA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DA$14-$C25-1),0)","v":0},{"$f":" DA25   -    IF(AND(DB$14>$C25,DB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DB$14-$C25-1),0)","v":0},{"$f":" DB25   -    IF(AND(DC$14>$C25,DC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DC$14-$C25-1),0)","v":0},{"$f":" DC25   -    IF(AND(DD$14>$C25,DD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DD$14-$C25-1),0)","v":0},{"$f":" DD25   -    IF(AND(DE$14>$C25,DE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DE$14-$C25-1),0)","v":0},{"$f":" DE25   -    IF(AND(DF$14>$C25,DF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DF$14-$C25-1),0)","v":0},{"$f":" DF25   -    IF(AND(DG$14>$C25,DG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DG$14-$C25-1),0)","v":0},{"$f":" DG25   -    IF(AND(DH$14>$C25,DH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DH$14-$C25-1),0)","v":0},{"$f":" DH25   -    IF(AND(DI$14>$C25,DI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DI$14-$C25-1),0)","v":0},{"$f":" DI25   -    IF(AND(DJ$14>$C25,DJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DJ$14-$C25-1),0)","v":0},{"$f":" DJ25   -    IF(AND(DK$14>$C25,DK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DK$14-$C25-1),0)","v":0},{"$f":" DK25   -    IF(AND(DL$14>$C25,DL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DL$14-$C25-1),0)","v":0},{"$f":" DL25   -    IF(AND(DM$14>$C25,DM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DM$14-$C25-1),0)","v":0},{"$f":" DM25   -    IF(AND(DN$14>$C25,DN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DN$14-$C25-1),0)","v":0},{"$f":" DN25   -    IF(AND(DO$14>$C25,DO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DO$14-$C25-1),0)","v":0},{"$f":" DO25   -    IF(AND(DP$14>$C25,DP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DP$14-$C25-1),0)","v":0},{"$f":" DP25   -    IF(AND(DQ$14>$C25,DQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DQ$14-$C25-1),0)","v":0},{"$f":" DQ25   -    IF(AND(DR$14>$C25,DR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DR$14-$C25-1),0)","v":0},{"$f":" DR25   -    IF(AND(DS$14>$C25,DS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DS$14-$C25-1),0)","v":0}]
[{"$f":"Calcs!A26","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":4},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":4},null,null,0,{"$f":" F26   -    IF(AND(G$14>$C26,G$14-$C26<$C$5),OFFSET(Input!$BJ26,0,G$14-$C26-1),0)","v":0},{"$f":" G26   -    IF(AND(H$14>$C26,H$14-$C26<$C$5),OFFSET(Input!$BJ26,0,H$14-$C26-1),0)","v":0},{"$f":" H26   -    IF(AND(I$14>$C26,I$14-$C26<$C$5),OFFSET(Input!$BJ26,0,I$14-$C26-1),0)","v":0},{"$f":" I26   -    IF(AND(J$14>$C26,J$14-$C26<$C$5),OFFSET(Input!$BJ26,0,J$14-$C26-1),0)","v":0},{"$f":" J26   -    IF(AND(K$14>$C26,K$14-$C26<$C$5),OFFSET(Input!$BJ26,0,K$14-$C26-1),0)","v":0},{"$f":" K26   -    IF(AND(L$14>$C26,L$14-$C26<$C$5),OFFSET(Input!$BJ26,0,L$14-$C26-1),0)","v":0},{"$f":" L26   -    IF(AND(M$14>$C26,M$14-$C26<$C$5),OFFSET(Input!$BJ26,0,M$14-$C26-1),0)","v":0},{"$f":" M26   -    IF(AND(N$14>$C26,N$14-$C26<$C$5),OFFSET(Input!$BJ26,0,N$14-$C26-1),0)","v":0},{"$f":" N26   -    IF(AND(O$14>$C26,O$14-$C26<$C$5),OFFSET(Input!$BJ26,0,O$14-$C26-1),0)","v":0},{"$f":" O26   -    IF(AND(P$14>$C26,P$14-$C26<$C$5),OFFSET(Input!$BJ26,0,P$14-$C26-1),0)","v":0},{"$f":" P26   -    IF(AND(Q$14>$C26,Q$14-$C26<$C$5),OFFSET(Input!$BJ26,0,Q$14-$C26-1),0)","v":0},{"$f":" Q26   -    IF(AND(R$14>$C26,R$14-$C26<$C$5),OFFSET(Input!$BJ26,0,R$14-$C26-1),0)","v":0},{"$f":" R26   -    IF(AND(S$14>$C26,S$14-$C26<$C$5),OFFSET(Input!$BJ26,0,S$14-$C26-1),0)","v":0},{"$f":" S26   -    IF(AND(T$14>$C26,T$14-$C26<$C$5),OFFSET(Input!$BJ26,0,T$14-$C26-1),0)","v":0},{"$f":" T26   -    IF(AND(U$14>$C26,U$14-$C26<$C$5),OFFSET(Input!$BJ26,0,U$14-$C26-1),0)","v":0},{"$f":" U26   -    IF(AND(V$14>$C26,V$14-$C26<$C$5),OFFSET(Input!$BJ26,0,V$14-$C26-1),0)","v":0},{"$f":" V26   -    IF(AND(W$14>$C26,W$14-$C26<$C$5),OFFSET(Input!$BJ26,0,W$14-$C26-1),0)","v":0},{"$f":" W26   -    IF(AND(X$14>$C26,X$14-$C26<$C$5),OFFSET(Input!$BJ26,0,X$14-$C26-1),0)","v":0},{"$f":" X26   -    IF(AND(Y$14>$C26,Y$14-$C26<$C$5),OFFSET(Input!$BJ26,0,Y$14-$C26-1),0)","v":0},{"$f":" Y26   -    IF(AND(Z$14>$C26,Z$14-$C26<$C$5),OFFSET(Input!$BJ26,0,Z$14-$C26-1),0)","v":0},{"$f":" Z26   -    IF(AND(AA$14>$C26,AA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AA$14-$C26-1),0)","v":0},{"$f":" AA26   -    IF(AND(AB$14>$C26,AB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AB$14-$C26-1),0)","v":0},{"$f":" AB26   -    IF(AND(AC$14>$C26,AC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AC$14-$C26-1),0)","v":0},{"$f":" AC26   -    IF(AND(AD$14>$C26,AD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AD$14-$C26-1),0)","v":0},{"$f":" AD26   -    IF(AND(AE$14>$C26,AE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AE$14-$C26-1),0)","v":0},{"$f":" AE26   -    IF(AND(AF$14>$C26,AF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AF$14-$C26-1),0)","v":0},{"$f":" AF26   -    IF(AND(AG$14>$C26,AG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AG$14-$C26-1),0)","v":0},{"$f":" AG26   -    IF(AND(AH$14>$C26,AH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AH$14-$C26-1),0)","v":0},{"$f":" AH26   -    IF(AND(AI$14>$C26,AI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AI$14-$C26-1),0)","v":0},{"$f":" AI26   -    IF(AND(AJ$14>$C26,AJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AJ$14-$C26-1),0)","v":0},{"$f":" AJ26   -    IF(AND(AK$14>$C26,AK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AK$14-$C26-1),0)","v":0},{"$f":" AK26   -    IF(AND(AL$14>$C26,AL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AL$14-$C26-1),0)","v":0},{"$f":" AL26   -    IF(AND(AM$14>$C26,AM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AM$14-$C26-1),0)","v":0},{"$f":" AM26   -    IF(AND(AN$14>$C26,AN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AN$14-$C26-1),0)","v":0},{"$f":" AN26   -    IF(AND(AO$14>$C26,AO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AO$14-$C26-1),0)","v":0},{"$f":" AO26   -    IF(AND(AP$14>$C26,AP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AP$14-$C26-1),0)","v":0},{"$f":" AP26   -    IF(AND(AQ$14>$C26,AQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AQ$14-$C26-1),0)","v":0},{"$f":" AQ26   -    IF(AND(AR$14>$C26,AR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AR$14-$C26-1),0)","v":0},{"$f":" AR26   -    IF(AND(AS$14>$C26,AS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AS$14-$C26-1),0)","v":0},{"$f":" AS26   -    IF(AND(AT$14>$C26,AT$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AT$14-$C26-1),0)","v":0},{"$f":" AT26   -    IF(AND(AU$14>$C26,AU$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AU$14-$C26-1),0)","v":0},{"$f":" AU26   -    IF(AND(AV$14>$C26,AV$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AV$14-$C26-1),0)","v":0},{"$f":" AV26   -    IF(AND(AW$14>$C26,AW$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AW$14-$C26-1),0)","v":0},{"$f":" AW26   -    IF(AND(AX$14>$C26,AX$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AX$14-$C26-1),0)","v":0},{"$f":" AX26   -    IF(AND(AY$14>$C26,AY$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AY$14-$C26-1),0)","v":0},{"$f":" AY26   -    IF(AND(AZ$14>$C26,AZ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AZ$14-$C26-1),0)","v":0},{"$f":" AZ26   -    IF(AND(BA$14>$C26,BA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BA$14-$C26-1),0)","v":0},{"$f":" BA26   -    IF(AND(BB$14>$C26,BB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BB$14-$C26-1),0)","v":0},{"$f":" BB26   -    IF(AND(BC$14>$C26,BC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BC$14-$C26-1),0)","v":0},{"$f":" BC26   -    IF(AND(BD$14>$C26,BD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BD$14-$C26-1),0)","v":0},{"$f":" BD26   -    IF(AND(BE$14>$C26,BE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BE$14-$C26-1),0)","v":0},{"$f":" BE26   -    IF(AND(BF$14>$C26,BF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BF$14-$C26-1),0)","v":0},{"$f":" BF26   -    IF(AND(BG$14>$C26,BG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BG$14-$C26-1),0)","v":0},{"$f":" BG26   -    IF(AND(BH$14>$C26,BH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BH$14-$C26-1),0)","v":0},{"$f":" BH26   -    IF(AND(BI$14>$C26,BI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BI$14-$C26-1),0)","v":0},{"$f":" BI26   -    IF(AND(BJ$14>$C26,BJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BJ$14-$C26-1),0)","v":0},{"$f":" BJ26   -    IF(AND(BK$14>$C26,BK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BK$14-$C26-1),0)","v":0},{"$f":" BK26   -    IF(AND(BL$14>$C26,BL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BL$14-$C26-1),0)","v":0},{"$f":" BL26   -    IF(AND(BM$14>$C26,BM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BM$14-$C26-1),0)","v":0},{"$f":" BM26   -    IF(AND(BN$14>$C26,BN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BN$14-$C26-1),0)","v":0},{"$f":" BN26   -    IF(AND(BO$14>$C26,BO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BO$14-$C26-1),0)","v":0},{"$f":" BO26   -    IF(AND(BP$14>$C26,BP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BP$14-$C26-1),0)","v":0},{"$f":" BP26   -    IF(AND(BQ$14>$C26,BQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BQ$14-$C26-1),0)","v":0},{"$f":" BQ26   -    IF(AND(BR$14>$C26,BR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BR$14-$C26-1),0)","v":0},{"$f":" BR26   -    IF(AND(BS$14>$C26,BS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BS$14-$C26-1),0)","v":0},{"$f":" BS26   -    IF(AND(BT$14>$C26,BT$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BT$14-$C26-1),0)","v":0},{"$f":" BT26   -    IF(AND(BU$14>$C26,BU$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BU$14-$C26-1),0)","v":0},{"$f":" BU26   -    IF(AND(BV$14>$C26,BV$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BV$14-$C26-1),0)","v":0},{"$f":" BV26   -    IF(AND(BW$14>$C26,BW$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BW$14-$C26-1),0)","v":0},{"$f":" BW26   -    IF(AND(BX$14>$C26,BX$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BX$14-$C26-1),0)","v":0},{"$f":" BX26   -    IF(AND(BY$14>$C26,BY$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BY$14-$C26-1),0)","v":0},{"$f":" BY26   -    IF(AND(BZ$14>$C26,BZ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BZ$14-$C26-1),0)","v":0},{"$f":" BZ26   -    IF(AND(CA$14>$C26,CA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CA$14-$C26-1),0)","v":0},{"$f":" CA26   -    IF(AND(CB$14>$C26,CB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CB$14-$C26-1),0)","v":0},{"$f":" CB26   -    IF(AND(CC$14>$C26,CC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CC$14-$C26-1),0)","v":0},{"$f":" CC26   -    IF(AND(CD$14>$C26,CD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CD$14-$C26-1),0)","v":0},{"$f":" CD26   -    IF(AND(CE$14>$C26,CE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CE$14-$C26-1),0)","v":0},{"$f":" CE26   -    IF(AND(CF$14>$C26,CF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CF$14-$C26-1),0)","v":0},{"$f":" CF26   -    IF(AND(CG$14>$C26,CG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CG$14-$C26-1),0)","v":0},{"$f":" CG26   -    IF(AND(CH$14>$C26,CH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CH$14-$C26-1),0)","v":0},{"$f":" CH26   -    IF(AND(CI$14>$C26,CI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CI$14-$C26-1),0)","v":0},{"$f":" CI26   -    IF(AND(CJ$14>$C26,CJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CJ$14-$C26-1),0)","v":0},{"$f":" CJ26   -    IF(AND(CK$14>$C26,CK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CK$14-$C26-1),0)","v":0},{"$f":" CK26   -    IF(AND(CL$14>$C26,CL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CL$14-$C26-1),0)","v":0},{"$f":" CL26   -    IF(AND(CM$14>$C26,CM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CM$14-$C26-1),0)","v":0},{"$f":" CM26   -    IF(AND(CN$14>$C26,CN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CN$14-$C26-1),0)","v":0},{"$f":" CN26   -    IF(AND(CO$14>$C26,CO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CO$14-$C26-1),0)","v":0},{"$f":" CO26   -    IF(AND(CP$14>$C26,CP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CP$14-$C26-1),0)","v":0},{"$f":" CP26   -    IF(AND(CQ$14>$C26,CQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CQ$14-$C26-1),0)","v":0},{"$f":" CQ26   -    IF(AND(CR$14>$C26,CR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CR$14-$C26-1),0)","v":0},{"$f":" CR26   -    IF(AND(CS$14>$C26,CS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CS$14-$C26-1),0)","v":0},{"$f":" CS26   -    IF(AND(CT$14>$C26,CT$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CT$14-$C26-1),0)","v":0},{"$f":" CT26   -    IF(AND(CU$14>$C26,CU$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CU$14-$C26-1),0)","v":0},{"$f":" CU26   -    IF(AND(CV$14>$C26,CV$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CV$14-$C26-1),0)","v":0},{"$f":" CV26   -    IF(AND(CW$14>$C26,CW$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CW$14-$C26-1),0)","v":0},{"$f":" CW26   -    IF(AND(CX$14>$C26,CX$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CX$14-$C26-1),0)","v":0},{"$f":" CX26   -    IF(AND(CY$14>$C26,CY$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CY$14-$C26-1),0)","v":0},{"$f":" CY26   -    IF(AND(CZ$14>$C26,CZ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CZ$14-$C26-1),0)","v":0},{"$f":" CZ26   -    IF(AND(DA$14>$C26,DA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DA$14-$C26-1),0)","v":0},{"$f":" DA26   -    IF(AND(DB$14>$C26,DB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DB$14-$C26-1),0)","v":0},{"$f":" DB26   -    IF(AND(DC$14>$C26,DC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DC$14-$C26-1),0)","v":0},{"$f":" DC26   -    IF(AND(DD$14>$C26,DD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DD$14-$C26-1),0)","v":0},{"$f":" DD26   -    IF(AND(DE$14>$C26,DE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DE$14-$C26-1),0)","v":0},{"$f":" DE26   -    IF(AND(DF$14>$C26,DF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DF$14-$C26-1),0)","v":0},{"$f":" DF26   -    IF(AND(DG$14>$C26,DG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DG$14-$C26-1),0)","v":0},{"$f":" DG26   -    IF(AND(DH$14>$C26,DH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DH$14-$C26-1),0)","v":0},{"$f":" DH26   -    IF(AND(DI$14>$C26,DI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DI$14-$C26-1),0)","v":0},{"$f":" DI26   -    IF(AND(DJ$14>$C26,DJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DJ$14-$C26-1),0)","v":0},{"$f":" DJ26   -    IF(AND(DK$14>$C26,DK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DK$14-$C26-1),0)","v":0},{"$f":" DK26   -    IF(AND(DL$14>$C26,DL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DL$14-$C26-1),0)","v":0},{"$f":" DL26   -    IF(AND(DM$14>$C26,DM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DM$14-$C26-1),0)","v":0},{"$f":" DM26   -    IF(AND(DN$14>$C26,DN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DN$14-$C26-1),0)","v":0},{"$f":" DN26   -    IF(AND(DO$14>$C26,DO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DO$14-$C26-1),0)","v":0},{"$f":" DO26   -    IF(AND(DP$14>$C26,DP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DP$14-$C26-1),0)","v":0},{"$f":" DP26   -    IF(AND(DQ$14>$C26,DQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DQ$14-$C26-1),0)","v":0},{"$f":" DQ26   -    IF(AND(DR$14>$C26,DR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DR$14-$C26-1),0)","v":0},{"$f":" DR26   -    IF(AND(DS$14>$C26,DS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DS$14-$C26-1),0)","v":0}]
[{"$f":"Calcs!A27","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":4},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":4},null,null,0,{"$f":" F27   -    IF(AND(G$14>$C27,G$14-$C27<$C$5),OFFSET(Input!$BJ27,0,G$14-$C27-1),0)","v":0},{"$f":" G27   -    IF(AND(H$14>$C27,H$14-$C27<$C$5),OFFSET(Input!$BJ27,0,H$14-$C27-1),0)","v":0},{"$f":" H27   -    IF(AND(I$14>$C27,I$14-$C27<$C$5),OFFSET(Input!$BJ27,0,I$14-$C27-1),0)","v":0},{"$f":" I27   -    IF(AND(J$14>$C27,J$14-$C27<$C$5),OFFSET(Input!$BJ27,0,J$14-$C27-1),0)","v":0},{"$f":" J27   -    IF(AND(K$14>$C27,K$14-$C27<$C$5),OFFSET(Input!$BJ27,0,K$14-$C27-1),0)","v":0},{"$f":" K27   -    IF(AND(L$14>$C27,L$14-$C27<$C$5),OFFSET(Input!$BJ27,0,L$14-$C27-1),0)","v":0},{"$f":" L27   -    IF(AND(M$14>$C27,M$14-$C27<$C$5),OFFSET(Input!$BJ27,0,M$14-$C27-1),0)","v":0},{"$f":" M27   -    IF(AND(N$14>$C27,N$14-$C27<$C$5),OFFSET(Input!$BJ27,0,N$14-$C27-1),0)","v":0},{"$f":" N27   -    IF(AND(O$14>$C27,O$14-$C27<$C$5),OFFSET(Input!$BJ27,0,O$14-$C27-1),0)","v":0},{"$f":" O27   -    IF(AND(P$14>$C27,P$14-$C27<$C$5),OFFSET(Input!$BJ27,0,P$14-$C27-1),0)","v":0},{"$f":" P27   -    IF(AND(Q$14>$C27,Q$14-$C27<$C$5),OFFSET(Input!$BJ27,0,Q$14-$C27-1),0)","v":0},{"$f":" Q27   -    IF(AND(R$14>$C27,R$14-$C27<$C$5),OFFSET(Input!$BJ27,0,R$14-$C27-1),0)","v":0},{"$f":" R27   -    IF(AND(S$14>$C27,S$14-$C27<$C$5),OFFSET(Input!$BJ27,0,S$14-$C27-1),0)","v":0},{"$f":" S27   -    IF(AND(T$14>$C27,T$14-$C27<$C$5),OFFSET(Input!$BJ27,0,T$14-$C27-1),0)","v":0},{"$f":" T27   -    IF(AND(U$14>$C27,U$14-$C27<$C$5),OFFSET(Input!$BJ27,0,U$14-$C27-1),0)","v":0},{"$f":" U27   -    IF(AND(V$14>$C27,V$14-$C27<$C$5),OFFSET(Input!$BJ27,0,V$14-$C27-1),0)","v":0},{"$f":" V27   -    IF(AND(W$14>$C27,W$14-$C27<$C$5),OFFSET(Input!$BJ27,0,W$14-$C27-1),0)","v":0},{"$f":" W27   -    IF(AND(X$14>$C27,X$14-$C27<$C$5),OFFSET(Input!$BJ27,0,X$14-$C27-1),0)","v":0},{"$f":" X27   -    IF(AND(Y$14>$C27,Y$14-$C27<$C$5),OFFSET(Input!$BJ27,0,Y$14-$C27-1),0)","v":0},{"$f":" Y27   -    IF(AND(Z$14>$C27,Z$14-$C27<$C$5),OFFSET(Input!$BJ27,0,Z$14-$C27-1),0)","v":0},{"$f":" Z27   -    IF(AND(AA$14>$C27,AA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AA$14-$C27-1),0)","v":0},{"$f":" AA27   -    IF(AND(AB$14>$C27,AB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AB$14-$C27-1),0)","v":0},{"$f":" AB27   -    IF(AND(AC$14>$C27,AC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AC$14-$C27-1),0)","v":0},{"$f":" AC27   -    IF(AND(AD$14>$C27,AD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AD$14-$C27-1),0)","v":0},{"$f":" AD27   -    IF(AND(AE$14>$C27,AE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AE$14-$C27-1),0)","v":0},{"$f":" AE27   -    IF(AND(AF$14>$C27,AF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AF$14-$C27-1),0)","v":0},{"$f":" AF27   -    IF(AND(AG$14>$C27,AG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AG$14-$C27-1),0)","v":0},{"$f":" AG27   -    IF(AND(AH$14>$C27,AH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AH$14-$C27-1),0)","v":0},{"$f":" AH27   -    IF(AND(AI$14>$C27,AI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AI$14-$C27-1),0)","v":0},{"$f":" AI27   -    IF(AND(AJ$14>$C27,AJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AJ$14-$C27-1),0)","v":0},{"$f":" AJ27   -    IF(AND(AK$14>$C27,AK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AK$14-$C27-1),0)","v":0},{"$f":" AK27   -    IF(AND(AL$14>$C27,AL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AL$14-$C27-1),0)","v":0},{"$f":" AL27   -    IF(AND(AM$14>$C27,AM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AM$14-$C27-1),0)","v":0},{"$f":" AM27   -    IF(AND(AN$14>$C27,AN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AN$14-$C27-1),0)","v":0},{"$f":" AN27   -    IF(AND(AO$14>$C27,AO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AO$14-$C27-1),0)","v":0},{"$f":" AO27   -    IF(AND(AP$14>$C27,AP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AP$14-$C27-1),0)","v":0},{"$f":" AP27   -    IF(AND(AQ$14>$C27,AQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AQ$14-$C27-1),0)","v":0},{"$f":" AQ27   -    IF(AND(AR$14>$C27,AR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AR$14-$C27-1),0)","v":0},{"$f":" AR27   -    IF(AND(AS$14>$C27,AS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AS$14-$C27-1),0)","v":0},{"$f":" AS27   -    IF(AND(AT$14>$C27,AT$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AT$14-$C27-1),0)","v":0},{"$f":" AT27   -    IF(AND(AU$14>$C27,AU$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AU$14-$C27-1),0)","v":0},{"$f":" AU27   -    IF(AND(AV$14>$C27,AV$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AV$14-$C27-1),0)","v":0},{"$f":" AV27   -    IF(AND(AW$14>$C27,AW$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AW$14-$C27-1),0)","v":0},{"$f":" AW27   -    IF(AND(AX$14>$C27,AX$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AX$14-$C27-1),0)","v":0},{"$f":" AX27   -    IF(AND(AY$14>$C27,AY$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AY$14-$C27-1),0)","v":0},{"$f":" AY27   -    IF(AND(AZ$14>$C27,AZ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AZ$14-$C27-1),0)","v":0},{"$f":" AZ27   -    IF(AND(BA$14>$C27,BA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BA$14-$C27-1),0)","v":0},{"$f":" BA27   -    IF(AND(BB$14>$C27,BB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BB$14-$C27-1),0)","v":0},{"$f":" BB27   -    IF(AND(BC$14>$C27,BC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BC$14-$C27-1),0)","v":0},{"$f":" BC27   -    IF(AND(BD$14>$C27,BD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BD$14-$C27-1),0)","v":0},{"$f":" BD27   -    IF(AND(BE$14>$C27,BE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BE$14-$C27-1),0)","v":0},{"$f":" BE27   -    IF(AND(BF$14>$C27,BF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BF$14-$C27-1),0)","v":0},{"$f":" BF27   -    IF(AND(BG$14>$C27,BG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BG$14-$C27-1),0)","v":0},{"$f":" BG27   -    IF(AND(BH$14>$C27,BH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BH$14-$C27-1),0)","v":0},{"$f":" BH27   -    IF(AND(BI$14>$C27,BI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BI$14-$C27-1),0)","v":0},{"$f":" BI27   -    IF(AND(BJ$14>$C27,BJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BJ$14-$C27-1),0)","v":0},{"$f":" BJ27   -    IF(AND(BK$14>$C27,BK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BK$14-$C27-1),0)","v":0},{"$f":" BK27   -    IF(AND(BL$14>$C27,BL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BL$14-$C27-1),0)","v":0},{"$f":" BL27   -    IF(AND(BM$14>$C27,BM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BM$14-$C27-1),0)","v":0},{"$f":" BM27   -    IF(AND(BN$14>$C27,BN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BN$14-$C27-1),0)","v":0},{"$f":" BN27   -    IF(AND(BO$14>$C27,BO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BO$14-$C27-1),0)","v":0},{"$f":" BO27   -    IF(AND(BP$14>$C27,BP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BP$14-$C27-1),0)","v":0},{"$f":" BP27   -    IF(AND(BQ$14>$C27,BQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BQ$14-$C27-1),0)","v":0},{"$f":" BQ27   -    IF(AND(BR$14>$C27,BR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BR$14-$C27-1),0)","v":0},{"$f":" BR27   -    IF(AND(BS$14>$C27,BS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BS$14-$C27-1),0)","v":0},{"$f":" BS27   -    IF(AND(BT$14>$C27,BT$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BT$14-$C27-1),0)","v":0},{"$f":" BT27   -    IF(AND(BU$14>$C27,BU$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BU$14-$C27-1),0)","v":0},{"$f":" BU27   -    IF(AND(BV$14>$C27,BV$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BV$14-$C27-1),0)","v":0},{"$f":" BV27   -    IF(AND(BW$14>$C27,BW$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BW$14-$C27-1),0)","v":0},{"$f":" BW27   -    IF(AND(BX$14>$C27,BX$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BX$14-$C27-1),0)","v":0},{"$f":" BX27   -    IF(AND(BY$14>$C27,BY$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BY$14-$C27-1),0)","v":0},{"$f":" BY27   -    IF(AND(BZ$14>$C27,BZ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BZ$14-$C27-1),0)","v":0},{"$f":" BZ27   -    IF(AND(CA$14>$C27,CA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CA$14-$C27-1),0)","v":0},{"$f":" CA27   -    IF(AND(CB$14>$C27,CB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CB$14-$C27-1),0)","v":0},{"$f":" CB27   -    IF(AND(CC$14>$C27,CC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CC$14-$C27-1),0)","v":0},{"$f":" CC27   -    IF(AND(CD$14>$C27,CD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CD$14-$C27-1),0)","v":0},{"$f":" CD27   -    IF(AND(CE$14>$C27,CE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CE$14-$C27-1),0)","v":0},{"$f":" CE27   -    IF(AND(CF$14>$C27,CF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CF$14-$C27-1),0)","v":0},{"$f":" CF27   -    IF(AND(CG$14>$C27,CG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CG$14-$C27-1),0)","v":0},{"$f":" CG27   -    IF(AND(CH$14>$C27,CH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CH$14-$C27-1),0)","v":0},{"$f":" CH27   -    IF(AND(CI$14>$C27,CI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CI$14-$C27-1),0)","v":0},{"$f":" CI27   -    IF(AND(CJ$14>$C27,CJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CJ$14-$C27-1),0)","v":0},{"$f":" CJ27   -    IF(AND(CK$14>$C27,CK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CK$14-$C27-1),0)","v":0},{"$f":" CK27   -    IF(AND(CL$14>$C27,CL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CL$14-$C27-1),0)","v":0},{"$f":" CL27   -    IF(AND(CM$14>$C27,CM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CM$14-$C27-1),0)","v":0},{"$f":" CM27   -    IF(AND(CN$14>$C27,CN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CN$14-$C27-1),0)","v":0},{"$f":" CN27   -    IF(AND(CO$14>$C27,CO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CO$14-$C27-1),0)","v":0},{"$f":" CO27   -    IF(AND(CP$14>$C27,CP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CP$14-$C27-1),0)","v":0},{"$f":" CP27   -    IF(AND(CQ$14>$C27,CQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CQ$14-$C27-1),0)","v":0},{"$f":" CQ27   -    IF(AND(CR$14>$C27,CR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CR$14-$C27-1),0)","v":0},{"$f":" CR27   -    IF(AND(CS$14>$C27,CS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CS$14-$C27-1),0)","v":0},{"$f":" CS27   -    IF(AND(CT$14>$C27,CT$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CT$14-$C27-1),0)","v":0},{"$f":" CT27   -    IF(AND(CU$14>$C27,CU$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CU$14-$C27-1),0)","v":0},{"$f":" CU27   -    IF(AND(CV$14>$C27,CV$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CV$14-$C27-1),0)","v":0},{"$f":" CV27   -    IF(AND(CW$14>$C27,CW$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CW$14-$C27-1),0)","v":0},{"$f":" CW27   -    IF(AND(CX$14>$C27,CX$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CX$14-$C27-1),0)","v":0},{"$f":" CX27   -    IF(AND(CY$14>$C27,CY$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CY$14-$C27-1),0)","v":0},{"$f":" CY27   -    IF(AND(CZ$14>$C27,CZ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CZ$14-$C27-1),0)","v":0},{"$f":" CZ27   -    IF(AND(DA$14>$C27,DA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DA$14-$C27-1),0)","v":0},{"$f":" DA27   -    IF(AND(DB$14>$C27,DB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DB$14-$C27-1),0)","v":0},{"$f":" DB27   -    IF(AND(DC$14>$C27,DC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DC$14-$C27-1),0)","v":0},{"$f":" DC27   -    IF(AND(DD$14>$C27,DD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DD$14-$C27-1),0)","v":0},{"$f":" DD27   -    IF(AND(DE$14>$C27,DE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DE$14-$C27-1),0)","v":0},{"$f":" DE27   -    IF(AND(DF$14>$C27,DF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DF$14-$C27-1),0)","v":0},{"$f":" DF27   -    IF(AND(DG$14>$C27,DG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DG$14-$C27-1),0)","v":0},{"$f":" DG27   -    IF(AND(DH$14>$C27,DH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DH$14-$C27-1),0)","v":0},{"$f":" DH27   -    IF(AND(DI$14>$C27,DI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DI$14-$C27-1),0)","v":0},{"$f":" DI27   -    IF(AND(DJ$14>$C27,DJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DJ$14-$C27-1),0)","v":0},{"$f":" DJ27   -    IF(AND(DK$14>$C27,DK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DK$14-$C27-1),0)","v":0},{"$f":" DK27   -    IF(AND(DL$14>$C27,DL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DL$14-$C27-1),0)","v":0},{"$f":" DL27   -    IF(AND(DM$14>$C27,DM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DM$14-$C27-1),0)","v":0},{"$f":" DM27   -    IF(AND(DN$14>$C27,DN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DN$14-$C27-1),0)","v":0},{"$f":" DN27   -    IF(AND(DO$14>$C27,DO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DO$14-$C27-1),0)","v":0},{"$f":" DO27   -    IF(AND(DP$14>$C27,DP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DP$14-$C27-1),0)","v":0},{"$f":" DP27   -    IF(AND(DQ$14>$C27,DQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DQ$14-$C27-1),0)","v":0},{"$f":" DQ27   -    IF(AND(DR$14>$C27,DR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DR$14-$C27-1),0)","v":0},{"$f":" DR27   -    IF(AND(DS$14>$C27,DS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DS$14-$C27-1),0)","v":0}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,0,{"$f":" F28   -    IF(AND(G$14>$C28,G$14-$C28<$C$5),OFFSET(Input!$BJ28,0,G$14-$C28-1),0)","v":0},{"$f":" G28   -    IF(AND(H$14>$C28,H$14-$C28<$C$5),OFFSET(Input!$BJ28,0,H$14-$C28-1),0)","v":0},{"$f":" H28   -    IF(AND(I$14>$C28,I$14-$C28<$C$5),OFFSET(Input!$BJ28,0,I$14-$C28-1),0)","v":0},{"$f":" I28   -    IF(AND(J$14>$C28,J$14-$C28<$C$5),OFFSET(Input!$BJ28,0,J$14-$C28-1),0)","v":0},{"$f":" J28   -    IF(AND(K$14>$C28,K$14-$C28<$C$5),OFFSET(Input!$BJ28,0,K$14-$C28-1),0)","v":0},{"$f":" K28   -    IF(AND(L$14>$C28,L$14-$C28<$C$5),OFFSET(Input!$BJ28,0,L$14-$C28-1),0)","v":0},{"$f":" L28   -    IF(AND(M$14>$C28,M$14-$C28<$C$5),OFFSET(Input!$BJ28,0,M$14-$C28-1),0)","v":0},{"$f":" M28   -    IF(AND(N$14>$C28,N$14-$C28<$C$5),OFFSET(Input!$BJ28,0,N$14-$C28-1),0)","v":0},{"$f":" N28   -    IF(AND(O$14>$C28,O$14-$C28<$C$5),OFFSET(Input!$BJ28,0,O$14-$C28-1),0)","v":0},{"$f":" O28   -    IF(AND(P$14>$C28,P$14-$C28<$C$5),OFFSET(Input!$BJ28,0,P$14-$C28-1),0)","v":0},{"$f":" P28   -    IF(AND(Q$14>$C28,Q$14-$C28<$C$5),OFFSET(Input!$BJ28,0,Q$14-$C28-1),0)","v":0},{"$f":" Q28   -    IF(AND(R$14>$C28,R$14-$C28<$C$5),OFFSET(Input!$BJ28,0,R$14-$C28-1),0)","v":0},{"$f":" R28   -    IF(AND(S$14>$C28,S$14-$C28<$C$5),OFFSET(Input!$BJ28,0,S$14-$C28-1),0)","v":0},{"$f":" S28   -    IF(AND(T$14>$C28,T$14-$C28<$C$5),OFFSET(Input!$BJ28,0,T$14-$C28-1),0)","v":0},{"$f":" T28   -    IF(AND(U$14>$C28,U$14-$C28<$C$5),OFFSET(Input!$BJ28,0,U$14-$C28-1),0)","v":0},{"$f":" U28   -    IF(AND(V$14>$C28,V$14-$C28<$C$5),OFFSET(Input!$BJ28,0,V$14-$C28-1),0)","v":0},{"$f":" V28   -    IF(AND(W$14>$C28,W$14-$C28<$C$5),OFFSET(Input!$BJ28,0,W$14-$C28-1),0)","v":0},{"$f":" W28   -    IF(AND(X$14>$C28,X$14-$C28<$C$5),OFFSET(Input!$BJ28,0,X$14-$C28-1),0)","v":0},{"$f":" X28   -    IF(AND(Y$14>$C28,Y$14-$C28<$C$5),OFFSET(Input!$BJ28,0,Y$14-$C28-1),0)","v":0},{"$f":" Y28   -    IF(AND(Z$14>$C28,Z$14-$C28<$C$5),OFFSET(Input!$BJ28,0,Z$14-$C28-1),0)","v":0},{"$f":" Z28   -    IF(AND(AA$14>$C28,AA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AA$14-$C28-1),0)","v":0},{"$f":" AA28   -    IF(AND(AB$14>$C28,AB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AB$14-$C28-1),0)","v":0},{"$f":" AB28   -    IF(AND(AC$14>$C28,AC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AC$14-$C28-1),0)","v":0},{"$f":" AC28   -    IF(AND(AD$14>$C28,AD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AD$14-$C28-1),0)","v":0},{"$f":" AD28   -    IF(AND(AE$14>$C28,AE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AE$14-$C28-1),0)","v":0},{"$f":" AE28   -    IF(AND(AF$14>$C28,AF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AF$14-$C28-1),0)","v":0},{"$f":" AF28   -    IF(AND(AG$14>$C28,AG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AG$14-$C28-1),0)","v":0},{"$f":" AG28   -    IF(AND(AH$14>$C28,AH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AH$14-$C28-1),0)","v":0},{"$f":" AH28   -    IF(AND(AI$14>$C28,AI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AI$14-$C28-1),0)","v":0},{"$f":" AI28   -    IF(AND(AJ$14>$C28,AJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AJ$14-$C28-1),0)","v":0},{"$f":" AJ28   -    IF(AND(AK$14>$C28,AK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AK$14-$C28-1),0)","v":0},{"$f":" AK28   -    IF(AND(AL$14>$C28,AL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AL$14-$C28-1),0)","v":0},{"$f":" AL28   -    IF(AND(AM$14>$C28,AM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AM$14-$C28-1),0)","v":0},{"$f":" AM28   -    IF(AND(AN$14>$C28,AN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AN$14-$C28-1),0)","v":0},{"$f":" AN28   -    IF(AND(AO$14>$C28,AO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AO$14-$C28-1),0)","v":0},{"$f":" AO28   -    IF(AND(AP$14>$C28,AP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AP$14-$C28-1),0)","v":0},{"$f":" AP28   -    IF(AND(AQ$14>$C28,AQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AQ$14-$C28-1),0)","v":0},{"$f":" AQ28   -    IF(AND(AR$14>$C28,AR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AR$14-$C28-1),0)","v":0},{"$f":" AR28   -    IF(AND(AS$14>$C28,AS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AS$14-$C28-1),0)","v":0},{"$f":" AS28   -    IF(AND(AT$14>$C28,AT$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AT$14-$C28-1),0)","v":0},{"$f":" AT28   -    IF(AND(AU$14>$C28,AU$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AU$14-$C28-1),0)","v":0},{"$f":" AU28   -    IF(AND(AV$14>$C28,AV$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AV$14-$C28-1),0)","v":0},{"$f":" AV28   -    IF(AND(AW$14>$C28,AW$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AW$14-$C28-1),0)","v":0},{"$f":" AW28   -    IF(AND(AX$14>$C28,AX$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AX$14-$C28-1),0)","v":0},{"$f":" AX28   -    IF(AND(AY$14>$C28,AY$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AY$14-$C28-1),0)","v":0},{"$f":" AY28   -    IF(AND(AZ$14>$C28,AZ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AZ$14-$C28-1),0)","v":0},{"$f":" AZ28   -    IF(AND(BA$14>$C28,BA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BA$14-$C28-1),0)","v":0},{"$f":" BA28   -    IF(AND(BB$14>$C28,BB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BB$14-$C28-1),0)","v":0},{"$f":" BB28   -    IF(AND(BC$14>$C28,BC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BC$14-$C28-1),0)","v":0},{"$f":" BC28   -    IF(AND(BD$14>$C28,BD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BD$14-$C28-1),0)","v":0},{"$f":" BD28   -    IF(AND(BE$14>$C28,BE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BE$14-$C28-1),0)","v":0},{"$f":" BE28   -    IF(AND(BF$14>$C28,BF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BF$14-$C28-1),0)","v":0},{"$f":" BF28   -    IF(AND(BG$14>$C28,BG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BG$14-$C28-1),0)","v":0},{"$f":" BG28   -    IF(AND(BH$14>$C28,BH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BH$14-$C28-1),0)","v":0},{"$f":" BH28   -    IF(AND(BI$14>$C28,BI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BI$14-$C28-1),0)","v":0},{"$f":" BI28   -    IF(AND(BJ$14>$C28,BJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BJ$14-$C28-1),0)","v":0},{"$f":" BJ28   -    IF(AND(BK$14>$C28,BK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BK$14-$C28-1),0)","v":0},{"$f":" BK28   -    IF(AND(BL$14>$C28,BL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BL$14-$C28-1),0)","v":0},{"$f":" BL28   -    IF(AND(BM$14>$C28,BM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BM$14-$C28-1),0)","v":0},{"$f":" BM28   -    IF(AND(BN$14>$C28,BN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BN$14-$C28-1),0)","v":0},{"$f":" BN28   -    IF(AND(BO$14>$C28,BO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BO$14-$C28-1),0)","v":0},{"$f":" BO28   -    IF(AND(BP$14>$C28,BP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BP$14-$C28-1),0)","v":0},{"$f":" BP28   -    IF(AND(BQ$14>$C28,BQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BQ$14-$C28-1),0)","v":0},{"$f":" BQ28   -    IF(AND(BR$14>$C28,BR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BR$14-$C28-1),0)","v":0},{"$f":" BR28   -    IF(AND(BS$14>$C28,BS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BS$14-$C28-1),0)","v":0},{"$f":" BS28   -    IF(AND(BT$14>$C28,BT$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BT$14-$C28-1),0)","v":0},{"$f":" BT28   -    IF(AND(BU$14>$C28,BU$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BU$14-$C28-1),0)","v":0},{"$f":" BU28   -    IF(AND(BV$14>$C28,BV$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BV$14-$C28-1),0)","v":0},{"$f":" BV28   -    IF(AND(BW$14>$C28,BW$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BW$14-$C28-1),0)","v":0},{"$f":" BW28   -    IF(AND(BX$14>$C28,BX$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BX$14-$C28-1),0)","v":0},{"$f":" BX28   -    IF(AND(BY$14>$C28,BY$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BY$14-$C28-1),0)","v":0},{"$f":" BY28   -    IF(AND(BZ$14>$C28,BZ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BZ$14-$C28-1),0)","v":0},{"$f":" BZ28   -    IF(AND(CA$14>$C28,CA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CA$14-$C28-1),0)","v":0},{"$f":" CA28   -    IF(AND(CB$14>$C28,CB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CB$14-$C28-1),0)","v":0},{"$f":" CB28   -    IF(AND(CC$14>$C28,CC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CC$14-$C28-1),0)","v":0},{"$f":" CC28   -    IF(AND(CD$14>$C28,CD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CD$14-$C28-1),0)","v":0},{"$f":" CD28   -    IF(AND(CE$14>$C28,CE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CE$14-$C28-1),0)","v":0},{"$f":" CE28   -    IF(AND(CF$14>$C28,CF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CF$14-$C28-1),0)","v":0},{"$f":" CF28   -    IF(AND(CG$14>$C28,CG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CG$14-$C28-1),0)","v":0},{"$f":" CG28   -    IF(AND(CH$14>$C28,CH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CH$14-$C28-1),0)","v":0},{"$f":" CH28   -    IF(AND(CI$14>$C28,CI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CI$14-$C28-1),0)","v":0},{"$f":" CI28   -    IF(AND(CJ$14>$C28,CJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CJ$14-$C28-1),0)","v":0},{"$f":" CJ28   -    IF(AND(CK$14>$C28,CK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CK$14-$C28-1),0)","v":0},{"$f":" CK28   -    IF(AND(CL$14>$C28,CL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CL$14-$C28-1),0)","v":0},{"$f":" CL28   -    IF(AND(CM$14>$C28,CM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CM$14-$C28-1),0)","v":0},{"$f":" CM28   -    IF(AND(CN$14>$C28,CN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CN$14-$C28-1),0)","v":0},{"$f":" CN28   -    IF(AND(CO$14>$C28,CO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CO$14-$C28-1),0)","v":0},{"$f":" CO28   -    IF(AND(CP$14>$C28,CP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CP$14-$C28-1),0)","v":0},{"$f":" CP28   -    IF(AND(CQ$14>$C28,CQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CQ$14-$C28-1),0)","v":0},{"$f":" CQ28   -    IF(AND(CR$14>$C28,CR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CR$14-$C28-1),0)","v":0},{"$f":" CR28   -    IF(AND(CS$14>$C28,CS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CS$14-$C28-1),0)","v":0},{"$f":" CS28   -    IF(AND(CT$14>$C28,CT$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CT$14-$C28-1),0)","v":0},{"$f":" CT28   -    IF(AND(CU$14>$C28,CU$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CU$14-$C28-1),0)","v":0},{"$f":" CU28   -    IF(AND(CV$14>$C28,CV$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CV$14-$C28-1),0)","v":0},{"$f":" CV28   -    IF(AND(CW$14>$C28,CW$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CW$14-$C28-1),0)","v":0},{"$f":" CW28   -    IF(AND(CX$14>$C28,CX$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CX$14-$C28-1),0)","v":0},{"$f":" CX28   -    IF(AND(CY$14>$C28,CY$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CY$14-$C28-1),0)","v":0},{"$f":" CY28   -    IF(AND(CZ$14>$C28,CZ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CZ$14-$C28-1),0)","v":0},{"$f":" CZ28   -    IF(AND(DA$14>$C28,DA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DA$14-$C28-1),0)","v":0},{"$f":" DA28   -    IF(AND(DB$14>$C28,DB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DB$14-$C28-1),0)","v":0},{"$f":" DB28   -    IF(AND(DC$14>$C28,DC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DC$14-$C28-1),0)","v":0},{"$f":" DC28   -    IF(AND(DD$14>$C28,DD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DD$14-$C28-1),0)","v":0},{"$f":" DD28   -    IF(AND(DE$14>$C28,DE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DE$14-$C28-1),0)","v":0},{"$f":" DE28   -    IF(AND(DF$14>$C28,DF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DF$14-$C28-1),0)","v":0},{"$f":" DF28   -    IF(AND(DG$14>$C28,DG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DG$14-$C28-1),0)","v":0},{"$f":" DG28   -    IF(AND(DH$14>$C28,DH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DH$14-$C28-1),0)","v":0},{"$f":" DH28   -    IF(AND(DI$14>$C28,DI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DI$14-$C28-1),0)","v":0},{"$f":" DI28   -    IF(AND(DJ$14>$C28,DJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DJ$14-$C28-1),0)","v":0},{"$f":" DJ28   -    IF(AND(DK$14>$C28,DK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DK$14-$C28-1),0)","v":0},{"$f":" DK28   -    IF(AND(DL$14>$C28,DL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DL$14-$C28-1),0)","v":0},{"$f":" DL28   -    IF(AND(DM$14>$C28,DM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DM$14-$C28-1),0)","v":0},{"$f":" DM28   -    IF(AND(DN$14>$C28,DN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DN$14-$C28-1),0)","v":0},{"$f":" DN28   -    IF(AND(DO$14>$C28,DO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DO$14-$C28-1),0)","v":0},{"$f":" DO28   -    IF(AND(DP$14>$C28,DP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DP$14-$C28-1),0)","v":0},{"$f":" DP28   -    IF(AND(DQ$14>$C28,DQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DQ$14-$C28-1),0)","v":0},{"$f":" DQ28   -    IF(AND(DR$14>$C28,DR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DR$14-$C28-1),0)","v":0},{"$f":" DR28   -    IF(AND(DS$14>$C28,DS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DS$14-$C28-1),0)","v":0}]
[{"$f":"Calcs!A29","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,0,{"$f":" F29   -    IF(AND(G$14>$C29,G$14-$C29<$C$5),OFFSET(Input!$BJ29,0,G$14-$C29-1),0)","v":0},{"$f":" G29   -    IF(AND(H$14>$C29,H$14-$C29<$C$5),OFFSET(Input!$BJ29,0,H$14-$C29-1),0)","v":0},{"$f":" H29   -    IF(AND(I$14>$C29,I$14-$C29<$C$5),OFFSET(Input!$BJ29,0,I$14-$C29-1),0)","v":0},{"$f":" I29   -    IF(AND(J$14>$C29,J$14-$C29<$C$5),OFFSET(Input!$BJ29,0,J$14-$C29-1),0)","v":0},{"$f":" J29   -    IF(AND(K$14>$C29,K$14-$C29<$C$5),OFFSET(Input!$BJ29,0,K$14-$C29-1),0)","v":0},{"$f":" K29   -    IF(AND(L$14>$C29,L$14-$C29<$C$5),OFFSET(Input!$BJ29,0,L$14-$C29-1),0)","v":0},{"$f":" L29   -    IF(AND(M$14>$C29,M$14-$C29<$C$5),OFFSET(Input!$BJ29,0,M$14-$C29-1),0)","v":0},{"$f":" M29   -    IF(AND(N$14>$C29,N$14-$C29<$C$5),OFFSET(Input!$BJ29,0,N$14-$C29-1),0)","v":0},{"$f":" N29   -    IF(AND(O$14>$C29,O$14-$C29<$C$5),OFFSET(Input!$BJ29,0,O$14-$C29-1),0)","v":0},{"$f":" O29   -    IF(AND(P$14>$C29,P$14-$C29<$C$5),OFFSET(Input!$BJ29,0,P$14-$C29-1),0)","v":0},{"$f":" P29   -    IF(AND(Q$14>$C29,Q$14-$C29<$C$5),OFFSET(Input!$BJ29,0,Q$14-$C29-1),0)","v":0},{"$f":" Q29   -    IF(AND(R$14>$C29,R$14-$C29<$C$5),OFFSET(Input!$BJ29,0,R$14-$C29-1),0)","v":0},{"$f":" R29   -    IF(AND(S$14>$C29,S$14-$C29<$C$5),OFFSET(Input!$BJ29,0,S$14-$C29-1),0)","v":0},{"$f":" S29   -    IF(AND(T$14>$C29,T$14-$C29<$C$5),OFFSET(Input!$BJ29,0,T$14-$C29-1),0)","v":0},{"$f":" T29   -    IF(AND(U$14>$C29,U$14-$C29<$C$5),OFFSET(Input!$BJ29,0,U$14-$C29-1),0)","v":0},{"$f":" U29   -    IF(AND(V$14>$C29,V$14-$C29<$C$5),OFFSET(Input!$BJ29,0,V$14-$C29-1),0)","v":0},{"$f":" V29   -    IF(AND(W$14>$C29,W$14-$C29<$C$5),OFFSET(Input!$BJ29,0,W$14-$C29-1),0)","v":0},{"$f":" W29   -    IF(AND(X$14>$C29,X$14-$C29<$C$5),OFFSET(Input!$BJ29,0,X$14-$C29-1),0)","v":0},{"$f":" X29   -    IF(AND(Y$14>$C29,Y$14-$C29<$C$5),OFFSET(Input!$BJ29,0,Y$14-$C29-1),0)","v":0},{"$f":" Y29   -    IF(AND(Z$14>$C29,Z$14-$C29<$C$5),OFFSET(Input!$BJ29,0,Z$14-$C29-1),0)","v":0},{"$f":" Z29   -    IF(AND(AA$14>$C29,AA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AA$14-$C29-1),0)","v":0},{"$f":" AA29   -    IF(AND(AB$14>$C29,AB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AB$14-$C29-1),0)","v":0},{"$f":" AB29   -    IF(AND(AC$14>$C29,AC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AC$14-$C29-1),0)","v":0},{"$f":" AC29   -    IF(AND(AD$14>$C29,AD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AD$14-$C29-1),0)","v":0},{"$f":" AD29   -    IF(AND(AE$14>$C29,AE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AE$14-$C29-1),0)","v":0},{"$f":" AE29   -    IF(AND(AF$14>$C29,AF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AF$14-$C29-1),0)","v":0},{"$f":" AF29   -    IF(AND(AG$14>$C29,AG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AG$14-$C29-1),0)","v":0},{"$f":" AG29   -    IF(AND(AH$14>$C29,AH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AH$14-$C29-1),0)","v":0},{"$f":" AH29   -    IF(AND(AI$14>$C29,AI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AI$14-$C29-1),0)","v":0},{"$f":" AI29   -    IF(AND(AJ$14>$C29,AJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AJ$14-$C29-1),0)","v":0},{"$f":" AJ29   -    IF(AND(AK$14>$C29,AK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AK$14-$C29-1),0)","v":0},{"$f":" AK29   -    IF(AND(AL$14>$C29,AL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AL$14-$C29-1),0)","v":0},{"$f":" AL29   -    IF(AND(AM$14>$C29,AM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AM$14-$C29-1),0)","v":0},{"$f":" AM29   -    IF(AND(AN$14>$C29,AN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AN$14-$C29-1),0)","v":0},{"$f":" AN29   -    IF(AND(AO$14>$C29,AO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AO$14-$C29-1),0)","v":0},{"$f":" AO29   -    IF(AND(AP$14>$C29,AP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AP$14-$C29-1),0)","v":0},{"$f":" AP29   -    IF(AND(AQ$14>$C29,AQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AQ$14-$C29-1),0)","v":0},{"$f":" AQ29   -    IF(AND(AR$14>$C29,AR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AR$14-$C29-1),0)","v":0},{"$f":" AR29   -    IF(AND(AS$14>$C29,AS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AS$14-$C29-1),0)","v":0},{"$f":" AS29   -    IF(AND(AT$14>$C29,AT$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AT$14-$C29-1),0)","v":0},{"$f":" AT29   -    IF(AND(AU$14>$C29,AU$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AU$14-$C29-1),0)","v":0},{"$f":" AU29   -    IF(AND(AV$14>$C29,AV$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AV$14-$C29-1),0)","v":0},{"$f":" AV29   -    IF(AND(AW$14>$C29,AW$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AW$14-$C29-1),0)","v":0},{"$f":" AW29   -    IF(AND(AX$14>$C29,AX$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AX$14-$C29-1),0)","v":0},{"$f":" AX29   -    IF(AND(AY$14>$C29,AY$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AY$14-$C29-1),0)","v":0},{"$f":" AY29   -    IF(AND(AZ$14>$C29,AZ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AZ$14-$C29-1),0)","v":0},{"$f":" AZ29   -    IF(AND(BA$14>$C29,BA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BA$14-$C29-1),0)","v":0},{"$f":" BA29   -    IF(AND(BB$14>$C29,BB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BB$14-$C29-1),0)","v":0},{"$f":" BB29   -    IF(AND(BC$14>$C29,BC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BC$14-$C29-1),0)","v":0},{"$f":" BC29   -    IF(AND(BD$14>$C29,BD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BD$14-$C29-1),0)","v":0},{"$f":" BD29   -    IF(AND(BE$14>$C29,BE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BE$14-$C29-1),0)","v":0},{"$f":" BE29   -    IF(AND(BF$14>$C29,BF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BF$14-$C29-1),0)","v":0},{"$f":" BF29   -    IF(AND(BG$14>$C29,BG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BG$14-$C29-1),0)","v":0},{"$f":" BG29   -    IF(AND(BH$14>$C29,BH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BH$14-$C29-1),0)","v":0},{"$f":" BH29   -    IF(AND(BI$14>$C29,BI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BI$14-$C29-1),0)","v":0},{"$f":" BI29   -    IF(AND(BJ$14>$C29,BJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BJ$14-$C29-1),0)","v":0},{"$f":" BJ29   -    IF(AND(BK$14>$C29,BK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BK$14-$C29-1),0)","v":0},{"$f":" BK29   -    IF(AND(BL$14>$C29,BL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BL$14-$C29-1),0)","v":0},{"$f":" BL29   -    IF(AND(BM$14>$C29,BM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BM$14-$C29-1),0)","v":0},{"$f":" BM29   -    IF(AND(BN$14>$C29,BN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BN$14-$C29-1),0)","v":0},{"$f":" BN29   -    IF(AND(BO$14>$C29,BO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BO$14-$C29-1),0)","v":0},{"$f":" BO29   -    IF(AND(BP$14>$C29,BP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BP$14-$C29-1),0)","v":0},{"$f":" BP29   -    IF(AND(BQ$14>$C29,BQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BQ$14-$C29-1),0)","v":0},{"$f":" BQ29   -    IF(AND(BR$14>$C29,BR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BR$14-$C29-1),0)","v":0},{"$f":" BR29   -    IF(AND(BS$14>$C29,BS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BS$14-$C29-1),0)","v":0},{"$f":" BS29   -    IF(AND(BT$14>$C29,BT$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BT$14-$C29-1),0)","v":0},{"$f":" BT29   -    IF(AND(BU$14>$C29,BU$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BU$14-$C29-1),0)","v":0},{"$f":" BU29   -    IF(AND(BV$14>$C29,BV$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BV$14-$C29-1),0)","v":0},{"$f":" BV29   -    IF(AND(BW$14>$C29,BW$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BW$14-$C29-1),0)","v":0},{"$f":" BW29   -    IF(AND(BX$14>$C29,BX$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BX$14-$C29-1),0)","v":0},{"$f":" BX29   -    IF(AND(BY$14>$C29,BY$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BY$14-$C29-1),0)","v":0},{"$f":" BY29   -    IF(AND(BZ$14>$C29,BZ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BZ$14-$C29-1),0)","v":0},{"$f":" BZ29   -    IF(AND(CA$14>$C29,CA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CA$14-$C29-1),0)","v":0},{"$f":" CA29   -    IF(AND(CB$14>$C29,CB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CB$14-$C29-1),0)","v":0},{"$f":" CB29   -    IF(AND(CC$14>$C29,CC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CC$14-$C29-1),0)","v":0},{"$f":" CC29   -    IF(AND(CD$14>$C29,CD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CD$14-$C29-1),0)","v":0},{"$f":" CD29   -    IF(AND(CE$14>$C29,CE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CE$14-$C29-1),0)","v":0},{"$f":" CE29   -    IF(AND(CF$14>$C29,CF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CF$14-$C29-1),0)","v":0},{"$f":" CF29   -    IF(AND(CG$14>$C29,CG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CG$14-$C29-1),0)","v":0},{"$f":" CG29   -    IF(AND(CH$14>$C29,CH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CH$14-$C29-1),0)","v":0},{"$f":" CH29   -    IF(AND(CI$14>$C29,CI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CI$14-$C29-1),0)","v":0},{"$f":" CI29   -    IF(AND(CJ$14>$C29,CJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CJ$14-$C29-1),0)","v":0},{"$f":" CJ29   -    IF(AND(CK$14>$C29,CK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CK$14-$C29-1),0)","v":0},{"$f":" CK29   -    IF(AND(CL$14>$C29,CL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CL$14-$C29-1),0)","v":0},{"$f":" CL29   -    IF(AND(CM$14>$C29,CM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CM$14-$C29-1),0)","v":0},{"$f":" CM29   -    IF(AND(CN$14>$C29,CN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CN$14-$C29-1),0)","v":0},{"$f":" CN29   -    IF(AND(CO$14>$C29,CO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CO$14-$C29-1),0)","v":0},{"$f":" CO29   -    IF(AND(CP$14>$C29,CP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CP$14-$C29-1),0)","v":0},{"$f":" CP29   -    IF(AND(CQ$14>$C29,CQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CQ$14-$C29-1),0)","v":0},{"$f":" CQ29   -    IF(AND(CR$14>$C29,CR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CR$14-$C29-1),0)","v":0},{"$f":" CR29   -    IF(AND(CS$14>$C29,CS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CS$14-$C29-1),0)","v":0},{"$f":" CS29   -    IF(AND(CT$14>$C29,CT$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CT$14-$C29-1),0)","v":0},{"$f":" CT29   -    IF(AND(CU$14>$C29,CU$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CU$14-$C29-1),0)","v":0},{"$f":" CU29   -    IF(AND(CV$14>$C29,CV$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CV$14-$C29-1),0)","v":0},{"$f":" CV29   -    IF(AND(CW$14>$C29,CW$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CW$14-$C29-1),0)","v":0},{"$f":" CW29   -    IF(AND(CX$14>$C29,CX$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CX$14-$C29-1),0)","v":0},{"$f":" CX29   -    IF(AND(CY$14>$C29,CY$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CY$14-$C29-1),0)","v":0},{"$f":" CY29   -    IF(AND(CZ$14>$C29,CZ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CZ$14-$C29-1),0)","v":0},{"$f":" CZ29   -    IF(AND(DA$14>$C29,DA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DA$14-$C29-1),0)","v":0},{"$f":" DA29   -    IF(AND(DB$14>$C29,DB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DB$14-$C29-1),0)","v":0},{"$f":" DB29   -    IF(AND(DC$14>$C29,DC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DC$14-$C29-1),0)","v":0},{"$f":" DC29   -    IF(AND(DD$14>$C29,DD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DD$14-$C29-1),0)","v":0},{"$f":" DD29   -    IF(AND(DE$14>$C29,DE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DE$14-$C29-1),0)","v":0},{"$f":" DE29   -    IF(AND(DF$14>$C29,DF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DF$14-$C29-1),0)","v":0},{"$f":" DF29   -    IF(AND(DG$14>$C29,DG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DG$14-$C29-1),0)","v":0},{"$f":" DG29   -    IF(AND(DH$14>$C29,DH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DH$14-$C29-1),0)","v":0},{"$f":" DH29   -    IF(AND(DI$14>$C29,DI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DI$14-$C29-1),0)","v":0},{"$f":" DI29   -    IF(AND(DJ$14>$C29,DJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DJ$14-$C29-1),0)","v":0},{"$f":" DJ29   -    IF(AND(DK$14>$C29,DK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DK$14-$C29-1),0)","v":0},{"$f":" DK29   -    IF(AND(DL$14>$C29,DL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DL$14-$C29-1),0)","v":0},{"$f":" DL29   -    IF(AND(DM$14>$C29,DM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DM$14-$C29-1),0)","v":0},{"$f":" DM29   -    IF(AND(DN$14>$C29,DN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DN$14-$C29-1),0)","v":0},{"$f":" DN29   -    IF(AND(DO$14>$C29,DO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DO$14-$C29-1),0)","v":0},{"$f":" DO29   -    IF(AND(DP$14>$C29,DP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DP$14-$C29-1),0)","v":0},{"$f":" DP29   -    IF(AND(DQ$14>$C29,DQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DQ$14-$C29-1),0)","v":0},{"$f":" DQ29   -    IF(AND(DR$14>$C29,DR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DR$14-$C29-1),0)","v":0},{"$f":" DR29   -    IF(AND(DS$14>$C29,DS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DS$14-$C29-1),0)","v":0}]
[{"$f":"Calcs!A30","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,0,{"$f":" F30   -    IF(AND(G$14>$C30,G$14-$C30<$C$5),OFFSET(Input!$BJ30,0,G$14-$C30-1),0)","v":0},{"$f":" G30   -    IF(AND(H$14>$C30,H$14-$C30<$C$5),OFFSET(Input!$BJ30,0,H$14-$C30-1),0)","v":0},{"$f":" H30   -    IF(AND(I$14>$C30,I$14-$C30<$C$5),OFFSET(Input!$BJ30,0,I$14-$C30-1),0)","v":0},{"$f":" I30   -    IF(AND(J$14>$C30,J$14-$C30<$C$5),OFFSET(Input!$BJ30,0,J$14-$C30-1),0)","v":0},{"$f":" J30   -    IF(AND(K$14>$C30,K$14-$C30<$C$5),OFFSET(Input!$BJ30,0,K$14-$C30-1),0)","v":0},{"$f":" K30   -    IF(AND(L$14>$C30,L$14-$C30<$C$5),OFFSET(Input!$BJ30,0,L$14-$C30-1),0)","v":0},{"$f":" L30   -    IF(AND(M$14>$C30,M$14-$C30<$C$5),OFFSET(Input!$BJ30,0,M$14-$C30-1),0)","v":0},{"$f":" M30   -    IF(AND(N$14>$C30,N$14-$C30<$C$5),OFFSET(Input!$BJ30,0,N$14-$C30-1),0)","v":0},{"$f":" N30   -    IF(AND(O$14>$C30,O$14-$C30<$C$5),OFFSET(Input!$BJ30,0,O$14-$C30-1),0)","v":0},{"$f":" O30   -    IF(AND(P$14>$C30,P$14-$C30<$C$5),OFFSET(Input!$BJ30,0,P$14-$C30-1),0)","v":0},{"$f":" P30   -    IF(AND(Q$14>$C30,Q$14-$C30<$C$5),OFFSET(Input!$BJ30,0,Q$14-$C30-1),0)","v":0},{"$f":" Q30   -    IF(AND(R$14>$C30,R$14-$C30<$C$5),OFFSET(Input!$BJ30,0,R$14-$C30-1),0)","v":0},{"$f":" R30   -    IF(AND(S$14>$C30,S$14-$C30<$C$5),OFFSET(Input!$BJ30,0,S$14-$C30-1),0)","v":0},{"$f":" S30   -    IF(AND(T$14>$C30,T$14-$C30<$C$5),OFFSET(Input!$BJ30,0,T$14-$C30-1),0)","v":0},{"$f":" T30   -    IF(AND(U$14>$C30,U$14-$C30<$C$5),OFFSET(Input!$BJ30,0,U$14-$C30-1),0)","v":0},{"$f":" U30   -    IF(AND(V$14>$C30,V$14-$C30<$C$5),OFFSET(Input!$BJ30,0,V$14-$C30-1),0)","v":0},{"$f":" V30   -    IF(AND(W$14>$C30,W$14-$C30<$C$5),OFFSET(Input!$BJ30,0,W$14-$C30-1),0)","v":0},{"$f":" W30   -    IF(AND(X$14>$C30,X$14-$C30<$C$5),OFFSET(Input!$BJ30,0,X$14-$C30-1),0)","v":0},{"$f":" X30   -    IF(AND(Y$14>$C30,Y$14-$C30<$C$5),OFFSET(Input!$BJ30,0,Y$14-$C30-1),0)","v":0},{"$f":" Y30   -    IF(AND(Z$14>$C30,Z$14-$C30<$C$5),OFFSET(Input!$BJ30,0,Z$14-$C30-1),0)","v":0},{"$f":" Z30   -    IF(AND(AA$14>$C30,AA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AA$14-$C30-1),0)","v":0},{"$f":" AA30   -    IF(AND(AB$14>$C30,AB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AB$14-$C30-1),0)","v":0},{"$f":" AB30   -    IF(AND(AC$14>$C30,AC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AC$14-$C30-1),0)","v":0},{"$f":" AC30   -    IF(AND(AD$14>$C30,AD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AD$14-$C30-1),0)","v":0},{"$f":" AD30   -    IF(AND(AE$14>$C30,AE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AE$14-$C30-1),0)","v":0},{"$f":" AE30   -    IF(AND(AF$14>$C30,AF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AF$14-$C30-1),0)","v":0},{"$f":" AF30   -    IF(AND(AG$14>$C30,AG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AG$14-$C30-1),0)","v":0},{"$f":" AG30   -    IF(AND(AH$14>$C30,AH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AH$14-$C30-1),0)","v":0},{"$f":" AH30   -    IF(AND(AI$14>$C30,AI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AI$14-$C30-1),0)","v":0},{"$f":" AI30   -    IF(AND(AJ$14>$C30,AJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AJ$14-$C30-1),0)","v":0},{"$f":" AJ30   -    IF(AND(AK$14>$C30,AK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AK$14-$C30-1),0)","v":0},{"$f":" AK30   -    IF(AND(AL$14>$C30,AL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AL$14-$C30-1),0)","v":0},{"$f":" AL30   -    IF(AND(AM$14>$C30,AM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AM$14-$C30-1),0)","v":0},{"$f":" AM30   -    IF(AND(AN$14>$C30,AN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AN$14-$C30-1),0)","v":0},{"$f":" AN30   -    IF(AND(AO$14>$C30,AO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AO$14-$C30-1),0)","v":0},{"$f":" AO30   -    IF(AND(AP$14>$C30,AP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AP$14-$C30-1),0)","v":0},{"$f":" AP30   -    IF(AND(AQ$14>$C30,AQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AQ$14-$C30-1),0)","v":0},{"$f":" AQ30   -    IF(AND(AR$14>$C30,AR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AR$14-$C30-1),0)","v":0},{"$f":" AR30   -    IF(AND(AS$14>$C30,AS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AS$14-$C30-1),0)","v":0},{"$f":" AS30   -    IF(AND(AT$14>$C30,AT$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AT$14-$C30-1),0)","v":0},{"$f":" AT30   -    IF(AND(AU$14>$C30,AU$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AU$14-$C30-1),0)","v":0},{"$f":" AU30   -    IF(AND(AV$14>$C30,AV$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AV$14-$C30-1),0)","v":0},{"$f":" AV30   -    IF(AND(AW$14>$C30,AW$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AW$14-$C30-1),0)","v":0},{"$f":" AW30   -    IF(AND(AX$14>$C30,AX$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AX$14-$C30-1),0)","v":0},{"$f":" AX30   -    IF(AND(AY$14>$C30,AY$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AY$14-$C30-1),0)","v":0},{"$f":" AY30   -    IF(AND(AZ$14>$C30,AZ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AZ$14-$C30-1),0)","v":0},{"$f":" AZ30   -    IF(AND(BA$14>$C30,BA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BA$14-$C30-1),0)","v":0},{"$f":" BA30   -    IF(AND(BB$14>$C30,BB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BB$14-$C30-1),0)","v":0},{"$f":" BB30   -    IF(AND(BC$14>$C30,BC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BC$14-$C30-1),0)","v":0},{"$f":" BC30   -    IF(AND(BD$14>$C30,BD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BD$14-$C30-1),0)","v":0},{"$f":" BD30   -    IF(AND(BE$14>$C30,BE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BE$14-$C30-1),0)","v":0},{"$f":" BE30   -    IF(AND(BF$14>$C30,BF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BF$14-$C30-1),0)","v":0},{"$f":" BF30   -    IF(AND(BG$14>$C30,BG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BG$14-$C30-1),0)","v":0},{"$f":" BG30   -    IF(AND(BH$14>$C30,BH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BH$14-$C30-1),0)","v":0},{"$f":" BH30   -    IF(AND(BI$14>$C30,BI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BI$14-$C30-1),0)","v":0},{"$f":" BI30   -    IF(AND(BJ$14>$C30,BJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BJ$14-$C30-1),0)","v":0},{"$f":" BJ30   -    IF(AND(BK$14>$C30,BK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BK$14-$C30-1),0)","v":0},{"$f":" BK30   -    IF(AND(BL$14>$C30,BL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BL$14-$C30-1),0)","v":0},{"$f":" BL30   -    IF(AND(BM$14>$C30,BM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BM$14-$C30-1),0)","v":0},{"$f":" BM30   -    IF(AND(BN$14>$C30,BN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BN$14-$C30-1),0)","v":0},{"$f":" BN30   -    IF(AND(BO$14>$C30,BO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BO$14-$C30-1),0)","v":0},{"$f":" BO30   -    IF(AND(BP$14>$C30,BP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BP$14-$C30-1),0)","v":0},{"$f":" BP30   -    IF(AND(BQ$14>$C30,BQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BQ$14-$C30-1),0)","v":0},{"$f":" BQ30   -    IF(AND(BR$14>$C30,BR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BR$14-$C30-1),0)","v":0},{"$f":" BR30   -    IF(AND(BS$14>$C30,BS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BS$14-$C30-1),0)","v":0},{"$f":" BS30   -    IF(AND(BT$14>$C30,BT$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BT$14-$C30-1),0)","v":0},{"$f":" BT30   -    IF(AND(BU$14>$C30,BU$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BU$14-$C30-1),0)","v":0},{"$f":" BU30   -    IF(AND(BV$14>$C30,BV$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BV$14-$C30-1),0)","v":0},{"$f":" BV30   -    IF(AND(BW$14>$C30,BW$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BW$14-$C30-1),0)","v":0},{"$f":" BW30   -    IF(AND(BX$14>$C30,BX$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BX$14-$C30-1),0)","v":0},{"$f":" BX30   -    IF(AND(BY$14>$C30,BY$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BY$14-$C30-1),0)","v":0},{"$f":" BY30   -    IF(AND(BZ$14>$C30,BZ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BZ$14-$C30-1),0)","v":0},{"$f":" BZ30   -    IF(AND(CA$14>$C30,CA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CA$14-$C30-1),0)","v":0},{"$f":" CA30   -    IF(AND(CB$14>$C30,CB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CB$14-$C30-1),0)","v":0},{"$f":" CB30   -    IF(AND(CC$14>$C30,CC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CC$14-$C30-1),0)","v":0},{"$f":" CC30   -    IF(AND(CD$14>$C30,CD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CD$14-$C30-1),0)","v":0},{"$f":" CD30   -    IF(AND(CE$14>$C30,CE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CE$14-$C30-1),0)","v":0},{"$f":" CE30   -    IF(AND(CF$14>$C30,CF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CF$14-$C30-1),0)","v":0},{"$f":" CF30   -    IF(AND(CG$14>$C30,CG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CG$14-$C30-1),0)","v":0},{"$f":" CG30   -    IF(AND(CH$14>$C30,CH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CH$14-$C30-1),0)","v":0},{"$f":" CH30   -    IF(AND(CI$14>$C30,CI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CI$14-$C30-1),0)","v":0},{"$f":" CI30   -    IF(AND(CJ$14>$C30,CJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CJ$14-$C30-1),0)","v":0},{"$f":" CJ30   -    IF(AND(CK$14>$C30,CK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CK$14-$C30-1),0)","v":0},{"$f":" CK30   -    IF(AND(CL$14>$C30,CL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CL$14-$C30-1),0)","v":0},{"$f":" CL30   -    IF(AND(CM$14>$C30,CM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CM$14-$C30-1),0)","v":0},{"$f":" CM30   -    IF(AND(CN$14>$C30,CN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CN$14-$C30-1),0)","v":0},{"$f":" CN30   -    IF(AND(CO$14>$C30,CO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CO$14-$C30-1),0)","v":0},{"$f":" CO30   -    IF(AND(CP$14>$C30,CP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CP$14-$C30-1),0)","v":0},{"$f":" CP30   -    IF(AND(CQ$14>$C30,CQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CQ$14-$C30-1),0)","v":0},{"$f":" CQ30   -    IF(AND(CR$14>$C30,CR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CR$14-$C30-1),0)","v":0},{"$f":" CR30   -    IF(AND(CS$14>$C30,CS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CS$14-$C30-1),0)","v":0},{"$f":" CS30   -    IF(AND(CT$14>$C30,CT$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CT$14-$C30-1),0)","v":0},{"$f":" CT30   -    IF(AND(CU$14>$C30,CU$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CU$14-$C30-1),0)","v":0},{"$f":" CU30   -    IF(AND(CV$14>$C30,CV$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CV$14-$C30-1),0)","v":0},{"$f":" CV30   -    IF(AND(CW$14>$C30,CW$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CW$14-$C30-1),0)","v":0},{"$f":" CW30   -    IF(AND(CX$14>$C30,CX$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CX$14-$C30-1),0)","v":0},{"$f":" CX30   -    IF(AND(CY$14>$C30,CY$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CY$14-$C30-1),0)","v":0},{"$f":" CY30   -    IF(AND(CZ$14>$C30,CZ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CZ$14-$C30-1),0)","v":0},{"$f":" CZ30   -    IF(AND(DA$14>$C30,DA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DA$14-$C30-1),0)","v":0},{"$f":" DA30   -    IF(AND(DB$14>$C30,DB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DB$14-$C30-1),0)","v":0},{"$f":" DB30   -    IF(AND(DC$14>$C30,DC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DC$14-$C30-1),0)","v":0},{"$f":" DC30   -    IF(AND(DD$14>$C30,DD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DD$14-$C30-1),0)","v":0},{"$f":" DD30   -    IF(AND(DE$14>$C30,DE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DE$14-$C30-1),0)","v":0},{"$f":" DE30   -    IF(AND(DF$14>$C30,DF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DF$14-$C30-1),0)","v":0},{"$f":" DF30   -    IF(AND(DG$14>$C30,DG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DG$14-$C30-1),0)","v":0},{"$f":" DG30   -    IF(AND(DH$14>$C30,DH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DH$14-$C30-1),0)","v":0},{"$f":" DH30   -    IF(AND(DI$14>$C30,DI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DI$14-$C30-1),0)","v":0},{"$f":" DI30   -    IF(AND(DJ$14>$C30,DJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DJ$14-$C30-1),0)","v":0},{"$f":" DJ30   -    IF(AND(DK$14>$C30,DK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DK$14-$C30-1),0)","v":0},{"$f":" DK30   -    IF(AND(DL$14>$C30,DL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DL$14-$C30-1),0)","v":0},{"$f":" DL30   -    IF(AND(DM$14>$C30,DM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DM$14-$C30-1),0)","v":0},{"$f":" DM30   -    IF(AND(DN$14>$C30,DN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DN$14-$C30-1),0)","v":0},{"$f":" DN30   -    IF(AND(DO$14>$C30,DO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DO$14-$C30-1),0)","v":0},{"$f":" DO30   -    IF(AND(DP$14>$C30,DP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DP$14-$C30-1),0)","v":0},{"$f":" DP30   -    IF(AND(DQ$14>$C30,DQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DQ$14-$C30-1),0)","v":0},{"$f":" DQ30   -    IF(AND(DR$14>$C30,DR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DR$14-$C30-1),0)","v":0},{"$f":" DR30   -    IF(AND(DS$14>$C30,DS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DS$14-$C30-1),0)","v":0}]
[{"$f":"Calcs!A31","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,0,{"$f":" F31   -    IF(AND(G$14>$C31,G$14-$C31<$C$5),OFFSET(Input!$BJ31,0,G$14-$C31-1),0)","v":0},{"$f":" G31   -    IF(AND(H$14>$C31,H$14-$C31<$C$5),OFFSET(Input!$BJ31,0,H$14-$C31-1),0)","v":0},{"$f":" H31   -    IF(AND(I$14>$C31,I$14-$C31<$C$5),OFFSET(Input!$BJ31,0,I$14-$C31-1),0)","v":0},{"$f":" I31   -    IF(AND(J$14>$C31,J$14-$C31<$C$5),OFFSET(Input!$BJ31,0,J$14-$C31-1),0)","v":0},{"$f":" J31   -    IF(AND(K$14>$C31,K$14-$C31<$C$5),OFFSET(Input!$BJ31,0,K$14-$C31-1),0)","v":0},{"$f":" K31   -    IF(AND(L$14>$C31,L$14-$C31<$C$5),OFFSET(Input!$BJ31,0,L$14-$C31-1),0)","v":0},{"$f":" L31   -    IF(AND(M$14>$C31,M$14-$C31<$C$5),OFFSET(Input!$BJ31,0,M$14-$C31-1),0)","v":0},{"$f":" M31   -    IF(AND(N$14>$C31,N$14-$C31<$C$5),OFFSET(Input!$BJ31,0,N$14-$C31-1),0)","v":0},{"$f":" N31   -    IF(AND(O$14>$C31,O$14-$C31<$C$5),OFFSET(Input!$BJ31,0,O$14-$C31-1),0)","v":0},{"$f":" O31   -    IF(AND(P$14>$C31,P$14-$C31<$C$5),OFFSET(Input!$BJ31,0,P$14-$C31-1),0)","v":0},{"$f":" P31   -    IF(AND(Q$14>$C31,Q$14-$C31<$C$5),OFFSET(Input!$BJ31,0,Q$14-$C31-1),0)","v":0},{"$f":" Q31   -    IF(AND(R$14>$C31,R$14-$C31<$C$5),OFFSET(Input!$BJ31,0,R$14-$C31-1),0)","v":0},{"$f":" R31   -    IF(AND(S$14>$C31,S$14-$C31<$C$5),OFFSET(Input!$BJ31,0,S$14-$C31-1),0)","v":0},{"$f":" S31   -    IF(AND(T$14>$C31,T$14-$C31<$C$5),OFFSET(Input!$BJ31,0,T$14-$C31-1),0)","v":0},{"$f":" T31   -    IF(AND(U$14>$C31,U$14-$C31<$C$5),OFFSET(Input!$BJ31,0,U$14-$C31-1),0)","v":0},{"$f":" U31   -    IF(AND(V$14>$C31,V$14-$C31<$C$5),OFFSET(Input!$BJ31,0,V$14-$C31-1),0)","v":0},{"$f":" V31   -    IF(AND(W$14>$C31,W$14-$C31<$C$5),OFFSET(Input!$BJ31,0,W$14-$C31-1),0)","v":0},{"$f":" W31   -    IF(AND(X$14>$C31,X$14-$C31<$C$5),OFFSET(Input!$BJ31,0,X$14-$C31-1),0)","v":0},{"$f":" X31   -    IF(AND(Y$14>$C31,Y$14-$C31<$C$5),OFFSET(Input!$BJ31,0,Y$14-$C31-1),0)","v":0},{"$f":" Y31   -    IF(AND(Z$14>$C31,Z$14-$C31<$C$5),OFFSET(Input!$BJ31,0,Z$14-$C31-1),0)","v":0},{"$f":" Z31   -    IF(AND(AA$14>$C31,AA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AA$14-$C31-1),0)","v":0},{"$f":" AA31   -    IF(AND(AB$14>$C31,AB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AB$14-$C31-1),0)","v":0},{"$f":" AB31   -    IF(AND(AC$14>$C31,AC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AC$14-$C31-1),0)","v":0},{"$f":" AC31   -    IF(AND(AD$14>$C31,AD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AD$14-$C31-1),0)","v":0},{"$f":" AD31   -    IF(AND(AE$14>$C31,AE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AE$14-$C31-1),0)","v":0},{"$f":" AE31   -    IF(AND(AF$14>$C31,AF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AF$14-$C31-1),0)","v":0},{"$f":" AF31   -    IF(AND(AG$14>$C31,AG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AG$14-$C31-1),0)","v":0},{"$f":" AG31   -    IF(AND(AH$14>$C31,AH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AH$14-$C31-1),0)","v":0},{"$f":" AH31   -    IF(AND(AI$14>$C31,AI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AI$14-$C31-1),0)","v":0},{"$f":" AI31   -    IF(AND(AJ$14>$C31,AJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AJ$14-$C31-1),0)","v":0},{"$f":" AJ31   -    IF(AND(AK$14>$C31,AK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AK$14-$C31-1),0)","v":0},{"$f":" AK31   -    IF(AND(AL$14>$C31,AL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AL$14-$C31-1),0)","v":0},{"$f":" AL31   -    IF(AND(AM$14>$C31,AM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AM$14-$C31-1),0)","v":0},{"$f":" AM31   -    IF(AND(AN$14>$C31,AN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AN$14-$C31-1),0)","v":0},{"$f":" AN31   -    IF(AND(AO$14>$C31,AO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AO$14-$C31-1),0)","v":0},{"$f":" AO31   -    IF(AND(AP$14>$C31,AP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AP$14-$C31-1),0)","v":0},{"$f":" AP31   -    IF(AND(AQ$14>$C31,AQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AQ$14-$C31-1),0)","v":0},{"$f":" AQ31   -    IF(AND(AR$14>$C31,AR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AR$14-$C31-1),0)","v":0},{"$f":" AR31   -    IF(AND(AS$14>$C31,AS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AS$14-$C31-1),0)","v":0},{"$f":" AS31   -    IF(AND(AT$14>$C31,AT$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AT$14-$C31-1),0)","v":0},{"$f":" AT31   -    IF(AND(AU$14>$C31,AU$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AU$14-$C31-1),0)","v":0},{"$f":" AU31   -    IF(AND(AV$14>$C31,AV$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AV$14-$C31-1),0)","v":0},{"$f":" AV31   -    IF(AND(AW$14>$C31,AW$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AW$14-$C31-1),0)","v":0},{"$f":" AW31   -    IF(AND(AX$14>$C31,AX$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AX$14-$C31-1),0)","v":0},{"$f":" AX31   -    IF(AND(AY$14>$C31,AY$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AY$14-$C31-1),0)","v":0},{"$f":" AY31   -    IF(AND(AZ$14>$C31,AZ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AZ$14-$C31-1),0)","v":0},{"$f":" AZ31   -    IF(AND(BA$14>$C31,BA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BA$14-$C31-1),0)","v":0},{"$f":" BA31   -    IF(AND(BB$14>$C31,BB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BB$14-$C31-1),0)","v":0},{"$f":" BB31   -    IF(AND(BC$14>$C31,BC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BC$14-$C31-1),0)","v":0},{"$f":" BC31   -    IF(AND(BD$14>$C31,BD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BD$14-$C31-1),0)","v":0},{"$f":" BD31   -    IF(AND(BE$14>$C31,BE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BE$14-$C31-1),0)","v":0},{"$f":" BE31   -    IF(AND(BF$14>$C31,BF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BF$14-$C31-1),0)","v":0},{"$f":" BF31   -    IF(AND(BG$14>$C31,BG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BG$14-$C31-1),0)","v":0},{"$f":" BG31   -    IF(AND(BH$14>$C31,BH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BH$14-$C31-1),0)","v":0},{"$f":" BH31   -    IF(AND(BI$14>$C31,BI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BI$14-$C31-1),0)","v":0},{"$f":" BI31   -    IF(AND(BJ$14>$C31,BJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BJ$14-$C31-1),0)","v":0},{"$f":" BJ31   -    IF(AND(BK$14>$C31,BK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BK$14-$C31-1),0)","v":0},{"$f":" BK31   -    IF(AND(BL$14>$C31,BL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BL$14-$C31-1),0)","v":0},{"$f":" BL31   -    IF(AND(BM$14>$C31,BM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BM$14-$C31-1),0)","v":0},{"$f":" BM31   -    IF(AND(BN$14>$C31,BN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BN$14-$C31-1),0)","v":0},{"$f":" BN31   -    IF(AND(BO$14>$C31,BO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BO$14-$C31-1),0)","v":0},{"$f":" BO31   -    IF(AND(BP$14>$C31,BP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BP$14-$C31-1),0)","v":0},{"$f":" BP31   -    IF(AND(BQ$14>$C31,BQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BQ$14-$C31-1),0)","v":0},{"$f":" BQ31   -    IF(AND(BR$14>$C31,BR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BR$14-$C31-1),0)","v":0},{"$f":" BR31   -    IF(AND(BS$14>$C31,BS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BS$14-$C31-1),0)","v":0},{"$f":" BS31   -    IF(AND(BT$14>$C31,BT$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BT$14-$C31-1),0)","v":0},{"$f":" BT31   -    IF(AND(BU$14>$C31,BU$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BU$14-$C31-1),0)","v":0},{"$f":" BU31   -    IF(AND(BV$14>$C31,BV$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BV$14-$C31-1),0)","v":0},{"$f":" BV31   -    IF(AND(BW$14>$C31,BW$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BW$14-$C31-1),0)","v":0},{"$f":" BW31   -    IF(AND(BX$14>$C31,BX$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BX$14-$C31-1),0)","v":0},{"$f":" BX31   -    IF(AND(BY$14>$C31,BY$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BY$14-$C31-1),0)","v":0},{"$f":" BY31   -    IF(AND(BZ$14>$C31,BZ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BZ$14-$C31-1),0)","v":0},{"$f":" BZ31   -    IF(AND(CA$14>$C31,CA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CA$14-$C31-1),0)","v":0},{"$f":" CA31   -    IF(AND(CB$14>$C31,CB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CB$14-$C31-1),0)","v":0},{"$f":" CB31   -    IF(AND(CC$14>$C31,CC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CC$14-$C31-1),0)","v":0},{"$f":" CC31   -    IF(AND(CD$14>$C31,CD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CD$14-$C31-1),0)","v":0},{"$f":" CD31   -    IF(AND(CE$14>$C31,CE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CE$14-$C31-1),0)","v":0},{"$f":" CE31   -    IF(AND(CF$14>$C31,CF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CF$14-$C31-1),0)","v":0},{"$f":" CF31   -    IF(AND(CG$14>$C31,CG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CG$14-$C31-1),0)","v":0},{"$f":" CG31   -    IF(AND(CH$14>$C31,CH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CH$14-$C31-1),0)","v":0},{"$f":" CH31   -    IF(AND(CI$14>$C31,CI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CI$14-$C31-1),0)","v":0},{"$f":" CI31   -    IF(AND(CJ$14>$C31,CJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CJ$14-$C31-1),0)","v":0},{"$f":" CJ31   -    IF(AND(CK$14>$C31,CK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CK$14-$C31-1),0)","v":0},{"$f":" CK31   -    IF(AND(CL$14>$C31,CL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CL$14-$C31-1),0)","v":0},{"$f":" CL31   -    IF(AND(CM$14>$C31,CM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CM$14-$C31-1),0)","v":0},{"$f":" CM31   -    IF(AND(CN$14>$C31,CN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CN$14-$C31-1),0)","v":0},{"$f":" CN31   -    IF(AND(CO$14>$C31,CO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CO$14-$C31-1),0)","v":0},{"$f":" CO31   -    IF(AND(CP$14>$C31,CP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CP$14-$C31-1),0)","v":0},{"$f":" CP31   -    IF(AND(CQ$14>$C31,CQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CQ$14-$C31-1),0)","v":0},{"$f":" CQ31   -    IF(AND(CR$14>$C31,CR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CR$14-$C31-1),0)","v":0},{"$f":" CR31   -    IF(AND(CS$14>$C31,CS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CS$14-$C31-1),0)","v":0},{"$f":" CS31   -    IF(AND(CT$14>$C31,CT$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CT$14-$C31-1),0)","v":0},{"$f":" CT31   -    IF(AND(CU$14>$C31,CU$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CU$14-$C31-1),0)","v":0},{"$f":" CU31   -    IF(AND(CV$14>$C31,CV$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CV$14-$C31-1),0)","v":0},{"$f":" CV31   -    IF(AND(CW$14>$C31,CW$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CW$14-$C31-1),0)","v":0},{"$f":" CW31   -    IF(AND(CX$14>$C31,CX$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CX$14-$C31-1),0)","v":0},{"$f":" CX31   -    IF(AND(CY$14>$C31,CY$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CY$14-$C31-1),0)","v":0},{"$f":" CY31   -    IF(AND(CZ$14>$C31,CZ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CZ$14-$C31-1),0)","v":0},{"$f":" CZ31   -    IF(AND(DA$14>$C31,DA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DA$14-$C31-1),0)","v":0},{"$f":" DA31   -    IF(AND(DB$14>$C31,DB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DB$14-$C31-1),0)","v":0},{"$f":" DB31   -    IF(AND(DC$14>$C31,DC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DC$14-$C31-1),0)","v":0},{"$f":" DC31   -    IF(AND(DD$14>$C31,DD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DD$14-$C31-1),0)","v":0},{"$f":" DD31   -    IF(AND(DE$14>$C31,DE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DE$14-$C31-1),0)","v":0},{"$f":" DE31   -    IF(AND(DF$14>$C31,DF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DF$14-$C31-1),0)","v":0},{"$f":" DF31   -    IF(AND(DG$14>$C31,DG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DG$14-$C31-1),0)","v":0},{"$f":" DG31   -    IF(AND(DH$14>$C31,DH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DH$14-$C31-1),0)","v":0},{"$f":" DH31   -    IF(AND(DI$14>$C31,DI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DI$14-$C31-1),0)","v":0},{"$f":" DI31   -    IF(AND(DJ$14>$C31,DJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DJ$14-$C31-1),0)","v":0},{"$f":" DJ31   -    IF(AND(DK$14>$C31,DK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DK$14-$C31-1),0)","v":0},{"$f":" DK31   -    IF(AND(DL$14>$C31,DL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DL$14-$C31-1),0)","v":0},{"$f":" DL31   -    IF(AND(DM$14>$C31,DM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DM$14-$C31-1),0)","v":0},{"$f":" DM31   -    IF(AND(DN$14>$C31,DN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DN$14-$C31-1),0)","v":0},{"$f":" DN31   -    IF(AND(DO$14>$C31,DO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DO$14-$C31-1),0)","v":0},{"$f":" DO31   -    IF(AND(DP$14>$C31,DP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DP$14-$C31-1),0)","v":0},{"$f":" DP31   -    IF(AND(DQ$14>$C31,DQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DQ$14-$C31-1),0)","v":0},{"$f":" DQ31   -    IF(AND(DR$14>$C31,DR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DR$14-$C31-1),0)","v":0},{"$f":" DR31   -    IF(AND(DS$14>$C31,DS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DS$14-$C31-1),0)","v":0}]
[{"$f":"Calcs!A52","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E52),1,Calcs!E52)*Periods,0)","v":4},{"$f":"ROUND(MAX(B52,Input!Z52*Periods),0)","v":4},null,null,0,{"$f":" F52   -    IF(AND(G$14>$C52,G$14-$C52<$C$5),OFFSET(Input!$BJ52,0,G$14-$C52-1),0)","v":0},{"$f":" G52   -    IF(AND(H$14>$C52,H$14-$C52<$C$5),OFFSET(Input!$BJ52,0,H$14-$C52-1),0)","v":0},{"$f":" H52   -    IF(AND(I$14>$C52,I$14-$C52<$C$5),OFFSET(Input!$BJ52,0,I$14-$C52-1),0)","v":0},{"$f":" I52   -    IF(AND(J$14>$C52,J$14-$C52<$C$5),OFFSET(Input!$BJ52,0,J$14-$C52-1),0)","v":0},{"$f":" J52   -    IF(AND(K$14>$C52,K$14-$C52<$C$5),OFFSET(Input!$BJ52,0,K$14-$C52-1),0)","v":0},{"$f":" K52   -    IF(AND(L$14>$C52,L$14-$C52<$C$5),OFFSET(Input!$BJ52,0,L$14-$C52-1),0)","v":0},{"$f":" L52   -    IF(AND(M$14>$C52,M$14-$C52<$C$5),OFFSET(Input!$BJ52,0,M$14-$C52-1),0)","v":0},{"$f":" M52   -    IF(AND(N$14>$C52,N$14-$C52<$C$5),OFFSET(Input!$BJ52,0,N$14-$C52-1),0)","v":0},{"$f":" N52   -    IF(AND(O$14>$C52,O$14-$C52<$C$5),OFFSET(Input!$BJ52,0,O$14-$C52-1),0)","v":0},{"$f":" O52   -    IF(AND(P$14>$C52,P$14-$C52<$C$5),OFFSET(Input!$BJ52,0,P$14-$C52-1),0)","v":0},{"$f":" P52   -    IF(AND(Q$14>$C52,Q$14-$C52<$C$5),OFFSET(Input!$BJ52,0,Q$14-$C52-1),0)","v":0},{"$f":" Q52   -    IF(AND(R$14>$C52,R$14-$C52<$C$5),OFFSET(Input!$BJ52,0,R$14-$C52-1),0)","v":0},{"$f":" R52   -    IF(AND(S$14>$C52,S$14-$C52<$C$5),OFFSET(Input!$BJ52,0,S$14-$C52-1),0)","v":0},{"$f":" S52   -    IF(AND(T$14>$C52,T$14-$C52<$C$5),OFFSET(Input!$BJ52,0,T$14-$C52-1),0)","v":0},{"$f":" T52   -    IF(AND(U$14>$C52,U$14-$C52<$C$5),OFFSET(Input!$BJ52,0,U$14-$C52-1),0)","v":0},{"$f":" U52   -    IF(AND(V$14>$C52,V$14-$C52<$C$5),OFFSET(Input!$BJ52,0,V$14-$C52-1),0)","v":0},{"$f":" V52   -    IF(AND(W$14>$C52,W$14-$C52<$C$5),OFFSET(Input!$BJ52,0,W$14-$C52-1),0)","v":0},{"$f":" W52   -    IF(AND(X$14>$C52,X$14-$C52<$C$5),OFFSET(Input!$BJ52,0,X$14-$C52-1),0)","v":0},{"$f":" X52   -    IF(AND(Y$14>$C52,Y$14-$C52<$C$5),OFFSET(Input!$BJ52,0,Y$14-$C52-1),0)","v":0},{"$f":" Y52   -    IF(AND(Z$14>$C52,Z$14-$C52<$C$5),OFFSET(Input!$BJ52,0,Z$14-$C52-1),0)","v":0},{"$f":" Z52   -    IF(AND(AA$14>$C52,AA$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AA$14-$C52-1),0)","v":0},{"$f":" AA52   -    IF(AND(AB$14>$C52,AB$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AB$14-$C52-1),0)","v":0},{"$f":" AB52   -    IF(AND(AC$14>$C52,AC$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AC$14-$C52-1),0)","v":0},{"$f":" AC52   -    IF(AND(AD$14>$C52,AD$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AD$14-$C52-1),0)","v":0},{"$f":" AD52   -    IF(AND(AE$14>$C52,AE$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AE$14-$C52-1),0)","v":0},{"$f":" AE52   -    IF(AND(AF$14>$C52,AF$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AF$14-$C52-1),0)","v":0},{"$f":" AF52   -    IF(AND(AG$14>$C52,AG$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AG$14-$C52-1),0)","v":0},{"$f":" AG52   -    IF(AND(AH$14>$C52,AH$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AH$14-$C52-1),0)","v":0},{"$f":" AH52   -    IF(AND(AI$14>$C52,AI$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AI$14-$C52-1),0)","v":0},{"$f":" AI52   -    IF(AND(AJ$14>$C52,AJ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AJ$14-$C52-1),0)","v":0},{"$f":" AJ52   -    IF(AND(AK$14>$C52,AK$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AK$14-$C52-1),0)","v":0},{"$f":" AK52   -    IF(AND(AL$14>$C52,AL$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AL$14-$C52-1),0)","v":0},{"$f":" AL52   -    IF(AND(AM$14>$C52,AM$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AM$14-$C52-1),0)","v":0},{"$f":" AM52   -    IF(AND(AN$14>$C52,AN$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AN$14-$C52-1),0)","v":0},{"$f":" AN52   -    IF(AND(AO$14>$C52,AO$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AO$14-$C52-1),0)","v":0},{"$f":" AO52   -    IF(AND(AP$14>$C52,AP$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AP$14-$C52-1),0)","v":0},{"$f":" AP52   -    IF(AND(AQ$14>$C52,AQ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AQ$14-$C52-1),0)","v":0},{"$f":" AQ52   -    IF(AND(AR$14>$C52,AR$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AR$14-$C52-1),0)","v":0},{"$f":" AR52   -    IF(AND(AS$14>$C52,AS$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AS$14-$C52-1),0)","v":0},{"$f":" AS52   -    IF(AND(AT$14>$C52,AT$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AT$14-$C52-1),0)","v":0},{"$f":" AT52   -    IF(AND(AU$14>$C52,AU$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AU$14-$C52-1),0)","v":0},{"$f":" AU52   -    IF(AND(AV$14>$C52,AV$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AV$14-$C52-1),0)","v":0},{"$f":" AV52   -    IF(AND(AW$14>$C52,AW$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AW$14-$C52-1),0)","v":0},{"$f":" AW52   -    IF(AND(AX$14>$C52,AX$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AX$14-$C52-1),0)","v":0},{"$f":" AX52   -    IF(AND(AY$14>$C52,AY$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AY$14-$C52-1),0)","v":0},{"$f":" AY52   -    IF(AND(AZ$14>$C52,AZ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,AZ$14-$C52-1),0)","v":0},{"$f":" AZ52   -    IF(AND(BA$14>$C52,BA$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BA$14-$C52-1),0)","v":0},{"$f":" BA52   -    IF(AND(BB$14>$C52,BB$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BB$14-$C52-1),0)","v":0},{"$f":" BB52   -    IF(AND(BC$14>$C52,BC$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BC$14-$C52-1),0)","v":0},{"$f":" BC52   -    IF(AND(BD$14>$C52,BD$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BD$14-$C52-1),0)","v":0},{"$f":" BD52   -    IF(AND(BE$14>$C52,BE$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BE$14-$C52-1),0)","v":0},{"$f":" BE52   -    IF(AND(BF$14>$C52,BF$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BF$14-$C52-1),0)","v":0},{"$f":" BF52   -    IF(AND(BG$14>$C52,BG$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BG$14-$C52-1),0)","v":0},{"$f":" BG52   -    IF(AND(BH$14>$C52,BH$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BH$14-$C52-1),0)","v":0},{"$f":" BH52   -    IF(AND(BI$14>$C52,BI$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BI$14-$C52-1),0)","v":0},{"$f":" BI52   -    IF(AND(BJ$14>$C52,BJ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BJ$14-$C52-1),0)","v":0},{"$f":" BJ52   -    IF(AND(BK$14>$C52,BK$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BK$14-$C52-1),0)","v":0},{"$f":" BK52   -    IF(AND(BL$14>$C52,BL$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BL$14-$C52-1),0)","v":0},{"$f":" BL52   -    IF(AND(BM$14>$C52,BM$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BM$14-$C52-1),0)","v":0},{"$f":" BM52   -    IF(AND(BN$14>$C52,BN$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BN$14-$C52-1),0)","v":0},{"$f":" BN52   -    IF(AND(BO$14>$C52,BO$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BO$14-$C52-1),0)","v":0},{"$f":" BO52   -    IF(AND(BP$14>$C52,BP$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BP$14-$C52-1),0)","v":0},{"$f":" BP52   -    IF(AND(BQ$14>$C52,BQ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BQ$14-$C52-1),0)","v":0},{"$f":" BQ52   -    IF(AND(BR$14>$C52,BR$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BR$14-$C52-1),0)","v":0},{"$f":" BR52   -    IF(AND(BS$14>$C52,BS$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BS$14-$C52-1),0)","v":0},{"$f":" BS52   -    IF(AND(BT$14>$C52,BT$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BT$14-$C52-1),0)","v":0},{"$f":" BT52   -    IF(AND(BU$14>$C52,BU$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BU$14-$C52-1),0)","v":0},{"$f":" BU52   -    IF(AND(BV$14>$C52,BV$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BV$14-$C52-1),0)","v":0},{"$f":" BV52   -    IF(AND(BW$14>$C52,BW$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BW$14-$C52-1),0)","v":0},{"$f":" BW52   -    IF(AND(BX$14>$C52,BX$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BX$14-$C52-1),0)","v":0},{"$f":" BX52   -    IF(AND(BY$14>$C52,BY$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BY$14-$C52-1),0)","v":0},{"$f":" BY52   -    IF(AND(BZ$14>$C52,BZ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,BZ$14-$C52-1),0)","v":0},{"$f":" BZ52   -    IF(AND(CA$14>$C52,CA$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CA$14-$C52-1),0)","v":0},{"$f":" CA52   -    IF(AND(CB$14>$C52,CB$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CB$14-$C52-1),0)","v":0},{"$f":" CB52   -    IF(AND(CC$14>$C52,CC$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CC$14-$C52-1),0)","v":0},{"$f":" CC52   -    IF(AND(CD$14>$C52,CD$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CD$14-$C52-1),0)","v":0},{"$f":" CD52   -    IF(AND(CE$14>$C52,CE$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CE$14-$C52-1),0)","v":0},{"$f":" CE52   -    IF(AND(CF$14>$C52,CF$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CF$14-$C52-1),0)","v":0},{"$f":" CF52   -    IF(AND(CG$14>$C52,CG$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CG$14-$C52-1),0)","v":0},{"$f":" CG52   -    IF(AND(CH$14>$C52,CH$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CH$14-$C52-1),0)","v":0},{"$f":" CH52   -    IF(AND(CI$14>$C52,CI$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CI$14-$C52-1),0)","v":0},{"$f":" CI52   -    IF(AND(CJ$14>$C52,CJ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CJ$14-$C52-1),0)","v":0},{"$f":" CJ52   -    IF(AND(CK$14>$C52,CK$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CK$14-$C52-1),0)","v":0},{"$f":" CK52   -    IF(AND(CL$14>$C52,CL$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CL$14-$C52-1),0)","v":0},{"$f":" CL52   -    IF(AND(CM$14>$C52,CM$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CM$14-$C52-1),0)","v":0},{"$f":" CM52   -    IF(AND(CN$14>$C52,CN$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CN$14-$C52-1),0)","v":0},{"$f":" CN52   -    IF(AND(CO$14>$C52,CO$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CO$14-$C52-1),0)","v":0},{"$f":" CO52   -    IF(AND(CP$14>$C52,CP$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CP$14-$C52-1),0)","v":0},{"$f":" CP52   -    IF(AND(CQ$14>$C52,CQ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CQ$14-$C52-1),0)","v":0},{"$f":" CQ52   -    IF(AND(CR$14>$C52,CR$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CR$14-$C52-1),0)","v":0},{"$f":" CR52   -    IF(AND(CS$14>$C52,CS$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CS$14-$C52-1),0)","v":0},{"$f":" CS52   -    IF(AND(CT$14>$C52,CT$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CT$14-$C52-1),0)","v":0},{"$f":" CT52   -    IF(AND(CU$14>$C52,CU$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CU$14-$C52-1),0)","v":0},{"$f":" CU52   -    IF(AND(CV$14>$C52,CV$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CV$14-$C52-1),0)","v":0},{"$f":" CV52   -    IF(AND(CW$14>$C52,CW$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CW$14-$C52-1),0)","v":0},{"$f":" CW52   -    IF(AND(CX$14>$C52,CX$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CX$14-$C52-1),0)","v":0},{"$f":" CX52   -    IF(AND(CY$14>$C52,CY$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CY$14-$C52-1),0)","v":0},{"$f":" CY52   -    IF(AND(CZ$14>$C52,CZ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,CZ$14-$C52-1),0)","v":0},{"$f":" CZ52   -    IF(AND(DA$14>$C52,DA$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DA$14-$C52-1),0)","v":0},{"$f":" DA52   -    IF(AND(DB$14>$C52,DB$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DB$14-$C52-1),0)","v":0},{"$f":" DB52   -    IF(AND(DC$14>$C52,DC$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DC$14-$C52-1),0)","v":0},{"$f":" DC52   -    IF(AND(DD$14>$C52,DD$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DD$14-$C52-1),0)","v":0},{"$f":" DD52   -    IF(AND(DE$14>$C52,DE$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DE$14-$C52-1),0)","v":0},{"$f":" DE52   -    IF(AND(DF$14>$C52,DF$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DF$14-$C52-1),0)","v":0},{"$f":" DF52   -    IF(AND(DG$14>$C52,DG$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DG$14-$C52-1),0)","v":0},{"$f":" DG52   -    IF(AND(DH$14>$C52,DH$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DH$14-$C52-1),0)","v":0},{"$f":" DH52   -    IF(AND(DI$14>$C52,DI$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DI$14-$C52-1),0)","v":0},{"$f":" DI52   -    IF(AND(DJ$14>$C52,DJ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DJ$14-$C52-1),0)","v":0},{"$f":" DJ52   -    IF(AND(DK$14>$C52,DK$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DK$14-$C52-1),0)","v":0},{"$f":" DK52   -    IF(AND(DL$14>$C52,DL$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DL$14-$C52-1),0)","v":0},{"$f":" DL52   -    IF(AND(DM$14>$C52,DM$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DM$14-$C52-1),0)","v":0},{"$f":" DM52   -    IF(AND(DN$14>$C52,DN$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DN$14-$C52-1),0)","v":0},{"$f":" DN52   -    IF(AND(DO$14>$C52,DO$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DO$14-$C52-1),0)","v":0},{"$f":" DO52   -    IF(AND(DP$14>$C52,DP$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DP$14-$C52-1),0)","v":0},{"$f":" DP52   -    IF(AND(DQ$14>$C52,DQ$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DQ$14-$C52-1),0)","v":0},{"$f":" DQ52   -    IF(AND(DR$14>$C52,DR$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DR$14-$C52-1),0)","v":0},{"$f":" DR52   -    IF(AND(DS$14>$C52,DS$14-$C52<$C$5),OFFSET(Input!$BJ52,0,DS$14-$C52-1),0)","v":0}]
[{"$f":"Calcs!A63","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E63),1,Calcs!E63)*Periods,0)","v":4},{"$f":"ROUND(MAX(B63,Input!Z63*Periods),0)","v":4},null,null,0,{"$f":" F63   -    IF(AND(G$14>$C63,G$14-$C63<$C$5),OFFSET(Input!$BJ63,0,G$14-$C63-1),0)","v":0},{"$f":" G63   -    IF(AND(H$14>$C63,H$14-$C63<$C$5),OFFSET(Input!$BJ63,0,H$14-$C63-1),0)","v":0},{"$f":" H63   -    IF(AND(I$14>$C63,I$14-$C63<$C$5),OFFSET(Input!$BJ63,0,I$14-$C63-1),0)","v":0},{"$f":" I63   -    IF(AND(J$14>$C63,J$14-$C63<$C$5),OFFSET(Input!$BJ63,0,J$14-$C63-1),0)","v":0},{"$f":" J63   -    IF(AND(K$14>$C63,K$14-$C63<$C$5),OFFSET(Input!$BJ63,0,K$14-$C63-1),0)","v":0},{"$f":" K63   -    IF(AND(L$14>$C63,L$14-$C63<$C$5),OFFSET(Input!$BJ63,0,L$14-$C63-1),0)","v":0},{"$f":" L63   -    IF(AND(M$14>$C63,M$14-$C63<$C$5),OFFSET(Input!$BJ63,0,M$14-$C63-1),0)","v":0},{"$f":" M63   -    IF(AND(N$14>$C63,N$14-$C63<$C$5),OFFSET(Input!$BJ63,0,N$14-$C63-1),0)","v":0},{"$f":" N63   -    IF(AND(O$14>$C63,O$14-$C63<$C$5),OFFSET(Input!$BJ63,0,O$14-$C63-1),0)","v":0},{"$f":" O63   -    IF(AND(P$14>$C63,P$14-$C63<$C$5),OFFSET(Input!$BJ63,0,P$14-$C63-1),0)","v":0},{"$f":" P63   -    IF(AND(Q$14>$C63,Q$14-$C63<$C$5),OFFSET(Input!$BJ63,0,Q$14-$C63-1),0)","v":0},{"$f":" Q63   -    IF(AND(R$14>$C63,R$14-$C63<$C$5),OFFSET(Input!$BJ63,0,R$14-$C63-1),0)","v":0},{"$f":" R63   -    IF(AND(S$14>$C63,S$14-$C63<$C$5),OFFSET(Input!$BJ63,0,S$14-$C63-1),0)","v":0},{"$f":" S63   -    IF(AND(T$14>$C63,T$14-$C63<$C$5),OFFSET(Input!$BJ63,0,T$14-$C63-1),0)","v":0},{"$f":" T63   -    IF(AND(U$14>$C63,U$14-$C63<$C$5),OFFSET(Input!$BJ63,0,U$14-$C63-1),0)","v":0},{"$f":" U63   -    IF(AND(V$14>$C63,V$14-$C63<$C$5),OFFSET(Input!$BJ63,0,V$14-$C63-1),0)","v":0},{"$f":" V63   -    IF(AND(W$14>$C63,W$14-$C63<$C$5),OFFSET(Input!$BJ63,0,W$14-$C63-1),0)","v":0},{"$f":" W63   -    IF(AND(X$14>$C63,X$14-$C63<$C$5),OFFSET(Input!$BJ63,0,X$14-$C63-1),0)","v":0},{"$f":" X63   -    IF(AND(Y$14>$C63,Y$14-$C63<$C$5),OFFSET(Input!$BJ63,0,Y$14-$C63-1),0)","v":0},{"$f":" Y63   -    IF(AND(Z$14>$C63,Z$14-$C63<$C$5),OFFSET(Input!$BJ63,0,Z$14-$C63-1),0)","v":0},{"$f":" Z63   -    IF(AND(AA$14>$C63,AA$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AA$14-$C63-1),0)","v":0},{"$f":" AA63   -    IF(AND(AB$14>$C63,AB$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AB$14-$C63-1),0)","v":0},{"$f":" AB63   -    IF(AND(AC$14>$C63,AC$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AC$14-$C63-1),0)","v":0},{"$f":" AC63   -    IF(AND(AD$14>$C63,AD$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AD$14-$C63-1),0)","v":0},{"$f":" AD63   -    IF(AND(AE$14>$C63,AE$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AE$14-$C63-1),0)","v":0},{"$f":" AE63   -    IF(AND(AF$14>$C63,AF$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AF$14-$C63-1),0)","v":0},{"$f":" AF63   -    IF(AND(AG$14>$C63,AG$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AG$14-$C63-1),0)","v":0},{"$f":" AG63   -    IF(AND(AH$14>$C63,AH$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AH$14-$C63-1),0)","v":0},{"$f":" AH63   -    IF(AND(AI$14>$C63,AI$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AI$14-$C63-1),0)","v":0},{"$f":" AI63   -    IF(AND(AJ$14>$C63,AJ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AJ$14-$C63-1),0)","v":0},{"$f":" AJ63   -    IF(AND(AK$14>$C63,AK$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AK$14-$C63-1),0)","v":0},{"$f":" AK63   -    IF(AND(AL$14>$C63,AL$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AL$14-$C63-1),0)","v":0},{"$f":" AL63   -    IF(AND(AM$14>$C63,AM$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AM$14-$C63-1),0)","v":0},{"$f":" AM63   -    IF(AND(AN$14>$C63,AN$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AN$14-$C63-1),0)","v":0},{"$f":" AN63   -    IF(AND(AO$14>$C63,AO$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AO$14-$C63-1),0)","v":0},{"$f":" AO63   -    IF(AND(AP$14>$C63,AP$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AP$14-$C63-1),0)","v":0},{"$f":" AP63   -    IF(AND(AQ$14>$C63,AQ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AQ$14-$C63-1),0)","v":0},{"$f":" AQ63   -    IF(AND(AR$14>$C63,AR$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AR$14-$C63-1),0)","v":0},{"$f":" AR63   -    IF(AND(AS$14>$C63,AS$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AS$14-$C63-1),0)","v":0},{"$f":" AS63   -    IF(AND(AT$14>$C63,AT$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AT$14-$C63-1),0)","v":0},{"$f":" AT63   -    IF(AND(AU$14>$C63,AU$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AU$14-$C63-1),0)","v":0},{"$f":" AU63   -    IF(AND(AV$14>$C63,AV$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AV$14-$C63-1),0)","v":0},{"$f":" AV63   -    IF(AND(AW$14>$C63,AW$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AW$14-$C63-1),0)","v":0},{"$f":" AW63   -    IF(AND(AX$14>$C63,AX$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AX$14-$C63-1),0)","v":0},{"$f":" AX63   -    IF(AND(AY$14>$C63,AY$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AY$14-$C63-1),0)","v":0},{"$f":" AY63   -    IF(AND(AZ$14>$C63,AZ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,AZ$14-$C63-1),0)","v":0},{"$f":" AZ63   -    IF(AND(BA$14>$C63,BA$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BA$14-$C63-1),0)","v":0},{"$f":" BA63   -    IF(AND(BB$14>$C63,BB$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BB$14-$C63-1),0)","v":0},{"$f":" BB63   -    IF(AND(BC$14>$C63,BC$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BC$14-$C63-1),0)","v":0},{"$f":" BC63   -    IF(AND(BD$14>$C63,BD$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BD$14-$C63-1),0)","v":0},{"$f":" BD63   -    IF(AND(BE$14>$C63,BE$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BE$14-$C63-1),0)","v":0},{"$f":" BE63   -    IF(AND(BF$14>$C63,BF$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BF$14-$C63-1),0)","v":0},{"$f":" BF63   -    IF(AND(BG$14>$C63,BG$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BG$14-$C63-1),0)","v":0},{"$f":" BG63   -    IF(AND(BH$14>$C63,BH$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BH$14-$C63-1),0)","v":0},{"$f":" BH63   -    IF(AND(BI$14>$C63,BI$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BI$14-$C63-1),0)","v":0},{"$f":" BI63   -    IF(AND(BJ$14>$C63,BJ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BJ$14-$C63-1),0)","v":0},{"$f":" BJ63   -    IF(AND(BK$14>$C63,BK$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BK$14-$C63-1),0)","v":0},{"$f":" BK63   -    IF(AND(BL$14>$C63,BL$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BL$14-$C63-1),0)","v":0},{"$f":" BL63   -    IF(AND(BM$14>$C63,BM$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BM$14-$C63-1),0)","v":0},{"$f":" BM63   -    IF(AND(BN$14>$C63,BN$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BN$14-$C63-1),0)","v":0},{"$f":" BN63   -    IF(AND(BO$14>$C63,BO$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BO$14-$C63-1),0)","v":0},{"$f":" BO63   -    IF(AND(BP$14>$C63,BP$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BP$14-$C63-1),0)","v":0},{"$f":" BP63   -    IF(AND(BQ$14>$C63,BQ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BQ$14-$C63-1),0)","v":0},{"$f":" BQ63   -    IF(AND(BR$14>$C63,BR$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BR$14-$C63-1),0)","v":0},{"$f":" BR63   -    IF(AND(BS$14>$C63,BS$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BS$14-$C63-1),0)","v":0},{"$f":" BS63   -    IF(AND(BT$14>$C63,BT$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BT$14-$C63-1),0)","v":0},{"$f":" BT63   -    IF(AND(BU$14>$C63,BU$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BU$14-$C63-1),0)","v":0},{"$f":" BU63   -    IF(AND(BV$14>$C63,BV$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BV$14-$C63-1),0)","v":0},{"$f":" BV63   -    IF(AND(BW$14>$C63,BW$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BW$14-$C63-1),0)","v":0},{"$f":" BW63   -    IF(AND(BX$14>$C63,BX$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BX$14-$C63-1),0)","v":0},{"$f":" BX63   -    IF(AND(BY$14>$C63,BY$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BY$14-$C63-1),0)","v":0},{"$f":" BY63   -    IF(AND(BZ$14>$C63,BZ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,BZ$14-$C63-1),0)","v":0},{"$f":" BZ63   -    IF(AND(CA$14>$C63,CA$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CA$14-$C63-1),0)","v":0},{"$f":" CA63   -    IF(AND(CB$14>$C63,CB$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CB$14-$C63-1),0)","v":0},{"$f":" CB63   -    IF(AND(CC$14>$C63,CC$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CC$14-$C63-1),0)","v":0},{"$f":" CC63   -    IF(AND(CD$14>$C63,CD$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CD$14-$C63-1),0)","v":0},{"$f":" CD63   -    IF(AND(CE$14>$C63,CE$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CE$14-$C63-1),0)","v":0},{"$f":" CE63   -    IF(AND(CF$14>$C63,CF$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CF$14-$C63-1),0)","v":0},{"$f":" CF63   -    IF(AND(CG$14>$C63,CG$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CG$14-$C63-1),0)","v":0},{"$f":" CG63   -    IF(AND(CH$14>$C63,CH$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CH$14-$C63-1),0)","v":0},{"$f":" CH63   -    IF(AND(CI$14>$C63,CI$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CI$14-$C63-1),0)","v":0},{"$f":" CI63   -    IF(AND(CJ$14>$C63,CJ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CJ$14-$C63-1),0)","v":0},{"$f":" CJ63   -    IF(AND(CK$14>$C63,CK$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CK$14-$C63-1),0)","v":0},{"$f":" CK63   -    IF(AND(CL$14>$C63,CL$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CL$14-$C63-1),0)","v":0},{"$f":" CL63   -    IF(AND(CM$14>$C63,CM$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CM$14-$C63-1),0)","v":0},{"$f":" CM63   -    IF(AND(CN$14>$C63,CN$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CN$14-$C63-1),0)","v":0},{"$f":" CN63   -    IF(AND(CO$14>$C63,CO$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CO$14-$C63-1),0)","v":0},{"$f":" CO63   -    IF(AND(CP$14>$C63,CP$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CP$14-$C63-1),0)","v":0},{"$f":" CP63   -    IF(AND(CQ$14>$C63,CQ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CQ$14-$C63-1),0)","v":0},{"$f":" CQ63   -    IF(AND(CR$14>$C63,CR$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CR$14-$C63-1),0)","v":0},{"$f":" CR63   -    IF(AND(CS$14>$C63,CS$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CS$14-$C63-1),0)","v":0},{"$f":" CS63   -    IF(AND(CT$14>$C63,CT$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CT$14-$C63-1),0)","v":0},{"$f":" CT63   -    IF(AND(CU$14>$C63,CU$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CU$14-$C63-1),0)","v":0},{"$f":" CU63   -    IF(AND(CV$14>$C63,CV$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CV$14-$C63-1),0)","v":0},{"$f":" CV63   -    IF(AND(CW$14>$C63,CW$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CW$14-$C63-1),0)","v":0},{"$f":" CW63   -    IF(AND(CX$14>$C63,CX$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CX$14-$C63-1),0)","v":0},{"$f":" CX63   -    IF(AND(CY$14>$C63,CY$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CY$14-$C63-1),0)","v":0},{"$f":" CY63   -    IF(AND(CZ$14>$C63,CZ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,CZ$14-$C63-1),0)","v":0},{"$f":" CZ63   -    IF(AND(DA$14>$C63,DA$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DA$14-$C63-1),0)","v":0},{"$f":" DA63   -    IF(AND(DB$14>$C63,DB$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DB$14-$C63-1),0)","v":0},{"$f":" DB63   -    IF(AND(DC$14>$C63,DC$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DC$14-$C63-1),0)","v":0},{"$f":" DC63   -    IF(AND(DD$14>$C63,DD$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DD$14-$C63-1),0)","v":0},{"$f":" DD63   -    IF(AND(DE$14>$C63,DE$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DE$14-$C63-1),0)","v":0},{"$f":" DE63   -    IF(AND(DF$14>$C63,DF$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DF$14-$C63-1),0)","v":0},{"$f":" DF63   -    IF(AND(DG$14>$C63,DG$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DG$14-$C63-1),0)","v":0},{"$f":" DG63   -    IF(AND(DH$14>$C63,DH$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DH$14-$C63-1),0)","v":0},{"$f":" DH63   -    IF(AND(DI$14>$C63,DI$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DI$14-$C63-1),0)","v":0},{"$f":" DI63   -    IF(AND(DJ$14>$C63,DJ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DJ$14-$C63-1),0)","v":0},{"$f":" DJ63   -    IF(AND(DK$14>$C63,DK$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DK$14-$C63-1),0)","v":0},{"$f":" DK63   -    IF(AND(DL$14>$C63,DL$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DL$14-$C63-1),0)","v":0},{"$f":" DL63   -    IF(AND(DM$14>$C63,DM$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DM$14-$C63-1),0)","v":0},{"$f":" DM63   -    IF(AND(DN$14>$C63,DN$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DN$14-$C63-1),0)","v":0},{"$f":" DN63   -    IF(AND(DO$14>$C63,DO$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DO$14-$C63-1),0)","v":0},{"$f":" DO63   -    IF(AND(DP$14>$C63,DP$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DP$14-$C63-1),0)","v":0},{"$f":" DP63   -    IF(AND(DQ$14>$C63,DQ$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DQ$14-$C63-1),0)","v":0},{"$f":" DQ63   -    IF(AND(DR$14>$C63,DR$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DR$14-$C63-1),0)","v":0},{"$f":" DR63   -    IF(AND(DS$14>$C63,DS$14-$C63<$C$5),OFFSET(Input!$BJ63,0,DS$14-$C63-1),0)","v":0}]
[{"$f":"Calcs!A103","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E103),1,Calcs!E103)*Periods,0)","v":4},{"$f":"ROUND(MAX(B103,Input!Z103*Periods),0)","v":4},null,null,0,{"$f":" F103   -    IF(AND(G$14>$C103,G$14-$C103<$C$5),OFFSET(Input!$BJ103,0,G$14-$C103-1),0)","v":0},{"$f":" G103   -    IF(AND(H$14>$C103,H$14-$C103<$C$5),OFFSET(Input!$BJ103,0,H$14-$C103-1),0)","v":0},{"$f":" H103   -    IF(AND(I$14>$C103,I$14-$C103<$C$5),OFFSET(Input!$BJ103,0,I$14-$C103-1),0)","v":0},{"$f":" I103   -    IF(AND(J$14>$C103,J$14-$C103<$C$5),OFFSET(Input!$BJ103,0,J$14-$C103-1),0)","v":0},{"$f":" J103   -    IF(AND(K$14>$C103,K$14-$C103<$C$5),OFFSET(Input!$BJ103,0,K$14-$C103-1),0)","v":0},{"$f":" K103   -    IF(AND(L$14>$C103,L$14-$C103<$C$5),OFFSET(Input!$BJ103,0,L$14-$C103-1),0)","v":0},{"$f":" L103   -    IF(AND(M$14>$C103,M$14-$C103<$C$5),OFFSET(Input!$BJ103,0,M$14-$C103-1),0)","v":0},{"$f":" M103   -    IF(AND(N$14>$C103,N$14-$C103<$C$5),OFFSET(Input!$BJ103,0,N$14-$C103-1),0)","v":0},{"$f":" N103   -    IF(AND(O$14>$C103,O$14-$C103<$C$5),OFFSET(Input!$BJ103,0,O$14-$C103-1),0)","v":0},{"$f":" O103   -    IF(AND(P$14>$C103,P$14-$C103<$C$5),OFFSET(Input!$BJ103,0,P$14-$C103-1),0)","v":0},{"$f":" P103   -    IF(AND(Q$14>$C103,Q$14-$C103<$C$5),OFFSET(Input!$BJ103,0,Q$14-$C103-1),0)","v":0},{"$f":" Q103   -    IF(AND(R$14>$C103,R$14-$C103<$C$5),OFFSET(Input!$BJ103,0,R$14-$C103-1),0)","v":0},{"$f":" R103   -    IF(AND(S$14>$C103,S$14-$C103<$C$5),OFFSET(Input!$BJ103,0,S$14-$C103-1),0)","v":0},{"$f":" S103   -    IF(AND(T$14>$C103,T$14-$C103<$C$5),OFFSET(Input!$BJ103,0,T$14-$C103-1),0)","v":0},{"$f":" T103   -    IF(AND(U$14>$C103,U$14-$C103<$C$5),OFFSET(Input!$BJ103,0,U$14-$C103-1),0)","v":0},{"$f":" U103   -    IF(AND(V$14>$C103,V$14-$C103<$C$5),OFFSET(Input!$BJ103,0,V$14-$C103-1),0)","v":0},{"$f":" V103   -    IF(AND(W$14>$C103,W$14-$C103<$C$5),OFFSET(Input!$BJ103,0,W$14-$C103-1),0)","v":0},{"$f":" W103   -    IF(AND(X$14>$C103,X$14-$C103<$C$5),OFFSET(Input!$BJ103,0,X$14-$C103-1),0)","v":0},{"$f":" X103   -    IF(AND(Y$14>$C103,Y$14-$C103<$C$5),OFFSET(Input!$BJ103,0,Y$14-$C103-1),0)","v":0},{"$f":" Y103   -    IF(AND(Z$14>$C103,Z$14-$C103<$C$5),OFFSET(Input!$BJ103,0,Z$14-$C103-1),0)","v":0},{"$f":" Z103   -    IF(AND(AA$14>$C103,AA$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AA$14-$C103-1),0)","v":0},{"$f":" AA103   -    IF(AND(AB$14>$C103,AB$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AB$14-$C103-1),0)","v":0},{"$f":" AB103   -    IF(AND(AC$14>$C103,AC$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AC$14-$C103-1),0)","v":0},{"$f":" AC103   -    IF(AND(AD$14>$C103,AD$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AD$14-$C103-1),0)","v":0},{"$f":" AD103   -    IF(AND(AE$14>$C103,AE$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AE$14-$C103-1),0)","v":0},{"$f":" AE103   -    IF(AND(AF$14>$C103,AF$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AF$14-$C103-1),0)","v":0},{"$f":" AF103   -    IF(AND(AG$14>$C103,AG$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AG$14-$C103-1),0)","v":0},{"$f":" AG103   -    IF(AND(AH$14>$C103,AH$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AH$14-$C103-1),0)","v":0},{"$f":" AH103   -    IF(AND(AI$14>$C103,AI$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AI$14-$C103-1),0)","v":0},{"$f":" AI103   -    IF(AND(AJ$14>$C103,AJ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AJ$14-$C103-1),0)","v":0},{"$f":" AJ103   -    IF(AND(AK$14>$C103,AK$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AK$14-$C103-1),0)","v":0},{"$f":" AK103   -    IF(AND(AL$14>$C103,AL$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AL$14-$C103-1),0)","v":0},{"$f":" AL103   -    IF(AND(AM$14>$C103,AM$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AM$14-$C103-1),0)","v":0},{"$f":" AM103   -    IF(AND(AN$14>$C103,AN$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AN$14-$C103-1),0)","v":0},{"$f":" AN103   -    IF(AND(AO$14>$C103,AO$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AO$14-$C103-1),0)","v":0},{"$f":" AO103   -    IF(AND(AP$14>$C103,AP$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AP$14-$C103-1),0)","v":0},{"$f":" AP103   -    IF(AND(AQ$14>$C103,AQ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AQ$14-$C103-1),0)","v":0},{"$f":" AQ103   -    IF(AND(AR$14>$C103,AR$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AR$14-$C103-1),0)","v":0},{"$f":" AR103   -    IF(AND(AS$14>$C103,AS$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AS$14-$C103-1),0)","v":0},{"$f":" AS103   -    IF(AND(AT$14>$C103,AT$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AT$14-$C103-1),0)","v":0},{"$f":" AT103   -    IF(AND(AU$14>$C103,AU$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AU$14-$C103-1),0)","v":0},{"$f":" AU103   -    IF(AND(AV$14>$C103,AV$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AV$14-$C103-1),0)","v":0},{"$f":" AV103   -    IF(AND(AW$14>$C103,AW$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AW$14-$C103-1),0)","v":0},{"$f":" AW103   -    IF(AND(AX$14>$C103,AX$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AX$14-$C103-1),0)","v":0},{"$f":" AX103   -    IF(AND(AY$14>$C103,AY$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AY$14-$C103-1),0)","v":0},{"$f":" AY103   -    IF(AND(AZ$14>$C103,AZ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,AZ$14-$C103-1),0)","v":0},{"$f":" AZ103   -    IF(AND(BA$14>$C103,BA$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BA$14-$C103-1),0)","v":0},{"$f":" BA103   -    IF(AND(BB$14>$C103,BB$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BB$14-$C103-1),0)","v":0},{"$f":" BB103   -    IF(AND(BC$14>$C103,BC$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BC$14-$C103-1),0)","v":0},{"$f":" BC103   -    IF(AND(BD$14>$C103,BD$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BD$14-$C103-1),0)","v":0},{"$f":" BD103   -    IF(AND(BE$14>$C103,BE$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BE$14-$C103-1),0)","v":0},{"$f":" BE103   -    IF(AND(BF$14>$C103,BF$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BF$14-$C103-1),0)","v":0},{"$f":" BF103   -    IF(AND(BG$14>$C103,BG$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BG$14-$C103-1),0)","v":0},{"$f":" BG103   -    IF(AND(BH$14>$C103,BH$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BH$14-$C103-1),0)","v":0},{"$f":" BH103   -    IF(AND(BI$14>$C103,BI$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BI$14-$C103-1),0)","v":0},{"$f":" BI103   -    IF(AND(BJ$14>$C103,BJ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BJ$14-$C103-1),0)","v":0},{"$f":" BJ103   -    IF(AND(BK$14>$C103,BK$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BK$14-$C103-1),0)","v":0},{"$f":" BK103   -    IF(AND(BL$14>$C103,BL$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BL$14-$C103-1),0)","v":0},{"$f":" BL103   -    IF(AND(BM$14>$C103,BM$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BM$14-$C103-1),0)","v":0},{"$f":" BM103   -    IF(AND(BN$14>$C103,BN$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BN$14-$C103-1),0)","v":0},{"$f":" BN103   -    IF(AND(BO$14>$C103,BO$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BO$14-$C103-1),0)","v":0},{"$f":" BO103   -    IF(AND(BP$14>$C103,BP$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BP$14-$C103-1),0)","v":0},{"$f":" BP103   -    IF(AND(BQ$14>$C103,BQ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BQ$14-$C103-1),0)","v":0},{"$f":" BQ103   -    IF(AND(BR$14>$C103,BR$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BR$14-$C103-1),0)","v":0},{"$f":" BR103   -    IF(AND(BS$14>$C103,BS$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BS$14-$C103-1),0)","v":0},{"$f":" BS103   -    IF(AND(BT$14>$C103,BT$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BT$14-$C103-1),0)","v":0},{"$f":" BT103   -    IF(AND(BU$14>$C103,BU$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BU$14-$C103-1),0)","v":0},{"$f":" BU103   -    IF(AND(BV$14>$C103,BV$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BV$14-$C103-1),0)","v":0},{"$f":" BV103   -    IF(AND(BW$14>$C103,BW$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BW$14-$C103-1),0)","v":0},{"$f":" BW103   -    IF(AND(BX$14>$C103,BX$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BX$14-$C103-1),0)","v":0},{"$f":" BX103   -    IF(AND(BY$14>$C103,BY$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BY$14-$C103-1),0)","v":0},{"$f":" BY103   -    IF(AND(BZ$14>$C103,BZ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,BZ$14-$C103-1),0)","v":0},{"$f":" BZ103   -    IF(AND(CA$14>$C103,CA$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CA$14-$C103-1),0)","v":0},{"$f":" CA103   -    IF(AND(CB$14>$C103,CB$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CB$14-$C103-1),0)","v":0},{"$f":" CB103   -    IF(AND(CC$14>$C103,CC$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CC$14-$C103-1),0)","v":0},{"$f":" CC103   -    IF(AND(CD$14>$C103,CD$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CD$14-$C103-1),0)","v":0},{"$f":" CD103   -    IF(AND(CE$14>$C103,CE$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CE$14-$C103-1),0)","v":0},{"$f":" CE103   -    IF(AND(CF$14>$C103,CF$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CF$14-$C103-1),0)","v":0},{"$f":" CF103   -    IF(AND(CG$14>$C103,CG$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CG$14-$C103-1),0)","v":0},{"$f":" CG103   -    IF(AND(CH$14>$C103,CH$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CH$14-$C103-1),0)","v":0},{"$f":" CH103   -    IF(AND(CI$14>$C103,CI$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CI$14-$C103-1),0)","v":0},{"$f":" CI103   -    IF(AND(CJ$14>$C103,CJ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CJ$14-$C103-1),0)","v":0},{"$f":" CJ103   -    IF(AND(CK$14>$C103,CK$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CK$14-$C103-1),0)","v":0},{"$f":" CK103   -    IF(AND(CL$14>$C103,CL$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CL$14-$C103-1),0)","v":0},{"$f":" CL103   -    IF(AND(CM$14>$C103,CM$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CM$14-$C103-1),0)","v":0},{"$f":" CM103   -    IF(AND(CN$14>$C103,CN$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CN$14-$C103-1),0)","v":0},{"$f":" CN103   -    IF(AND(CO$14>$C103,CO$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CO$14-$C103-1),0)","v":0},{"$f":" CO103   -    IF(AND(CP$14>$C103,CP$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CP$14-$C103-1),0)","v":0},{"$f":" CP103   -    IF(AND(CQ$14>$C103,CQ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CQ$14-$C103-1),0)","v":0},{"$f":" CQ103   -    IF(AND(CR$14>$C103,CR$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CR$14-$C103-1),0)","v":0},{"$f":" CR103   -    IF(AND(CS$14>$C103,CS$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CS$14-$C103-1),0)","v":0},{"$f":" CS103   -    IF(AND(CT$14>$C103,CT$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CT$14-$C103-1),0)","v":0},{"$f":" CT103   -    IF(AND(CU$14>$C103,CU$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CU$14-$C103-1),0)","v":0},{"$f":" CU103   -    IF(AND(CV$14>$C103,CV$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CV$14-$C103-1),0)","v":0},{"$f":" CV103   -    IF(AND(CW$14>$C103,CW$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CW$14-$C103-1),0)","v":0},{"$f":" CW103   -    IF(AND(CX$14>$C103,CX$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CX$14-$C103-1),0)","v":0},{"$f":" CX103   -    IF(AND(CY$14>$C103,CY$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CY$14-$C103-1),0)","v":0},{"$f":" CY103   -    IF(AND(CZ$14>$C103,CZ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,CZ$14-$C103-1),0)","v":0},{"$f":" CZ103   -    IF(AND(DA$14>$C103,DA$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DA$14-$C103-1),0)","v":0},{"$f":" DA103   -    IF(AND(DB$14>$C103,DB$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DB$14-$C103-1),0)","v":0},{"$f":" DB103   -    IF(AND(DC$14>$C103,DC$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DC$14-$C103-1),0)","v":0},{"$f":" DC103   -    IF(AND(DD$14>$C103,DD$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DD$14-$C103-1),0)","v":0},{"$f":" DD103   -    IF(AND(DE$14>$C103,DE$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DE$14-$C103-1),0)","v":0},{"$f":" DE103   -    IF(AND(DF$14>$C103,DF$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DF$14-$C103-1),0)","v":0},{"$f":" DF103   -    IF(AND(DG$14>$C103,DG$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DG$14-$C103-1),0)","v":0},{"$f":" DG103   -    IF(AND(DH$14>$C103,DH$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DH$14-$C103-1),0)","v":0},{"$f":" DH103   -    IF(AND(DI$14>$C103,DI$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DI$14-$C103-1),0)","v":0},{"$f":" DI103   -    IF(AND(DJ$14>$C103,DJ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DJ$14-$C103-1),0)","v":0},{"$f":" DJ103   -    IF(AND(DK$14>$C103,DK$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DK$14-$C103-1),0)","v":0},{"$f":" DK103   -    IF(AND(DL$14>$C103,DL$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DL$14-$C103-1),0)","v":0},{"$f":" DL103   -    IF(AND(DM$14>$C103,DM$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DM$14-$C103-1),0)","v":0},{"$f":" DM103   -    IF(AND(DN$14>$C103,DN$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DN$14-$C103-1),0)","v":0},{"$f":" DN103   -    IF(AND(DO$14>$C103,DO$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DO$14-$C103-1),0)","v":0},{"$f":" DO103   -    IF(AND(DP$14>$C103,DP$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DP$14-$C103-1),0)","v":0},{"$f":" DP103   -    IF(AND(DQ$14>$C103,DQ$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DQ$14-$C103-1),0)","v":0},{"$f":" DQ103   -    IF(AND(DR$14>$C103,DR$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DR$14-$C103-1),0)","v":0},{"$f":" DR103   -    IF(AND(DS$14>$C103,DS$14-$C103<$C$5),OFFSET(Input!$BJ103,0,DS$14-$C103-1),0)","v":0}]
[{"$f":"Calcs!A114","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E114),1,Calcs!E114)*Periods,0)","v":4},{"$f":"ROUND(MAX(B114,Input!Z114*Periods),0)","v":4},null,null,0,{"$f":" F114   -    IF(AND(G$14>$C114,G$14-$C114<$C$5),OFFSET(Input!$BJ114,0,G$14-$C114-1),0)","v":0},{"$f":" G114   -    IF(AND(H$14>$C114,H$14-$C114<$C$5),OFFSET(Input!$BJ114,0,H$14-$C114-1),0)","v":0},{"$f":" H114   -    IF(AND(I$14>$C114,I$14-$C114<$C$5),OFFSET(Input!$BJ114,0,I$14-$C114-1),0)","v":0},{"$f":" I114   -    IF(AND(J$14>$C114,J$14-$C114<$C$5),OFFSET(Input!$BJ114,0,J$14-$C114-1),0)","v":0},{"$f":" J114   -    IF(AND(K$14>$C114,K$14-$C114<$C$5),OFFSET(Input!$BJ114,0,K$14-$C114-1),0)","v":0},{"$f":" K114   -    IF(AND(L$14>$C114,L$14-$C114<$C$5),OFFSET(Input!$BJ114,0,L$14-$C114-1),0)","v":0},{"$f":" L114   -    IF(AND(M$14>$C114,M$14-$C114<$C$5),OFFSET(Input!$BJ114,0,M$14-$C114-1),0)","v":0},{"$f":" M114   -    IF(AND(N$14>$C114,N$14-$C114<$C$5),OFFSET(Input!$BJ114,0,N$14-$C114-1),0)","v":0},{"$f":" N114   -    IF(AND(O$14>$C114,O$14-$C114<$C$5),OFFSET(Input!$BJ114,0,O$14-$C114-1),0)","v":0},{"$f":" O114   -    IF(AND(P$14>$C114,P$14-$C114<$C$5),OFFSET(Input!$BJ114,0,P$14-$C114-1),0)","v":0},{"$f":" P114   -    IF(AND(Q$14>$C114,Q$14-$C114<$C$5),OFFSET(Input!$BJ114,0,Q$14-$C114-1),0)","v":0},{"$f":" Q114   -    IF(AND(R$14>$C114,R$14-$C114<$C$5),OFFSET(Input!$BJ114,0,R$14-$C114-1),0)","v":0},{"$f":" R114   -    IF(AND(S$14>$C114,S$14-$C114<$C$5),OFFSET(Input!$BJ114,0,S$14-$C114-1),0)","v":0},{"$f":" S114   -    IF(AND(T$14>$C114,T$14-$C114<$C$5),OFFSET(Input!$BJ114,0,T$14-$C114-1),0)","v":0},{"$f":" T114   -    IF(AND(U$14>$C114,U$14-$C114<$C$5),OFFSET(Input!$BJ114,0,U$14-$C114-1),0)","v":0},{"$f":" U114   -    IF(AND(V$14>$C114,V$14-$C114<$C$5),OFFSET(Input!$BJ114,0,V$14-$C114-1),0)","v":0},{"$f":" V114   -    IF(AND(W$14>$C114,W$14-$C114<$C$5),OFFSET(Input!$BJ114,0,W$14-$C114-1),0)","v":0},{"$f":" W114   -    IF(AND(X$14>$C114,X$14-$C114<$C$5),OFFSET(Input!$BJ114,0,X$14-$C114-1),0)","v":0},{"$f":" X114   -    IF(AND(Y$14>$C114,Y$14-$C114<$C$5),OFFSET(Input!$BJ114,0,Y$14-$C114-1),0)","v":0},{"$f":" Y114   -    IF(AND(Z$14>$C114,Z$14-$C114<$C$5),OFFSET(Input!$BJ114,0,Z$14-$C114-1),0)","v":0},{"$f":" Z114   -    IF(AND(AA$14>$C114,AA$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AA$14-$C114-1),0)","v":0},{"$f":" AA114   -    IF(AND(AB$14>$C114,AB$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AB$14-$C114-1),0)","v":0},{"$f":" AB114   -    IF(AND(AC$14>$C114,AC$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AC$14-$C114-1),0)","v":0},{"$f":" AC114   -    IF(AND(AD$14>$C114,AD$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AD$14-$C114-1),0)","v":0},{"$f":" AD114   -    IF(AND(AE$14>$C114,AE$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AE$14-$C114-1),0)","v":0},{"$f":" AE114   -    IF(AND(AF$14>$C114,AF$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AF$14-$C114-1),0)","v":0},{"$f":" AF114   -    IF(AND(AG$14>$C114,AG$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AG$14-$C114-1),0)","v":0},{"$f":" AG114   -    IF(AND(AH$14>$C114,AH$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AH$14-$C114-1),0)","v":0},{"$f":" AH114   -    IF(AND(AI$14>$C114,AI$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AI$14-$C114-1),0)","v":0},{"$f":" AI114   -    IF(AND(AJ$14>$C114,AJ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AJ$14-$C114-1),0)","v":0},{"$f":" AJ114   -    IF(AND(AK$14>$C114,AK$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AK$14-$C114-1),0)","v":0},{"$f":" AK114   -    IF(AND(AL$14>$C114,AL$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AL$14-$C114-1),0)","v":0},{"$f":" AL114   -    IF(AND(AM$14>$C114,AM$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AM$14-$C114-1),0)","v":0},{"$f":" AM114   -    IF(AND(AN$14>$C114,AN$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AN$14-$C114-1),0)","v":0},{"$f":" AN114   -    IF(AND(AO$14>$C114,AO$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AO$14-$C114-1),0)","v":0},{"$f":" AO114   -    IF(AND(AP$14>$C114,AP$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AP$14-$C114-1),0)","v":0},{"$f":" AP114   -    IF(AND(AQ$14>$C114,AQ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AQ$14-$C114-1),0)","v":0},{"$f":" AQ114   -    IF(AND(AR$14>$C114,AR$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AR$14-$C114-1),0)","v":0},{"$f":" AR114   -    IF(AND(AS$14>$C114,AS$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AS$14-$C114-1),0)","v":0},{"$f":" AS114   -    IF(AND(AT$14>$C114,AT$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AT$14-$C114-1),0)","v":0},{"$f":" AT114   -    IF(AND(AU$14>$C114,AU$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AU$14-$C114-1),0)","v":0},{"$f":" AU114   -    IF(AND(AV$14>$C114,AV$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AV$14-$C114-1),0)","v":0},{"$f":" AV114   -    IF(AND(AW$14>$C114,AW$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AW$14-$C114-1),0)","v":0},{"$f":" AW114   -    IF(AND(AX$14>$C114,AX$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AX$14-$C114-1),0)","v":0},{"$f":" AX114   -    IF(AND(AY$14>$C114,AY$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AY$14-$C114-1),0)","v":0},{"$f":" AY114   -    IF(AND(AZ$14>$C114,AZ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,AZ$14-$C114-1),0)","v":0},{"$f":" AZ114   -    IF(AND(BA$14>$C114,BA$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BA$14-$C114-1),0)","v":0},{"$f":" BA114   -    IF(AND(BB$14>$C114,BB$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BB$14-$C114-1),0)","v":0},{"$f":" BB114   -    IF(AND(BC$14>$C114,BC$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BC$14-$C114-1),0)","v":0},{"$f":" BC114   -    IF(AND(BD$14>$C114,BD$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BD$14-$C114-1),0)","v":0},{"$f":" BD114   -    IF(AND(BE$14>$C114,BE$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BE$14-$C114-1),0)","v":0},{"$f":" BE114   -    IF(AND(BF$14>$C114,BF$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BF$14-$C114-1),0)","v":0},{"$f":" BF114   -    IF(AND(BG$14>$C114,BG$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BG$14-$C114-1),0)","v":0},{"$f":" BG114   -    IF(AND(BH$14>$C114,BH$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BH$14-$C114-1),0)","v":0},{"$f":" BH114   -    IF(AND(BI$14>$C114,BI$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BI$14-$C114-1),0)","v":0},{"$f":" BI114   -    IF(AND(BJ$14>$C114,BJ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BJ$14-$C114-1),0)","v":0},{"$f":" BJ114   -    IF(AND(BK$14>$C114,BK$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BK$14-$C114-1),0)","v":0},{"$f":" BK114   -    IF(AND(BL$14>$C114,BL$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BL$14-$C114-1),0)","v":0},{"$f":" BL114   -    IF(AND(BM$14>$C114,BM$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BM$14-$C114-1),0)","v":0},{"$f":" BM114   -    IF(AND(BN$14>$C114,BN$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BN$14-$C114-1),0)","v":0},{"$f":" BN114   -    IF(AND(BO$14>$C114,BO$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BO$14-$C114-1),0)","v":0},{"$f":" BO114   -    IF(AND(BP$14>$C114,BP$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BP$14-$C114-1),0)","v":0},{"$f":" BP114   -    IF(AND(BQ$14>$C114,BQ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BQ$14-$C114-1),0)","v":0},{"$f":" BQ114   -    IF(AND(BR$14>$C114,BR$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BR$14-$C114-1),0)","v":0},{"$f":" BR114   -    IF(AND(BS$14>$C114,BS$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BS$14-$C114-1),0)","v":0},{"$f":" BS114   -    IF(AND(BT$14>$C114,BT$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BT$14-$C114-1),0)","v":0},{"$f":" BT114   -    IF(AND(BU$14>$C114,BU$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BU$14-$C114-1),0)","v":0},{"$f":" BU114   -    IF(AND(BV$14>$C114,BV$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BV$14-$C114-1),0)","v":0},{"$f":" BV114   -    IF(AND(BW$14>$C114,BW$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BW$14-$C114-1),0)","v":0},{"$f":" BW114   -    IF(AND(BX$14>$C114,BX$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BX$14-$C114-1),0)","v":0},{"$f":" BX114   -    IF(AND(BY$14>$C114,BY$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BY$14-$C114-1),0)","v":0},{"$f":" BY114   -    IF(AND(BZ$14>$C114,BZ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,BZ$14-$C114-1),0)","v":0},{"$f":" BZ114   -    IF(AND(CA$14>$C114,CA$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CA$14-$C114-1),0)","v":0},{"$f":" CA114   -    IF(AND(CB$14>$C114,CB$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CB$14-$C114-1),0)","v":0},{"$f":" CB114   -    IF(AND(CC$14>$C114,CC$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CC$14-$C114-1),0)","v":0},{"$f":" CC114   -    IF(AND(CD$14>$C114,CD$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CD$14-$C114-1),0)","v":0},{"$f":" CD114   -    IF(AND(CE$14>$C114,CE$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CE$14-$C114-1),0)","v":0},{"$f":" CE114   -    IF(AND(CF$14>$C114,CF$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CF$14-$C114-1),0)","v":0},{"$f":" CF114   -    IF(AND(CG$14>$C114,CG$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CG$14-$C114-1),0)","v":0},{"$f":" CG114   -    IF(AND(CH$14>$C114,CH$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CH$14-$C114-1),0)","v":0},{"$f":" CH114   -    IF(AND(CI$14>$C114,CI$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CI$14-$C114-1),0)","v":0},{"$f":" CI114   -    IF(AND(CJ$14>$C114,CJ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CJ$14-$C114-1),0)","v":0},{"$f":" CJ114   -    IF(AND(CK$14>$C114,CK$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CK$14-$C114-1),0)","v":0},{"$f":" CK114   -    IF(AND(CL$14>$C114,CL$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CL$14-$C114-1),0)","v":0},{"$f":" CL114   -    IF(AND(CM$14>$C114,CM$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CM$14-$C114-1),0)","v":0},{"$f":" CM114   -    IF(AND(CN$14>$C114,CN$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CN$14-$C114-1),0)","v":0},{"$f":" CN114   -    IF(AND(CO$14>$C114,CO$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CO$14-$C114-1),0)","v":0},{"$f":" CO114   -    IF(AND(CP$14>$C114,CP$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CP$14-$C114-1),0)","v":0},{"$f":" CP114   -    IF(AND(CQ$14>$C114,CQ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CQ$14-$C114-1),0)","v":0},{"$f":" CQ114   -    IF(AND(CR$14>$C114,CR$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CR$14-$C114-1),0)","v":0},{"$f":" CR114   -    IF(AND(CS$14>$C114,CS$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CS$14-$C114-1),0)","v":0},{"$f":" CS114   -    IF(AND(CT$14>$C114,CT$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CT$14-$C114-1),0)","v":0},{"$f":" CT114   -    IF(AND(CU$14>$C114,CU$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CU$14-$C114-1),0)","v":0},{"$f":" CU114   -    IF(AND(CV$14>$C114,CV$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CV$14-$C114-1),0)","v":0},{"$f":" CV114   -    IF(AND(CW$14>$C114,CW$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CW$14-$C114-1),0)","v":0},{"$f":" CW114   -    IF(AND(CX$14>$C114,CX$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CX$14-$C114-1),0)","v":0},{"$f":" CX114   -    IF(AND(CY$14>$C114,CY$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CY$14-$C114-1),0)","v":0},{"$f":" CY114   -    IF(AND(CZ$14>$C114,CZ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,CZ$14-$C114-1),0)","v":0},{"$f":" CZ114   -    IF(AND(DA$14>$C114,DA$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DA$14-$C114-1),0)","v":0},{"$f":" DA114   -    IF(AND(DB$14>$C114,DB$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DB$14-$C114-1),0)","v":0},{"$f":" DB114   -    IF(AND(DC$14>$C114,DC$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DC$14-$C114-1),0)","v":0},{"$f":" DC114   -    IF(AND(DD$14>$C114,DD$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DD$14-$C114-1),0)","v":0},{"$f":" DD114   -    IF(AND(DE$14>$C114,DE$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DE$14-$C114-1),0)","v":0},{"$f":" DE114   -    IF(AND(DF$14>$C114,DF$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DF$14-$C114-1),0)","v":0},{"$f":" DF114   -    IF(AND(DG$14>$C114,DG$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DG$14-$C114-1),0)","v":0},{"$f":" DG114   -    IF(AND(DH$14>$C114,DH$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DH$14-$C114-1),0)","v":0},{"$f":" DH114   -    IF(AND(DI$14>$C114,DI$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DI$14-$C114-1),0)","v":0},{"$f":" DI114   -    IF(AND(DJ$14>$C114,DJ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DJ$14-$C114-1),0)","v":0},{"$f":" DJ114   -    IF(AND(DK$14>$C114,DK$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DK$14-$C114-1),0)","v":0},{"$f":" DK114   -    IF(AND(DL$14>$C114,DL$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DL$14-$C114-1),0)","v":0},{"$f":" DL114   -    IF(AND(DM$14>$C114,DM$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DM$14-$C114-1),0)","v":0},{"$f":" DM114   -    IF(AND(DN$14>$C114,DN$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DN$14-$C114-1),0)","v":0},{"$f":" DN114   -    IF(AND(DO$14>$C114,DO$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DO$14-$C114-1),0)","v":0},{"$f":" DO114   -    IF(AND(DP$14>$C114,DP$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DP$14-$C114-1),0)","v":0},{"$f":" DP114   -    IF(AND(DQ$14>$C114,DQ$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DQ$14-$C114-1),0)","v":0},{"$f":" DQ114   -    IF(AND(DR$14>$C114,DR$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DR$14-$C114-1),0)","v":0},{"$f":" DR114   -    IF(AND(DS$14>$C114,DS$14-$C114<$C$5),OFFSET(Input!$BJ114,0,DS$14-$C114-1),0)","v":0}]
[{"$f":"Calcs!A154","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E154),1,Calcs!E154)*Periods,0)","v":4},{"$f":"ROUND(MAX(B154,Input!Z154*Periods),0)","v":4},null,null,0,{"$f":" F154   -    IF(AND(G$14>$C154,G$14-$C154<$C$5),OFFSET(Input!$BJ154,0,G$14-$C154-1),0)","v":0},{"$f":" G154   -    IF(AND(H$14>$C154,H$14-$C154<$C$5),OFFSET(Input!$BJ154,0,H$14-$C154-1),0)","v":0},{"$f":" H154   -    IF(AND(I$14>$C154,I$14-$C154<$C$5),OFFSET(Input!$BJ154,0,I$14-$C154-1),0)","v":0},{"$f":" I154   -    IF(AND(J$14>$C154,J$14-$C154<$C$5),OFFSET(Input!$BJ154,0,J$14-$C154-1),0)","v":0},{"$f":" J154   -    IF(AND(K$14>$C154,K$14-$C154<$C$5),OFFSET(Input!$BJ154,0,K$14-$C154-1),0)","v":0},{"$f":" K154   -    IF(AND(L$14>$C154,L$14-$C154<$C$5),OFFSET(Input!$BJ154,0,L$14-$C154-1),0)","v":0},{"$f":" L154   -    IF(AND(M$14>$C154,M$14-$C154<$C$5),OFFSET(Input!$BJ154,0,M$14-$C154-1),0)","v":0},{"$f":" M154   -    IF(AND(N$14>$C154,N$14-$C154<$C$5),OFFSET(Input!$BJ154,0,N$14-$C154-1),0)","v":0},{"$f":" N154   -    IF(AND(O$14>$C154,O$14-$C154<$C$5),OFFSET(Input!$BJ154,0,O$14-$C154-1),0)","v":0},{"$f":" O154   -    IF(AND(P$14>$C154,P$14-$C154<$C$5),OFFSET(Input!$BJ154,0,P$14-$C154-1),0)","v":0},{"$f":" P154   -    IF(AND(Q$14>$C154,Q$14-$C154<$C$5),OFFSET(Input!$BJ154,0,Q$14-$C154-1),0)","v":0},{"$f":" Q154   -    IF(AND(R$14>$C154,R$14-$C154<$C$5),OFFSET(Input!$BJ154,0,R$14-$C154-1),0)","v":0},{"$f":" R154   -    IF(AND(S$14>$C154,S$14-$C154<$C$5),OFFSET(Input!$BJ154,0,S$14-$C154-1),0)","v":0},{"$f":" S154   -    IF(AND(T$14>$C154,T$14-$C154<$C$5),OFFSET(Input!$BJ154,0,T$14-$C154-1),0)","v":0},{"$f":" T154   -    IF(AND(U$14>$C154,U$14-$C154<$C$5),OFFSET(Input!$BJ154,0,U$14-$C154-1),0)","v":0},{"$f":" U154   -    IF(AND(V$14>$C154,V$14-$C154<$C$5),OFFSET(Input!$BJ154,0,V$14-$C154-1),0)","v":0},{"$f":" V154   -    IF(AND(W$14>$C154,W$14-$C154<$C$5),OFFSET(Input!$BJ154,0,W$14-$C154-1),0)","v":0},{"$f":" W154   -    IF(AND(X$14>$C154,X$14-$C154<$C$5),OFFSET(Input!$BJ154,0,X$14-$C154-1),0)","v":0},{"$f":" X154   -    IF(AND(Y$14>$C154,Y$14-$C154<$C$5),OFFSET(Input!$BJ154,0,Y$14-$C154-1),0)","v":0},{"$f":" Y154   -    IF(AND(Z$14>$C154,Z$14-$C154<$C$5),OFFSET(Input!$BJ154,0,Z$14-$C154-1),0)","v":0},{"$f":" Z154   -    IF(AND(AA$14>$C154,AA$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AA$14-$C154-1),0)","v":0},{"$f":" AA154   -    IF(AND(AB$14>$C154,AB$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AB$14-$C154-1),0)","v":0},{"$f":" AB154   -    IF(AND(AC$14>$C154,AC$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AC$14-$C154-1),0)","v":0},{"$f":" AC154   -    IF(AND(AD$14>$C154,AD$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AD$14-$C154-1),0)","v":0},{"$f":" AD154   -    IF(AND(AE$14>$C154,AE$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AE$14-$C154-1),0)","v":0},{"$f":" AE154   -    IF(AND(AF$14>$C154,AF$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AF$14-$C154-1),0)","v":0},{"$f":" AF154   -    IF(AND(AG$14>$C154,AG$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AG$14-$C154-1),0)","v":0},{"$f":" AG154   -    IF(AND(AH$14>$C154,AH$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AH$14-$C154-1),0)","v":0},{"$f":" AH154   -    IF(AND(AI$14>$C154,AI$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AI$14-$C154-1),0)","v":0},{"$f":" AI154   -    IF(AND(AJ$14>$C154,AJ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AJ$14-$C154-1),0)","v":0},{"$f":" AJ154   -    IF(AND(AK$14>$C154,AK$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AK$14-$C154-1),0)","v":0},{"$f":" AK154   -    IF(AND(AL$14>$C154,AL$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AL$14-$C154-1),0)","v":0},{"$f":" AL154   -    IF(AND(AM$14>$C154,AM$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AM$14-$C154-1),0)","v":0},{"$f":" AM154   -    IF(AND(AN$14>$C154,AN$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AN$14-$C154-1),0)","v":0},{"$f":" AN154   -    IF(AND(AO$14>$C154,AO$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AO$14-$C154-1),0)","v":0},{"$f":" AO154   -    IF(AND(AP$14>$C154,AP$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AP$14-$C154-1),0)","v":0},{"$f":" AP154   -    IF(AND(AQ$14>$C154,AQ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AQ$14-$C154-1),0)","v":0},{"$f":" AQ154   -    IF(AND(AR$14>$C154,AR$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AR$14-$C154-1),0)","v":0},{"$f":" AR154   -    IF(AND(AS$14>$C154,AS$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AS$14-$C154-1),0)","v":0},{"$f":" AS154   -    IF(AND(AT$14>$C154,AT$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AT$14-$C154-1),0)","v":0},{"$f":" AT154   -    IF(AND(AU$14>$C154,AU$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AU$14-$C154-1),0)","v":0},{"$f":" AU154   -    IF(AND(AV$14>$C154,AV$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AV$14-$C154-1),0)","v":0},{"$f":" AV154   -    IF(AND(AW$14>$C154,AW$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AW$14-$C154-1),0)","v":0},{"$f":" AW154   -    IF(AND(AX$14>$C154,AX$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AX$14-$C154-1),0)","v":0},{"$f":" AX154   -    IF(AND(AY$14>$C154,AY$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AY$14-$C154-1),0)","v":0},{"$f":" AY154   -    IF(AND(AZ$14>$C154,AZ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,AZ$14-$C154-1),0)","v":0},{"$f":" AZ154   -    IF(AND(BA$14>$C154,BA$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BA$14-$C154-1),0)","v":0},{"$f":" BA154   -    IF(AND(BB$14>$C154,BB$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BB$14-$C154-1),0)","v":0},{"$f":" BB154   -    IF(AND(BC$14>$C154,BC$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BC$14-$C154-1),0)","v":0},{"$f":" BC154   -    IF(AND(BD$14>$C154,BD$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BD$14-$C154-1),0)","v":0},{"$f":" BD154   -    IF(AND(BE$14>$C154,BE$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BE$14-$C154-1),0)","v":0},{"$f":" BE154   -    IF(AND(BF$14>$C154,BF$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BF$14-$C154-1),0)","v":0},{"$f":" BF154   -    IF(AND(BG$14>$C154,BG$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BG$14-$C154-1),0)","v":0},{"$f":" BG154   -    IF(AND(BH$14>$C154,BH$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BH$14-$C154-1),0)","v":0},{"$f":" BH154   -    IF(AND(BI$14>$C154,BI$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BI$14-$C154-1),0)","v":0},{"$f":" BI154   -    IF(AND(BJ$14>$C154,BJ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BJ$14-$C154-1),0)","v":0},{"$f":" BJ154   -    IF(AND(BK$14>$C154,BK$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BK$14-$C154-1),0)","v":0},{"$f":" BK154   -    IF(AND(BL$14>$C154,BL$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BL$14-$C154-1),0)","v":0},{"$f":" BL154   -    IF(AND(BM$14>$C154,BM$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BM$14-$C154-1),0)","v":0},{"$f":" BM154   -    IF(AND(BN$14>$C154,BN$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BN$14-$C154-1),0)","v":0},{"$f":" BN154   -    IF(AND(BO$14>$C154,BO$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BO$14-$C154-1),0)","v":0},{"$f":" BO154   -    IF(AND(BP$14>$C154,BP$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BP$14-$C154-1),0)","v":0},{"$f":" BP154   -    IF(AND(BQ$14>$C154,BQ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BQ$14-$C154-1),0)","v":0},{"$f":" BQ154   -    IF(AND(BR$14>$C154,BR$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BR$14-$C154-1),0)","v":0},{"$f":" BR154   -    IF(AND(BS$14>$C154,BS$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BS$14-$C154-1),0)","v":0},{"$f":" BS154   -    IF(AND(BT$14>$C154,BT$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BT$14-$C154-1),0)","v":0},{"$f":" BT154   -    IF(AND(BU$14>$C154,BU$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BU$14-$C154-1),0)","v":0},{"$f":" BU154   -    IF(AND(BV$14>$C154,BV$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BV$14-$C154-1),0)","v":0},{"$f":" BV154   -    IF(AND(BW$14>$C154,BW$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BW$14-$C154-1),0)","v":0},{"$f":" BW154   -    IF(AND(BX$14>$C154,BX$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BX$14-$C154-1),0)","v":0},{"$f":" BX154   -    IF(AND(BY$14>$C154,BY$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BY$14-$C154-1),0)","v":0},{"$f":" BY154   -    IF(AND(BZ$14>$C154,BZ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,BZ$14-$C154-1),0)","v":0},{"$f":" BZ154   -    IF(AND(CA$14>$C154,CA$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CA$14-$C154-1),0)","v":0},{"$f":" CA154   -    IF(AND(CB$14>$C154,CB$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CB$14-$C154-1),0)","v":0},{"$f":" CB154   -    IF(AND(CC$14>$C154,CC$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CC$14-$C154-1),0)","v":0},{"$f":" CC154   -    IF(AND(CD$14>$C154,CD$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CD$14-$C154-1),0)","v":0},{"$f":" CD154   -    IF(AND(CE$14>$C154,CE$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CE$14-$C154-1),0)","v":0},{"$f":" CE154   -    IF(AND(CF$14>$C154,CF$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CF$14-$C154-1),0)","v":0},{"$f":" CF154   -    IF(AND(CG$14>$C154,CG$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CG$14-$C154-1),0)","v":0},{"$f":" CG154   -    IF(AND(CH$14>$C154,CH$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CH$14-$C154-1),0)","v":0},{"$f":" CH154   -    IF(AND(CI$14>$C154,CI$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CI$14-$C154-1),0)","v":0},{"$f":" CI154   -    IF(AND(CJ$14>$C154,CJ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CJ$14-$C154-1),0)","v":0},{"$f":" CJ154   -    IF(AND(CK$14>$C154,CK$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CK$14-$C154-1),0)","v":0},{"$f":" CK154   -    IF(AND(CL$14>$C154,CL$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CL$14-$C154-1),0)","v":0},{"$f":" CL154   -    IF(AND(CM$14>$C154,CM$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CM$14-$C154-1),0)","v":0},{"$f":" CM154   -    IF(AND(CN$14>$C154,CN$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CN$14-$C154-1),0)","v":0},{"$f":" CN154   -    IF(AND(CO$14>$C154,CO$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CO$14-$C154-1),0)","v":0},{"$f":" CO154   -    IF(AND(CP$14>$C154,CP$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CP$14-$C154-1),0)","v":0},{"$f":" CP154   -    IF(AND(CQ$14>$C154,CQ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CQ$14-$C154-1),0)","v":0},{"$f":" CQ154   -    IF(AND(CR$14>$C154,CR$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CR$14-$C154-1),0)","v":0},{"$f":" CR154   -    IF(AND(CS$14>$C154,CS$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CS$14-$C154-1),0)","v":0},{"$f":" CS154   -    IF(AND(CT$14>$C154,CT$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CT$14-$C154-1),0)","v":0},{"$f":" CT154   -    IF(AND(CU$14>$C154,CU$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CU$14-$C154-1),0)","v":0},{"$f":" CU154   -    IF(AND(CV$14>$C154,CV$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CV$14-$C154-1),0)","v":0},{"$f":" CV154   -    IF(AND(CW$14>$C154,CW$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CW$14-$C154-1),0)","v":0},{"$f":" CW154   -    IF(AND(CX$14>$C154,CX$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CX$14-$C154-1),0)","v":0},{"$f":" CX154   -    IF(AND(CY$14>$C154,CY$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CY$14-$C154-1),0)","v":0},{"$f":" CY154   -    IF(AND(CZ$14>$C154,CZ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,CZ$14-$C154-1),0)","v":0},{"$f":" CZ154   -    IF(AND(DA$14>$C154,DA$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DA$14-$C154-1),0)","v":0},{"$f":" DA154   -    IF(AND(DB$14>$C154,DB$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DB$14-$C154-1),0)","v":0},{"$f":" DB154   -    IF(AND(DC$14>$C154,DC$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DC$14-$C154-1),0)","v":0},{"$f":" DC154   -    IF(AND(DD$14>$C154,DD$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DD$14-$C154-1),0)","v":0},{"$f":" DD154   -    IF(AND(DE$14>$C154,DE$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DE$14-$C154-1),0)","v":0},{"$f":" DE154   -    IF(AND(DF$14>$C154,DF$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DF$14-$C154-1),0)","v":0},{"$f":" DF154   -    IF(AND(DG$14>$C154,DG$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DG$14-$C154-1),0)","v":0},{"$f":" DG154   -    IF(AND(DH$14>$C154,DH$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DH$14-$C154-1),0)","v":0},{"$f":" DH154   -    IF(AND(DI$14>$C154,DI$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DI$14-$C154-1),0)","v":0},{"$f":" DI154   -    IF(AND(DJ$14>$C154,DJ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DJ$14-$C154-1),0)","v":0},{"$f":" DJ154   -    IF(AND(DK$14>$C154,DK$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DK$14-$C154-1),0)","v":0},{"$f":" DK154   -    IF(AND(DL$14>$C154,DL$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DL$14-$C154-1),0)","v":0},{"$f":" DL154   -    IF(AND(DM$14>$C154,DM$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DM$14-$C154-1),0)","v":0},{"$f":" DM154   -    IF(AND(DN$14>$C154,DN$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DN$14-$C154-1),0)","v":0},{"$f":" DN154   -    IF(AND(DO$14>$C154,DO$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DO$14-$C154-1),0)","v":0},{"$f":" DO154   -    IF(AND(DP$14>$C154,DP$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DP$14-$C154-1),0)","v":0},{"$f":" DP154   -    IF(AND(DQ$14>$C154,DQ$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DQ$14-$C154-1),0)","v":0},{"$f":" DQ154   -    IF(AND(DR$14>$C154,DR$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DR$14-$C154-1),0)","v":0},{"$f":" DR154   -    IF(AND(DS$14>$C154,DS$14-$C154<$C$5),OFFSET(Input!$BJ154,0,DS$14-$C154-1),0)","v":0}]
[{"$f":"Calcs!A169","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E169),1,Calcs!E169)*Periods,0)","v":4},{"$f":"ROUND(MAX(B169,Input!Z169*Periods),0)","v":4},null,null,0,{"$f":" F169   -    IF(AND(G$14>$C169,G$14-$C169<$C$5),OFFSET(Input!$BJ169,0,G$14-$C169-1),0)","v":0},{"$f":" G169   -    IF(AND(H$14>$C169,H$14-$C169<$C$5),OFFSET(Input!$BJ169,0,H$14-$C169-1),0)","v":0},{"$f":" H169   -    IF(AND(I$14>$C169,I$14-$C169<$C$5),OFFSET(Input!$BJ169,0,I$14-$C169-1),0)","v":0},{"$f":" I169   -    IF(AND(J$14>$C169,J$14-$C169<$C$5),OFFSET(Input!$BJ169,0,J$14-$C169-1),0)","v":0},{"$f":" J169   -    IF(AND(K$14>$C169,K$14-$C169<$C$5),OFFSET(Input!$BJ169,0,K$14-$C169-1),0)","v":0},{"$f":" K169   -    IF(AND(L$14>$C169,L$14-$C169<$C$5),OFFSET(Input!$BJ169,0,L$14-$C169-1),0)","v":0},{"$f":" L169   -    IF(AND(M$14>$C169,M$14-$C169<$C$5),OFFSET(Input!$BJ169,0,M$14-$C169-1),0)","v":0},{"$f":" M169   -    IF(AND(N$14>$C169,N$14-$C169<$C$5),OFFSET(Input!$BJ169,0,N$14-$C169-1),0)","v":0},{"$f":" N169   -    IF(AND(O$14>$C169,O$14-$C169<$C$5),OFFSET(Input!$BJ169,0,O$14-$C169-1),0)","v":0},{"$f":" O169   -    IF(AND(P$14>$C169,P$14-$C169<$C$5),OFFSET(Input!$BJ169,0,P$14-$C169-1),0)","v":0},{"$f":" P169   -    IF(AND(Q$14>$C169,Q$14-$C169<$C$5),OFFSET(Input!$BJ169,0,Q$14-$C169-1),0)","v":0},{"$f":" Q169   -    IF(AND(R$14>$C169,R$14-$C169<$C$5),OFFSET(Input!$BJ169,0,R$14-$C169-1),0)","v":0},{"$f":" R169   -    IF(AND(S$14>$C169,S$14-$C169<$C$5),OFFSET(Input!$BJ169,0,S$14-$C169-1),0)","v":0},{"$f":" S169   -    IF(AND(T$14>$C169,T$14-$C169<$C$5),OFFSET(Input!$BJ169,0,T$14-$C169-1),0)","v":0},{"$f":" T169   -    IF(AND(U$14>$C169,U$14-$C169<$C$5),OFFSET(Input!$BJ169,0,U$14-$C169-1),0)","v":0},{"$f":" U169   -    IF(AND(V$14>$C169,V$14-$C169<$C$5),OFFSET(Input!$BJ169,0,V$14-$C169-1),0)","v":0},{"$f":" V169   -    IF(AND(W$14>$C169,W$14-$C169<$C$5),OFFSET(Input!$BJ169,0,W$14-$C169-1),0)","v":0},{"$f":" W169   -    IF(AND(X$14>$C169,X$14-$C169<$C$5),OFFSET(Input!$BJ169,0,X$14-$C169-1),0)","v":0},{"$f":" X169   -    IF(AND(Y$14>$C169,Y$14-$C169<$C$5),OFFSET(Input!$BJ169,0,Y$14-$C169-1),0)","v":0},{"$f":" Y169   -    IF(AND(Z$14>$C169,Z$14-$C169<$C$5),OFFSET(Input!$BJ169,0,Z$14-$C169-1),0)","v":0},{"$f":" Z169   -    IF(AND(AA$14>$C169,AA$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AA$14-$C169-1),0)","v":0},{"$f":" AA169   -    IF(AND(AB$14>$C169,AB$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AB$14-$C169-1),0)","v":0},{"$f":" AB169   -    IF(AND(AC$14>$C169,AC$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AC$14-$C169-1),0)","v":0},{"$f":" AC169   -    IF(AND(AD$14>$C169,AD$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AD$14-$C169-1),0)","v":0},{"$f":" AD169   -    IF(AND(AE$14>$C169,AE$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AE$14-$C169-1),0)","v":0},{"$f":" AE169   -    IF(AND(AF$14>$C169,AF$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AF$14-$C169-1),0)","v":0},{"$f":" AF169   -    IF(AND(AG$14>$C169,AG$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AG$14-$C169-1),0)","v":0},{"$f":" AG169   -    IF(AND(AH$14>$C169,AH$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AH$14-$C169-1),0)","v":0},{"$f":" AH169   -    IF(AND(AI$14>$C169,AI$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AI$14-$C169-1),0)","v":0},{"$f":" AI169   -    IF(AND(AJ$14>$C169,AJ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AJ$14-$C169-1),0)","v":0},{"$f":" AJ169   -    IF(AND(AK$14>$C169,AK$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AK$14-$C169-1),0)","v":0},{"$f":" AK169   -    IF(AND(AL$14>$C169,AL$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AL$14-$C169-1),0)","v":0},{"$f":" AL169   -    IF(AND(AM$14>$C169,AM$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AM$14-$C169-1),0)","v":0},{"$f":" AM169   -    IF(AND(AN$14>$C169,AN$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AN$14-$C169-1),0)","v":0},{"$f":" AN169   -    IF(AND(AO$14>$C169,AO$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AO$14-$C169-1),0)","v":0},{"$f":" AO169   -    IF(AND(AP$14>$C169,AP$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AP$14-$C169-1),0)","v":0},{"$f":" AP169   -    IF(AND(AQ$14>$C169,AQ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AQ$14-$C169-1),0)","v":0},{"$f":" AQ169   -    IF(AND(AR$14>$C169,AR$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AR$14-$C169-1),0)","v":0},{"$f":" AR169   -    IF(AND(AS$14>$C169,AS$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AS$14-$C169-1),0)","v":0},{"$f":" AS169   -    IF(AND(AT$14>$C169,AT$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AT$14-$C169-1),0)","v":0},{"$f":" AT169   -    IF(AND(AU$14>$C169,AU$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AU$14-$C169-1),0)","v":0},{"$f":" AU169   -    IF(AND(AV$14>$C169,AV$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AV$14-$C169-1),0)","v":0},{"$f":" AV169   -    IF(AND(AW$14>$C169,AW$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AW$14-$C169-1),0)","v":0},{"$f":" AW169   -    IF(AND(AX$14>$C169,AX$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AX$14-$C169-1),0)","v":0},{"$f":" AX169   -    IF(AND(AY$14>$C169,AY$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AY$14-$C169-1),0)","v":0},{"$f":" AY169   -    IF(AND(AZ$14>$C169,AZ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,AZ$14-$C169-1),0)","v":0},{"$f":" AZ169   -    IF(AND(BA$14>$C169,BA$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BA$14-$C169-1),0)","v":0},{"$f":" BA169   -    IF(AND(BB$14>$C169,BB$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BB$14-$C169-1),0)","v":0},{"$f":" BB169   -    IF(AND(BC$14>$C169,BC$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BC$14-$C169-1),0)","v":0},{"$f":" BC169   -    IF(AND(BD$14>$C169,BD$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BD$14-$C169-1),0)","v":0},{"$f":" BD169   -    IF(AND(BE$14>$C169,BE$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BE$14-$C169-1),0)","v":0},{"$f":" BE169   -    IF(AND(BF$14>$C169,BF$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BF$14-$C169-1),0)","v":0},{"$f":" BF169   -    IF(AND(BG$14>$C169,BG$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BG$14-$C169-1),0)","v":0},{"$f":" BG169   -    IF(AND(BH$14>$C169,BH$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BH$14-$C169-1),0)","v":0},{"$f":" BH169   -    IF(AND(BI$14>$C169,BI$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BI$14-$C169-1),0)","v":0},{"$f":" BI169   -    IF(AND(BJ$14>$C169,BJ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BJ$14-$C169-1),0)","v":0},{"$f":" BJ169   -    IF(AND(BK$14>$C169,BK$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BK$14-$C169-1),0)","v":0},{"$f":" BK169   -    IF(AND(BL$14>$C169,BL$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BL$14-$C169-1),0)","v":0},{"$f":" BL169   -    IF(AND(BM$14>$C169,BM$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BM$14-$C169-1),0)","v":0},{"$f":" BM169   -    IF(AND(BN$14>$C169,BN$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BN$14-$C169-1),0)","v":0},{"$f":" BN169   -    IF(AND(BO$14>$C169,BO$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BO$14-$C169-1),0)","v":0},{"$f":" BO169   -    IF(AND(BP$14>$C169,BP$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BP$14-$C169-1),0)","v":0},{"$f":" BP169   -    IF(AND(BQ$14>$C169,BQ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BQ$14-$C169-1),0)","v":0},{"$f":" BQ169   -    IF(AND(BR$14>$C169,BR$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BR$14-$C169-1),0)","v":0},{"$f":" BR169   -    IF(AND(BS$14>$C169,BS$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BS$14-$C169-1),0)","v":0},{"$f":" BS169   -    IF(AND(BT$14>$C169,BT$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BT$14-$C169-1),0)","v":0},{"$f":" BT169   -    IF(AND(BU$14>$C169,BU$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BU$14-$C169-1),0)","v":0},{"$f":" BU169   -    IF(AND(BV$14>$C169,BV$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BV$14-$C169-1),0)","v":0},{"$f":" BV169   -    IF(AND(BW$14>$C169,BW$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BW$14-$C169-1),0)","v":0},{"$f":" BW169   -    IF(AND(BX$14>$C169,BX$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BX$14-$C169-1),0)","v":0},{"$f":" BX169   -    IF(AND(BY$14>$C169,BY$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BY$14-$C169-1),0)","v":0},{"$f":" BY169   -    IF(AND(BZ$14>$C169,BZ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,BZ$14-$C169-1),0)","v":0},{"$f":" BZ169   -    IF(AND(CA$14>$C169,CA$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CA$14-$C169-1),0)","v":0},{"$f":" CA169   -    IF(AND(CB$14>$C169,CB$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CB$14-$C169-1),0)","v":0},{"$f":" CB169   -    IF(AND(CC$14>$C169,CC$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CC$14-$C169-1),0)","v":0},{"$f":" CC169   -    IF(AND(CD$14>$C169,CD$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CD$14-$C169-1),0)","v":0},{"$f":" CD169   -    IF(AND(CE$14>$C169,CE$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CE$14-$C169-1),0)","v":0},{"$f":" CE169   -    IF(AND(CF$14>$C169,CF$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CF$14-$C169-1),0)","v":0},{"$f":" CF169   -    IF(AND(CG$14>$C169,CG$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CG$14-$C169-1),0)","v":0},{"$f":" CG169   -    IF(AND(CH$14>$C169,CH$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CH$14-$C169-1),0)","v":0},{"$f":" CH169   -    IF(AND(CI$14>$C169,CI$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CI$14-$C169-1),0)","v":0},{"$f":" CI169   -    IF(AND(CJ$14>$C169,CJ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CJ$14-$C169-1),0)","v":0},{"$f":" CJ169   -    IF(AND(CK$14>$C169,CK$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CK$14-$C169-1),0)","v":0},{"$f":" CK169   -    IF(AND(CL$14>$C169,CL$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CL$14-$C169-1),0)","v":0},{"$f":" CL169   -    IF(AND(CM$14>$C169,CM$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CM$14-$C169-1),0)","v":0},{"$f":" CM169   -    IF(AND(CN$14>$C169,CN$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CN$14-$C169-1),0)","v":0},{"$f":" CN169   -    IF(AND(CO$14>$C169,CO$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CO$14-$C169-1),0)","v":0},{"$f":" CO169   -    IF(AND(CP$14>$C169,CP$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CP$14-$C169-1),0)","v":0},{"$f":" CP169   -    IF(AND(CQ$14>$C169,CQ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CQ$14-$C169-1),0)","v":0},{"$f":" CQ169   -    IF(AND(CR$14>$C169,CR$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CR$14-$C169-1),0)","v":0},{"$f":" CR169   -    IF(AND(CS$14>$C169,CS$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CS$14-$C169-1),0)","v":0},{"$f":" CS169   -    IF(AND(CT$14>$C169,CT$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CT$14-$C169-1),0)","v":0},{"$f":" CT169   -    IF(AND(CU$14>$C169,CU$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CU$14-$C169-1),0)","v":0},{"$f":" CU169   -    IF(AND(CV$14>$C169,CV$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CV$14-$C169-1),0)","v":0},{"$f":" CV169   -    IF(AND(CW$14>$C169,CW$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CW$14-$C169-1),0)","v":0},{"$f":" CW169   -    IF(AND(CX$14>$C169,CX$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CX$14-$C169-1),0)","v":0},{"$f":" CX169   -    IF(AND(CY$14>$C169,CY$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CY$14-$C169-1),0)","v":0},{"$f":" CY169   -    IF(AND(CZ$14>$C169,CZ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,CZ$14-$C169-1),0)","v":0},{"$f":" CZ169   -    IF(AND(DA$14>$C169,DA$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DA$14-$C169-1),0)","v":0},{"$f":" DA169   -    IF(AND(DB$14>$C169,DB$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DB$14-$C169-1),0)","v":0},{"$f":" DB169   -    IF(AND(DC$14>$C169,DC$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DC$14-$C169-1),0)","v":0},{"$f":" DC169   -    IF(AND(DD$14>$C169,DD$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DD$14-$C169-1),0)","v":0},{"$f":" DD169   -    IF(AND(DE$14>$C169,DE$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DE$14-$C169-1),0)","v":0},{"$f":" DE169   -    IF(AND(DF$14>$C169,DF$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DF$14-$C169-1),0)","v":0},{"$f":" DF169   -    IF(AND(DG$14>$C169,DG$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DG$14-$C169-1),0)","v":0},{"$f":" DG169   -    IF(AND(DH$14>$C169,DH$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DH$14-$C169-1),0)","v":0},{"$f":" DH169   -    IF(AND(DI$14>$C169,DI$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DI$14-$C169-1),0)","v":0},{"$f":" DI169   -    IF(AND(DJ$14>$C169,DJ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DJ$14-$C169-1),0)","v":0},{"$f":" DJ169   -    IF(AND(DK$14>$C169,DK$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DK$14-$C169-1),0)","v":0},{"$f":" DK169   -    IF(AND(DL$14>$C169,DL$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DL$14-$C169-1),0)","v":0},{"$f":" DL169   -    IF(AND(DM$14>$C169,DM$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DM$14-$C169-1),0)","v":0},{"$f":" DM169   -    IF(AND(DN$14>$C169,DN$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DN$14-$C169-1),0)","v":0},{"$f":" DN169   -    IF(AND(DO$14>$C169,DO$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DO$14-$C169-1),0)","v":0},{"$f":" DO169   -    IF(AND(DP$14>$C169,DP$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DP$14-$C169-1),0)","v":0},{"$f":" DP169   -    IF(AND(DQ$14>$C169,DQ$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DQ$14-$C169-1),0)","v":0},{"$f":" DQ169   -    IF(AND(DR$14>$C169,DR$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DR$14-$C169-1),0)","v":0},{"$f":" DR169   -    IF(AND(DS$14>$C169,DS$14-$C169<$C$5),OFFSET(Input!$BJ169,0,DS$14-$C169-1),0)","v":0}]
[{"$f":"Calcs!A205","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E205),1,Calcs!E205)*Periods,0)","v":4},{"$f":"ROUND(MAX(B205,Input!Z205*Periods),0)","v":4},null,null,0,{"$f":" F205   -    IF(AND(G$14>$C205,G$14-$C205<$C$5),OFFSET(Input!$BJ205,0,G$14-$C205-1),0)","v":0},{"$f":" G205   -    IF(AND(H$14>$C205,H$14-$C205<$C$5),OFFSET(Input!$BJ205,0,H$14-$C205-1),0)","v":0},{"$f":" H205   -    IF(AND(I$14>$C205,I$14-$C205<$C$5),OFFSET(Input!$BJ205,0,I$14-$C205-1),0)","v":0},{"$f":" I205   -    IF(AND(J$14>$C205,J$14-$C205<$C$5),OFFSET(Input!$BJ205,0,J$14-$C205-1),0)","v":0},{"$f":" J205   -    IF(AND(K$14>$C205,K$14-$C205<$C$5),OFFSET(Input!$BJ205,0,K$14-$C205-1),0)","v":0},{"$f":" K205   -    IF(AND(L$14>$C205,L$14-$C205<$C$5),OFFSET(Input!$BJ205,0,L$14-$C205-1),0)","v":0},{"$f":" L205   -    IF(AND(M$14>$C205,M$14-$C205<$C$5),OFFSET(Input!$BJ205,0,M$14-$C205-1),0)","v":0},{"$f":" M205   -    IF(AND(N$14>$C205,N$14-$C205<$C$5),OFFSET(Input!$BJ205,0,N$14-$C205-1),0)","v":0},{"$f":" N205   -    IF(AND(O$14>$C205,O$14-$C205<$C$5),OFFSET(Input!$BJ205,0,O$14-$C205-1),0)","v":0},{"$f":" O205   -    IF(AND(P$14>$C205,P$14-$C205<$C$5),OFFSET(Input!$BJ205,0,P$14-$C205-1),0)","v":0},{"$f":" P205   -    IF(AND(Q$14>$C205,Q$14-$C205<$C$5),OFFSET(Input!$BJ205,0,Q$14-$C205-1),0)","v":0},{"$f":" Q205   -    IF(AND(R$14>$C205,R$14-$C205<$C$5),OFFSET(Input!$BJ205,0,R$14-$C205-1),0)","v":0},{"$f":" R205   -    IF(AND(S$14>$C205,S$14-$C205<$C$5),OFFSET(Input!$BJ205,0,S$14-$C205-1),0)","v":0},{"$f":" S205   -    IF(AND(T$14>$C205,T$14-$C205<$C$5),OFFSET(Input!$BJ205,0,T$14-$C205-1),0)","v":0},{"$f":" T205   -    IF(AND(U$14>$C205,U$14-$C205<$C$5),OFFSET(Input!$BJ205,0,U$14-$C205-1),0)","v":0},{"$f":" U205   -    IF(AND(V$14>$C205,V$14-$C205<$C$5),OFFSET(Input!$BJ205,0,V$14-$C205-1),0)","v":0},{"$f":" V205   -    IF(AND(W$14>$C205,W$14-$C205<$C$5),OFFSET(Input!$BJ205,0,W$14-$C205-1),0)","v":0},{"$f":" W205   -    IF(AND(X$14>$C205,X$14-$C205<$C$5),OFFSET(Input!$BJ205,0,X$14-$C205-1),0)","v":0},{"$f":" X205   -    IF(AND(Y$14>$C205,Y$14-$C205<$C$5),OFFSET(Input!$BJ205,0,Y$14-$C205-1),0)","v":0},{"$f":" Y205   -    IF(AND(Z$14>$C205,Z$14-$C205<$C$5),OFFSET(Input!$BJ205,0,Z$14-$C205-1),0)","v":0},{"$f":" Z205   -    IF(AND(AA$14>$C205,AA$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AA$14-$C205-1),0)","v":0},{"$f":" AA205   -    IF(AND(AB$14>$C205,AB$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AB$14-$C205-1),0)","v":0},{"$f":" AB205   -    IF(AND(AC$14>$C205,AC$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AC$14-$C205-1),0)","v":0},{"$f":" AC205   -    IF(AND(AD$14>$C205,AD$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AD$14-$C205-1),0)","v":0},{"$f":" AD205   -    IF(AND(AE$14>$C205,AE$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AE$14-$C205-1),0)","v":0},{"$f":" AE205   -    IF(AND(AF$14>$C205,AF$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AF$14-$C205-1),0)","v":0},{"$f":" AF205   -    IF(AND(AG$14>$C205,AG$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AG$14-$C205-1),0)","v":0},{"$f":" AG205   -    IF(AND(AH$14>$C205,AH$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AH$14-$C205-1),0)","v":0},{"$f":" AH205   -    IF(AND(AI$14>$C205,AI$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AI$14-$C205-1),0)","v":0},{"$f":" AI205   -    IF(AND(AJ$14>$C205,AJ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AJ$14-$C205-1),0)","v":0},{"$f":" AJ205   -    IF(AND(AK$14>$C205,AK$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AK$14-$C205-1),0)","v":0},{"$f":" AK205   -    IF(AND(AL$14>$C205,AL$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AL$14-$C205-1),0)","v":0},{"$f":" AL205   -    IF(AND(AM$14>$C205,AM$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AM$14-$C205-1),0)","v":0},{"$f":" AM205   -    IF(AND(AN$14>$C205,AN$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AN$14-$C205-1),0)","v":0},{"$f":" AN205   -    IF(AND(AO$14>$C205,AO$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AO$14-$C205-1),0)","v":0},{"$f":" AO205   -    IF(AND(AP$14>$C205,AP$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AP$14-$C205-1),0)","v":0},{"$f":" AP205   -    IF(AND(AQ$14>$C205,AQ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AQ$14-$C205-1),0)","v":0},{"$f":" AQ205   -    IF(AND(AR$14>$C205,AR$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AR$14-$C205-1),0)","v":0},{"$f":" AR205   -    IF(AND(AS$14>$C205,AS$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AS$14-$C205-1),0)","v":0},{"$f":" AS205   -    IF(AND(AT$14>$C205,AT$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AT$14-$C205-1),0)","v":0},{"$f":" AT205   -    IF(AND(AU$14>$C205,AU$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AU$14-$C205-1),0)","v":0},{"$f":" AU205   -    IF(AND(AV$14>$C205,AV$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AV$14-$C205-1),0)","v":0},{"$f":" AV205   -    IF(AND(AW$14>$C205,AW$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AW$14-$C205-1),0)","v":0},{"$f":" AW205   -    IF(AND(AX$14>$C205,AX$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AX$14-$C205-1),0)","v":0},{"$f":" AX205   -    IF(AND(AY$14>$C205,AY$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AY$14-$C205-1),0)","v":0},{"$f":" AY205   -    IF(AND(AZ$14>$C205,AZ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,AZ$14-$C205-1),0)","v":0},{"$f":" AZ205   -    IF(AND(BA$14>$C205,BA$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BA$14-$C205-1),0)","v":0},{"$f":" BA205   -    IF(AND(BB$14>$C205,BB$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BB$14-$C205-1),0)","v":0},{"$f":" BB205   -    IF(AND(BC$14>$C205,BC$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BC$14-$C205-1),0)","v":0},{"$f":" BC205   -    IF(AND(BD$14>$C205,BD$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BD$14-$C205-1),0)","v":0},{"$f":" BD205   -    IF(AND(BE$14>$C205,BE$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BE$14-$C205-1),0)","v":0},{"$f":" BE205   -    IF(AND(BF$14>$C205,BF$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BF$14-$C205-1),0)","v":0},{"$f":" BF205   -    IF(AND(BG$14>$C205,BG$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BG$14-$C205-1),0)","v":0},{"$f":" BG205   -    IF(AND(BH$14>$C205,BH$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BH$14-$C205-1),0)","v":0},{"$f":" BH205   -    IF(AND(BI$14>$C205,BI$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BI$14-$C205-1),0)","v":0},{"$f":" BI205   -    IF(AND(BJ$14>$C205,BJ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BJ$14-$C205-1),0)","v":0},{"$f":" BJ205   -    IF(AND(BK$14>$C205,BK$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BK$14-$C205-1),0)","v":0},{"$f":" BK205   -    IF(AND(BL$14>$C205,BL$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BL$14-$C205-1),0)","v":0},{"$f":" BL205   -    IF(AND(BM$14>$C205,BM$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BM$14-$C205-1),0)","v":0},{"$f":" BM205   -    IF(AND(BN$14>$C205,BN$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BN$14-$C205-1),0)","v":0},{"$f":" BN205   -    IF(AND(BO$14>$C205,BO$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BO$14-$C205-1),0)","v":0},{"$f":" BO205   -    IF(AND(BP$14>$C205,BP$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BP$14-$C205-1),0)","v":0},{"$f":" BP205   -    IF(AND(BQ$14>$C205,BQ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BQ$14-$C205-1),0)","v":0},{"$f":" BQ205   -    IF(AND(BR$14>$C205,BR$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BR$14-$C205-1),0)","v":0},{"$f":" BR205   -    IF(AND(BS$14>$C205,BS$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BS$14-$C205-1),0)","v":0},{"$f":" BS205   -    IF(AND(BT$14>$C205,BT$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BT$14-$C205-1),0)","v":0},{"$f":" BT205   -    IF(AND(BU$14>$C205,BU$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BU$14-$C205-1),0)","v":0},{"$f":" BU205   -    IF(AND(BV$14>$C205,BV$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BV$14-$C205-1),0)","v":0},{"$f":" BV205   -    IF(AND(BW$14>$C205,BW$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BW$14-$C205-1),0)","v":0},{"$f":" BW205   -    IF(AND(BX$14>$C205,BX$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BX$14-$C205-1),0)","v":0},{"$f":" BX205   -    IF(AND(BY$14>$C205,BY$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BY$14-$C205-1),0)","v":0},{"$f":" BY205   -    IF(AND(BZ$14>$C205,BZ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,BZ$14-$C205-1),0)","v":0},{"$f":" BZ205   -    IF(AND(CA$14>$C205,CA$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CA$14-$C205-1),0)","v":0},{"$f":" CA205   -    IF(AND(CB$14>$C205,CB$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CB$14-$C205-1),0)","v":0},{"$f":" CB205   -    IF(AND(CC$14>$C205,CC$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CC$14-$C205-1),0)","v":0},{"$f":" CC205   -    IF(AND(CD$14>$C205,CD$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CD$14-$C205-1),0)","v":0},{"$f":" CD205   -    IF(AND(CE$14>$C205,CE$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CE$14-$C205-1),0)","v":0},{"$f":" CE205   -    IF(AND(CF$14>$C205,CF$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CF$14-$C205-1),0)","v":0},{"$f":" CF205   -    IF(AND(CG$14>$C205,CG$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CG$14-$C205-1),0)","v":0},{"$f":" CG205   -    IF(AND(CH$14>$C205,CH$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CH$14-$C205-1),0)","v":0},{"$f":" CH205   -    IF(AND(CI$14>$C205,CI$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CI$14-$C205-1),0)","v":0},{"$f":" CI205   -    IF(AND(CJ$14>$C205,CJ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CJ$14-$C205-1),0)","v":0},{"$f":" CJ205   -    IF(AND(CK$14>$C205,CK$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CK$14-$C205-1),0)","v":0},{"$f":" CK205   -    IF(AND(CL$14>$C205,CL$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CL$14-$C205-1),0)","v":0},{"$f":" CL205   -    IF(AND(CM$14>$C205,CM$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CM$14-$C205-1),0)","v":0},{"$f":" CM205   -    IF(AND(CN$14>$C205,CN$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CN$14-$C205-1),0)","v":0},{"$f":" CN205   -    IF(AND(CO$14>$C205,CO$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CO$14-$C205-1),0)","v":0},{"$f":" CO205   -    IF(AND(CP$14>$C205,CP$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CP$14-$C205-1),0)","v":0},{"$f":" CP205   -    IF(AND(CQ$14>$C205,CQ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CQ$14-$C205-1),0)","v":0},{"$f":" CQ205   -    IF(AND(CR$14>$C205,CR$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CR$14-$C205-1),0)","v":0},{"$f":" CR205   -    IF(AND(CS$14>$C205,CS$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CS$14-$C205-1),0)","v":0},{"$f":" CS205   -    IF(AND(CT$14>$C205,CT$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CT$14-$C205-1),0)","v":0},{"$f":" CT205   -    IF(AND(CU$14>$C205,CU$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CU$14-$C205-1),0)","v":0},{"$f":" CU205   -    IF(AND(CV$14>$C205,CV$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CV$14-$C205-1),0)","v":0},{"$f":" CV205   -    IF(AND(CW$14>$C205,CW$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CW$14-$C205-1),0)","v":0},{"$f":" CW205   -    IF(AND(CX$14>$C205,CX$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CX$14-$C205-1),0)","v":0},{"$f":" CX205   -    IF(AND(CY$14>$C205,CY$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CY$14-$C205-1),0)","v":0},{"$f":" CY205   -    IF(AND(CZ$14>$C205,CZ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,CZ$14-$C205-1),0)","v":0},{"$f":" CZ205   -    IF(AND(DA$14>$C205,DA$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DA$14-$C205-1),0)","v":0},{"$f":" DA205   -    IF(AND(DB$14>$C205,DB$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DB$14-$C205-1),0)","v":0},{"$f":" DB205   -    IF(AND(DC$14>$C205,DC$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DC$14-$C205-1),0)","v":0},{"$f":" DC205   -    IF(AND(DD$14>$C205,DD$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DD$14-$C205-1),0)","v":0},{"$f":" DD205   -    IF(AND(DE$14>$C205,DE$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DE$14-$C205-1),0)","v":0},{"$f":" DE205   -    IF(AND(DF$14>$C205,DF$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DF$14-$C205-1),0)","v":0},{"$f":" DF205   -    IF(AND(DG$14>$C205,DG$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DG$14-$C205-1),0)","v":0},{"$f":" DG205   -    IF(AND(DH$14>$C205,DH$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DH$14-$C205-1),0)","v":0},{"$f":" DH205   -    IF(AND(DI$14>$C205,DI$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DI$14-$C205-1),0)","v":0},{"$f":" DI205   -    IF(AND(DJ$14>$C205,DJ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DJ$14-$C205-1),0)","v":0},{"$f":" DJ205   -    IF(AND(DK$14>$C205,DK$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DK$14-$C205-1),0)","v":0},{"$f":" DK205   -    IF(AND(DL$14>$C205,DL$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DL$14-$C205-1),0)","v":0},{"$f":" DL205   -    IF(AND(DM$14>$C205,DM$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DM$14-$C205-1),0)","v":0},{"$f":" DM205   -    IF(AND(DN$14>$C205,DN$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DN$14-$C205-1),0)","v":0},{"$f":" DN205   -    IF(AND(DO$14>$C205,DO$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DO$14-$C205-1),0)","v":0},{"$f":" DO205   -    IF(AND(DP$14>$C205,DP$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DP$14-$C205-1),0)","v":0},{"$f":" DP205   -    IF(AND(DQ$14>$C205,DQ$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DQ$14-$C205-1),0)","v":0},{"$f":" DQ205   -    IF(AND(DR$14>$C205,DR$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DR$14-$C205-1),0)","v":0},{"$f":" DR205   -    IF(AND(DS$14>$C205,DS$14-$C205<$C$5),OFFSET(Input!$BJ205,0,DS$14-$C205-1),0)","v":0}]
[{"$f":"Calcs!A220","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E220),1,Calcs!E220)*Periods,0)","v":4},{"$f":"ROUND(MAX(B220,Input!Z220*Periods),0)","v":4},null,null,0,{"$f":" F220   -    IF(AND(G$14>$C220,G$14-$C220<$C$5),OFFSET(Input!$BJ220,0,G$14-$C220-1),0)","v":0},{"$f":" G220   -    IF(AND(H$14>$C220,H$14-$C220<$C$5),OFFSET(Input!$BJ220,0,H$14-$C220-1),0)","v":0},{"$f":" H220   -    IF(AND(I$14>$C220,I$14-$C220<$C$5),OFFSET(Input!$BJ220,0,I$14-$C220-1),0)","v":0},{"$f":" I220   -    IF(AND(J$14>$C220,J$14-$C220<$C$5),OFFSET(Input!$BJ220,0,J$14-$C220-1),0)","v":0},{"$f":" J220   -    IF(AND(K$14>$C220,K$14-$C220<$C$5),OFFSET(Input!$BJ220,0,K$14-$C220-1),0)","v":0},{"$f":" K220   -    IF(AND(L$14>$C220,L$14-$C220<$C$5),OFFSET(Input!$BJ220,0,L$14-$C220-1),0)","v":0},{"$f":" L220   -    IF(AND(M$14>$C220,M$14-$C220<$C$5),OFFSET(Input!$BJ220,0,M$14-$C220-1),0)","v":0},{"$f":" M220   -    IF(AND(N$14>$C220,N$14-$C220<$C$5),OFFSET(Input!$BJ220,0,N$14-$C220-1),0)","v":0},{"$f":" N220   -    IF(AND(O$14>$C220,O$14-$C220<$C$5),OFFSET(Input!$BJ220,0,O$14-$C220-1),0)","v":0},{"$f":" O220   -    IF(AND(P$14>$C220,P$14-$C220<$C$5),OFFSET(Input!$BJ220,0,P$14-$C220-1),0)","v":0},{"$f":" P220   -    IF(AND(Q$14>$C220,Q$14-$C220<$C$5),OFFSET(Input!$BJ220,0,Q$14-$C220-1),0)","v":0},{"$f":" Q220   -    IF(AND(R$14>$C220,R$14-$C220<$C$5),OFFSET(Input!$BJ220,0,R$14-$C220-1),0)","v":0},{"$f":" R220   -    IF(AND(S$14>$C220,S$14-$C220<$C$5),OFFSET(Input!$BJ220,0,S$14-$C220-1),0)","v":0},{"$f":" S220   -    IF(AND(T$14>$C220,T$14-$C220<$C$5),OFFSET(Input!$BJ220,0,T$14-$C220-1),0)","v":0},{"$f":" T220   -    IF(AND(U$14>$C220,U$14-$C220<$C$5),OFFSET(Input!$BJ220,0,U$14-$C220-1),0)","v":0},{"$f":" U220   -    IF(AND(V$14>$C220,V$14-$C220<$C$5),OFFSET(Input!$BJ220,0,V$14-$C220-1),0)","v":0},{"$f":" V220   -    IF(AND(W$14>$C220,W$14-$C220<$C$5),OFFSET(Input!$BJ220,0,W$14-$C220-1),0)","v":0},{"$f":" W220   -    IF(AND(X$14>$C220,X$14-$C220<$C$5),OFFSET(Input!$BJ220,0,X$14-$C220-1),0)","v":0},{"$f":" X220   -    IF(AND(Y$14>$C220,Y$14-$C220<$C$5),OFFSET(Input!$BJ220,0,Y$14-$C220-1),0)","v":0},{"$f":" Y220   -    IF(AND(Z$14>$C220,Z$14-$C220<$C$5),OFFSET(Input!$BJ220,0,Z$14-$C220-1),0)","v":0},{"$f":" Z220   -    IF(AND(AA$14>$C220,AA$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AA$14-$C220-1),0)","v":0},{"$f":" AA220   -    IF(AND(AB$14>$C220,AB$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AB$14-$C220-1),0)","v":0},{"$f":" AB220   -    IF(AND(AC$14>$C220,AC$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AC$14-$C220-1),0)","v":0},{"$f":" AC220   -    IF(AND(AD$14>$C220,AD$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AD$14-$C220-1),0)","v":0},{"$f":" AD220   -    IF(AND(AE$14>$C220,AE$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AE$14-$C220-1),0)","v":0},{"$f":" AE220   -    IF(AND(AF$14>$C220,AF$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AF$14-$C220-1),0)","v":0},{"$f":" AF220   -    IF(AND(AG$14>$C220,AG$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AG$14-$C220-1),0)","v":0},{"$f":" AG220   -    IF(AND(AH$14>$C220,AH$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AH$14-$C220-1),0)","v":0},{"$f":" AH220   -    IF(AND(AI$14>$C220,AI$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AI$14-$C220-1),0)","v":0},{"$f":" AI220   -    IF(AND(AJ$14>$C220,AJ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AJ$14-$C220-1),0)","v":0},{"$f":" AJ220   -    IF(AND(AK$14>$C220,AK$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AK$14-$C220-1),0)","v":0},{"$f":" AK220   -    IF(AND(AL$14>$C220,AL$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AL$14-$C220-1),0)","v":0},{"$f":" AL220   -    IF(AND(AM$14>$C220,AM$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AM$14-$C220-1),0)","v":0},{"$f":" AM220   -    IF(AND(AN$14>$C220,AN$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AN$14-$C220-1),0)","v":0},{"$f":" AN220   -    IF(AND(AO$14>$C220,AO$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AO$14-$C220-1),0)","v":0},{"$f":" AO220   -    IF(AND(AP$14>$C220,AP$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AP$14-$C220-1),0)","v":0},{"$f":" AP220   -    IF(AND(AQ$14>$C220,AQ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AQ$14-$C220-1),0)","v":0},{"$f":" AQ220   -    IF(AND(AR$14>$C220,AR$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AR$14-$C220-1),0)","v":0},{"$f":" AR220   -    IF(AND(AS$14>$C220,AS$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AS$14-$C220-1),0)","v":0},{"$f":" AS220   -    IF(AND(AT$14>$C220,AT$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AT$14-$C220-1),0)","v":0},{"$f":" AT220   -    IF(AND(AU$14>$C220,AU$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AU$14-$C220-1),0)","v":0},{"$f":" AU220   -    IF(AND(AV$14>$C220,AV$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AV$14-$C220-1),0)","v":0},{"$f":" AV220   -    IF(AND(AW$14>$C220,AW$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AW$14-$C220-1),0)","v":0},{"$f":" AW220   -    IF(AND(AX$14>$C220,AX$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AX$14-$C220-1),0)","v":0},{"$f":" AX220   -    IF(AND(AY$14>$C220,AY$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AY$14-$C220-1),0)","v":0},{"$f":" AY220   -    IF(AND(AZ$14>$C220,AZ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,AZ$14-$C220-1),0)","v":0},{"$f":" AZ220   -    IF(AND(BA$14>$C220,BA$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BA$14-$C220-1),0)","v":0},{"$f":" BA220   -    IF(AND(BB$14>$C220,BB$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BB$14-$C220-1),0)","v":0},{"$f":" BB220   -    IF(AND(BC$14>$C220,BC$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BC$14-$C220-1),0)","v":0},{"$f":" BC220   -    IF(AND(BD$14>$C220,BD$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BD$14-$C220-1),0)","v":0},{"$f":" BD220   -    IF(AND(BE$14>$C220,BE$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BE$14-$C220-1),0)","v":0},{"$f":" BE220   -    IF(AND(BF$14>$C220,BF$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BF$14-$C220-1),0)","v":0},{"$f":" BF220   -    IF(AND(BG$14>$C220,BG$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BG$14-$C220-1),0)","v":0},{"$f":" BG220   -    IF(AND(BH$14>$C220,BH$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BH$14-$C220-1),0)","v":0},{"$f":" BH220   -    IF(AND(BI$14>$C220,BI$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BI$14-$C220-1),0)","v":0},{"$f":" BI220   -    IF(AND(BJ$14>$C220,BJ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BJ$14-$C220-1),0)","v":0},{"$f":" BJ220   -    IF(AND(BK$14>$C220,BK$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BK$14-$C220-1),0)","v":0},{"$f":" BK220   -    IF(AND(BL$14>$C220,BL$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BL$14-$C220-1),0)","v":0},{"$f":" BL220   -    IF(AND(BM$14>$C220,BM$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BM$14-$C220-1),0)","v":0},{"$f":" BM220   -    IF(AND(BN$14>$C220,BN$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BN$14-$C220-1),0)","v":0},{"$f":" BN220   -    IF(AND(BO$14>$C220,BO$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BO$14-$C220-1),0)","v":0},{"$f":" BO220   -    IF(AND(BP$14>$C220,BP$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BP$14-$C220-1),0)","v":0},{"$f":" BP220   -    IF(AND(BQ$14>$C220,BQ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BQ$14-$C220-1),0)","v":0},{"$f":" BQ220   -    IF(AND(BR$14>$C220,BR$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BR$14-$C220-1),0)","v":0},{"$f":" BR220   -    IF(AND(BS$14>$C220,BS$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BS$14-$C220-1),0)","v":0},{"$f":" BS220   -    IF(AND(BT$14>$C220,BT$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BT$14-$C220-1),0)","v":0},{"$f":" BT220   -    IF(AND(BU$14>$C220,BU$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BU$14-$C220-1),0)","v":0},{"$f":" BU220   -    IF(AND(BV$14>$C220,BV$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BV$14-$C220-1),0)","v":0},{"$f":" BV220   -    IF(AND(BW$14>$C220,BW$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BW$14-$C220-1),0)","v":0},{"$f":" BW220   -    IF(AND(BX$14>$C220,BX$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BX$14-$C220-1),0)","v":0},{"$f":" BX220   -    IF(AND(BY$14>$C220,BY$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BY$14-$C220-1),0)","v":0},{"$f":" BY220   -    IF(AND(BZ$14>$C220,BZ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,BZ$14-$C220-1),0)","v":0},{"$f":" BZ220   -    IF(AND(CA$14>$C220,CA$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CA$14-$C220-1),0)","v":0},{"$f":" CA220   -    IF(AND(CB$14>$C220,CB$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CB$14-$C220-1),0)","v":0},{"$f":" CB220   -    IF(AND(CC$14>$C220,CC$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CC$14-$C220-1),0)","v":0},{"$f":" CC220   -    IF(AND(CD$14>$C220,CD$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CD$14-$C220-1),0)","v":0},{"$f":" CD220   -    IF(AND(CE$14>$C220,CE$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CE$14-$C220-1),0)","v":0},{"$f":" CE220   -    IF(AND(CF$14>$C220,CF$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CF$14-$C220-1),0)","v":0},{"$f":" CF220   -    IF(AND(CG$14>$C220,CG$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CG$14-$C220-1),0)","v":0},{"$f":" CG220   -    IF(AND(CH$14>$C220,CH$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CH$14-$C220-1),0)","v":0},{"$f":" CH220   -    IF(AND(CI$14>$C220,CI$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CI$14-$C220-1),0)","v":0},{"$f":" CI220   -    IF(AND(CJ$14>$C220,CJ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CJ$14-$C220-1),0)","v":0},{"$f":" CJ220   -    IF(AND(CK$14>$C220,CK$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CK$14-$C220-1),0)","v":0},{"$f":" CK220   -    IF(AND(CL$14>$C220,CL$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CL$14-$C220-1),0)","v":0},{"$f":" CL220   -    IF(AND(CM$14>$C220,CM$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CM$14-$C220-1),0)","v":0},{"$f":" CM220   -    IF(AND(CN$14>$C220,CN$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CN$14-$C220-1),0)","v":0},{"$f":" CN220   -    IF(AND(CO$14>$C220,CO$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CO$14-$C220-1),0)","v":0},{"$f":" CO220   -    IF(AND(CP$14>$C220,CP$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CP$14-$C220-1),0)","v":0},{"$f":" CP220   -    IF(AND(CQ$14>$C220,CQ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CQ$14-$C220-1),0)","v":0},{"$f":" CQ220   -    IF(AND(CR$14>$C220,CR$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CR$14-$C220-1),0)","v":0},{"$f":" CR220   -    IF(AND(CS$14>$C220,CS$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CS$14-$C220-1),0)","v":0},{"$f":" CS220   -    IF(AND(CT$14>$C220,CT$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CT$14-$C220-1),0)","v":0},{"$f":" CT220   -    IF(AND(CU$14>$C220,CU$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CU$14-$C220-1),0)","v":0},{"$f":" CU220   -    IF(AND(CV$14>$C220,CV$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CV$14-$C220-1),0)","v":0},{"$f":" CV220   -    IF(AND(CW$14>$C220,CW$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CW$14-$C220-1),0)","v":0},{"$f":" CW220   -    IF(AND(CX$14>$C220,CX$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CX$14-$C220-1),0)","v":0},{"$f":" CX220   -    IF(AND(CY$14>$C220,CY$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CY$14-$C220-1),0)","v":0},{"$f":" CY220   -    IF(AND(CZ$14>$C220,CZ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,CZ$14-$C220-1),0)","v":0},{"$f":" CZ220   -    IF(AND(DA$14>$C220,DA$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DA$14-$C220-1),0)","v":0},{"$f":" DA220   -    IF(AND(DB$14>$C220,DB$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DB$14-$C220-1),0)","v":0},{"$f":" DB220   -    IF(AND(DC$14>$C220,DC$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DC$14-$C220-1),0)","v":0},{"$f":" DC220   -    IF(AND(DD$14>$C220,DD$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DD$14-$C220-1),0)","v":0},{"$f":" DD220   -    IF(AND(DE$14>$C220,DE$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DE$14-$C220-1),0)","v":0},{"$f":" DE220   -    IF(AND(DF$14>$C220,DF$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DF$14-$C220-1),0)","v":0},{"$f":" DF220   -    IF(AND(DG$14>$C220,DG$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DG$14-$C220-1),0)","v":0},{"$f":" DG220   -    IF(AND(DH$14>$C220,DH$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DH$14-$C220-1),0)","v":0},{"$f":" DH220   -    IF(AND(DI$14>$C220,DI$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DI$14-$C220-1),0)","v":0},{"$f":" DI220   -    IF(AND(DJ$14>$C220,DJ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DJ$14-$C220-1),0)","v":0},{"$f":" DJ220   -    IF(AND(DK$14>$C220,DK$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DK$14-$C220-1),0)","v":0},{"$f":" DK220   -    IF(AND(DL$14>$C220,DL$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DL$14-$C220-1),0)","v":0},{"$f":" DL220   -    IF(AND(DM$14>$C220,DM$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DM$14-$C220-1),0)","v":0},{"$f":" DM220   -    IF(AND(DN$14>$C220,DN$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DN$14-$C220-1),0)","v":0},{"$f":" DN220   -    IF(AND(DO$14>$C220,DO$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DO$14-$C220-1),0)","v":0},{"$f":" DO220   -    IF(AND(DP$14>$C220,DP$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DP$14-$C220-1),0)","v":0},{"$f":" DP220   -    IF(AND(DQ$14>$C220,DQ$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DQ$14-$C220-1),0)","v":0},{"$f":" DQ220   -    IF(AND(DR$14>$C220,DR$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DR$14-$C220-1),0)","v":0},{"$f":" DR220   -    IF(AND(DS$14>$C220,DS$14-$C220<$C$5),OFFSET(Input!$BJ220,0,DS$14-$C220-1),0)","v":0}]
[{"$f":"Calcs!A256","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E256),1,Calcs!E256)*Periods,0)","v":4},{"$f":"ROUND(MAX(B256,Input!Z256*Periods),0)","v":4},null,null,0,{"$f":" F256   -    IF(AND(G$14>$C256,G$14-$C256<$C$5),OFFSET(Input!$BJ256,0,G$14-$C256-1),0)","v":0},{"$f":" G256   -    IF(AND(H$14>$C256,H$14-$C256<$C$5),OFFSET(Input!$BJ256,0,H$14-$C256-1),0)","v":0},{"$f":" H256   -    IF(AND(I$14>$C256,I$14-$C256<$C$5),OFFSET(Input!$BJ256,0,I$14-$C256-1),0)","v":0},{"$f":" I256   -    IF(AND(J$14>$C256,J$14-$C256<$C$5),OFFSET(Input!$BJ256,0,J$14-$C256-1),0)","v":0},{"$f":" J256   -    IF(AND(K$14>$C256,K$14-$C256<$C$5),OFFSET(Input!$BJ256,0,K$14-$C256-1),0)","v":0},{"$f":" K256   -    IF(AND(L$14>$C256,L$14-$C256<$C$5),OFFSET(Input!$BJ256,0,L$14-$C256-1),0)","v":0},{"$f":" L256   -    IF(AND(M$14>$C256,M$14-$C256<$C$5),OFFSET(Input!$BJ256,0,M$14-$C256-1),0)","v":0},{"$f":" M256   -    IF(AND(N$14>$C256,N$14-$C256<$C$5),OFFSET(Input!$BJ256,0,N$14-$C256-1),0)","v":0},{"$f":" N256   -    IF(AND(O$14>$C256,O$14-$C256<$C$5),OFFSET(Input!$BJ256,0,O$14-$C256-1),0)","v":0},{"$f":" O256   -    IF(AND(P$14>$C256,P$14-$C256<$C$5),OFFSET(Input!$BJ256,0,P$14-$C256-1),0)","v":0},{"$f":" P256   -    IF(AND(Q$14>$C256,Q$14-$C256<$C$5),OFFSET(Input!$BJ256,0,Q$14-$C256-1),0)","v":0},{"$f":" Q256   -    IF(AND(R$14>$C256,R$14-$C256<$C$5),OFFSET(Input!$BJ256,0,R$14-$C256-1),0)","v":0},{"$f":" R256   -    IF(AND(S$14>$C256,S$14-$C256<$C$5),OFFSET(Input!$BJ256,0,S$14-$C256-1),0)","v":0},{"$f":" S256   -    IF(AND(T$14>$C256,T$14-$C256<$C$5),OFFSET(Input!$BJ256,0,T$14-$C256-1),0)","v":0},{"$f":" T256   -    IF(AND(U$14>$C256,U$14-$C256<$C$5),OFFSET(Input!$BJ256,0,U$14-$C256-1),0)","v":0},{"$f":" U256   -    IF(AND(V$14>$C256,V$14-$C256<$C$5),OFFSET(Input!$BJ256,0,V$14-$C256-1),0)","v":0},{"$f":" V256   -    IF(AND(W$14>$C256,W$14-$C256<$C$5),OFFSET(Input!$BJ256,0,W$14-$C256-1),0)","v":0},{"$f":" W256   -    IF(AND(X$14>$C256,X$14-$C256<$C$5),OFFSET(Input!$BJ256,0,X$14-$C256-1),0)","v":0},{"$f":" X256   -    IF(AND(Y$14>$C256,Y$14-$C256<$C$5),OFFSET(Input!$BJ256,0,Y$14-$C256-1),0)","v":0},{"$f":" Y256   -    IF(AND(Z$14>$C256,Z$14-$C256<$C$5),OFFSET(Input!$BJ256,0,Z$14-$C256-1),0)","v":0},{"$f":" Z256   -    IF(AND(AA$14>$C256,AA$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AA$14-$C256-1),0)","v":0},{"$f":" AA256   -    IF(AND(AB$14>$C256,AB$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AB$14-$C256-1),0)","v":0},{"$f":" AB256   -    IF(AND(AC$14>$C256,AC$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AC$14-$C256-1),0)","v":0},{"$f":" AC256   -    IF(AND(AD$14>$C256,AD$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AD$14-$C256-1),0)","v":0},{"$f":" AD256   -    IF(AND(AE$14>$C256,AE$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AE$14-$C256-1),0)","v":0},{"$f":" AE256   -    IF(AND(AF$14>$C256,AF$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AF$14-$C256-1),0)","v":0},{"$f":" AF256   -    IF(AND(AG$14>$C256,AG$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AG$14-$C256-1),0)","v":0},{"$f":" AG256   -    IF(AND(AH$14>$C256,AH$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AH$14-$C256-1),0)","v":0},{"$f":" AH256   -    IF(AND(AI$14>$C256,AI$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AI$14-$C256-1),0)","v":0},{"$f":" AI256   -    IF(AND(AJ$14>$C256,AJ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AJ$14-$C256-1),0)","v":0},{"$f":" AJ256   -    IF(AND(AK$14>$C256,AK$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AK$14-$C256-1),0)","v":0},{"$f":" AK256   -    IF(AND(AL$14>$C256,AL$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AL$14-$C256-1),0)","v":0},{"$f":" AL256   -    IF(AND(AM$14>$C256,AM$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AM$14-$C256-1),0)","v":0},{"$f":" AM256   -    IF(AND(AN$14>$C256,AN$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AN$14-$C256-1),0)","v":0},{"$f":" AN256   -    IF(AND(AO$14>$C256,AO$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AO$14-$C256-1),0)","v":0},{"$f":" AO256   -    IF(AND(AP$14>$C256,AP$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AP$14-$C256-1),0)","v":0},{"$f":" AP256   -    IF(AND(AQ$14>$C256,AQ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AQ$14-$C256-1),0)","v":0},{"$f":" AQ256   -    IF(AND(AR$14>$C256,AR$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AR$14-$C256-1),0)","v":0},{"$f":" AR256   -    IF(AND(AS$14>$C256,AS$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AS$14-$C256-1),0)","v":0},{"$f":" AS256   -    IF(AND(AT$14>$C256,AT$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AT$14-$C256-1),0)","v":0},{"$f":" AT256   -    IF(AND(AU$14>$C256,AU$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AU$14-$C256-1),0)","v":0},{"$f":" AU256   -    IF(AND(AV$14>$C256,AV$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AV$14-$C256-1),0)","v":0},{"$f":" AV256   -    IF(AND(AW$14>$C256,AW$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AW$14-$C256-1),0)","v":0},{"$f":" AW256   -    IF(AND(AX$14>$C256,AX$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AX$14-$C256-1),0)","v":0},{"$f":" AX256   -    IF(AND(AY$14>$C256,AY$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AY$14-$C256-1),0)","v":0},{"$f":" AY256   -    IF(AND(AZ$14>$C256,AZ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,AZ$14-$C256-1),0)","v":0},{"$f":" AZ256   -    IF(AND(BA$14>$C256,BA$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BA$14-$C256-1),0)","v":0},{"$f":" BA256   -    IF(AND(BB$14>$C256,BB$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BB$14-$C256-1),0)","v":0},{"$f":" BB256   -    IF(AND(BC$14>$C256,BC$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BC$14-$C256-1),0)","v":0},{"$f":" BC256   -    IF(AND(BD$14>$C256,BD$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BD$14-$C256-1),0)","v":0},{"$f":" BD256   -    IF(AND(BE$14>$C256,BE$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BE$14-$C256-1),0)","v":0},{"$f":" BE256   -    IF(AND(BF$14>$C256,BF$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BF$14-$C256-1),0)","v":0},{"$f":" BF256   -    IF(AND(BG$14>$C256,BG$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BG$14-$C256-1),0)","v":0},{"$f":" BG256   -    IF(AND(BH$14>$C256,BH$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BH$14-$C256-1),0)","v":0},{"$f":" BH256   -    IF(AND(BI$14>$C256,BI$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BI$14-$C256-1),0)","v":0},{"$f":" BI256   -    IF(AND(BJ$14>$C256,BJ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BJ$14-$C256-1),0)","v":0},{"$f":" BJ256   -    IF(AND(BK$14>$C256,BK$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BK$14-$C256-1),0)","v":0},{"$f":" BK256   -    IF(AND(BL$14>$C256,BL$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BL$14-$C256-1),0)","v":0},{"$f":" BL256   -    IF(AND(BM$14>$C256,BM$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BM$14-$C256-1),0)","v":0},{"$f":" BM256   -    IF(AND(BN$14>$C256,BN$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BN$14-$C256-1),0)","v":0},{"$f":" BN256   -    IF(AND(BO$14>$C256,BO$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BO$14-$C256-1),0)","v":0},{"$f":" BO256   -    IF(AND(BP$14>$C256,BP$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BP$14-$C256-1),0)","v":0},{"$f":" BP256   -    IF(AND(BQ$14>$C256,BQ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BQ$14-$C256-1),0)","v":0},{"$f":" BQ256   -    IF(AND(BR$14>$C256,BR$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BR$14-$C256-1),0)","v":0},{"$f":" BR256   -    IF(AND(BS$14>$C256,BS$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BS$14-$C256-1),0)","v":0},{"$f":" BS256   -    IF(AND(BT$14>$C256,BT$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BT$14-$C256-1),0)","v":0},{"$f":" BT256   -    IF(AND(BU$14>$C256,BU$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BU$14-$C256-1),0)","v":0},{"$f":" BU256   -    IF(AND(BV$14>$C256,BV$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BV$14-$C256-1),0)","v":0},{"$f":" BV256   -    IF(AND(BW$14>$C256,BW$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BW$14-$C256-1),0)","v":0},{"$f":" BW256   -    IF(AND(BX$14>$C256,BX$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BX$14-$C256-1),0)","v":0},{"$f":" BX256   -    IF(AND(BY$14>$C256,BY$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BY$14-$C256-1),0)","v":0},{"$f":" BY256   -    IF(AND(BZ$14>$C256,BZ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,BZ$14-$C256-1),0)","v":0},{"$f":" BZ256   -    IF(AND(CA$14>$C256,CA$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CA$14-$C256-1),0)","v":0},{"$f":" CA256   -    IF(AND(CB$14>$C256,CB$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CB$14-$C256-1),0)","v":0},{"$f":" CB256   -    IF(AND(CC$14>$C256,CC$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CC$14-$C256-1),0)","v":0},{"$f":" CC256   -    IF(AND(CD$14>$C256,CD$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CD$14-$C256-1),0)","v":0},{"$f":" CD256   -    IF(AND(CE$14>$C256,CE$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CE$14-$C256-1),0)","v":0},{"$f":" CE256   -    IF(AND(CF$14>$C256,CF$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CF$14-$C256-1),0)","v":0},{"$f":" CF256   -    IF(AND(CG$14>$C256,CG$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CG$14-$C256-1),0)","v":0},{"$f":" CG256   -    IF(AND(CH$14>$C256,CH$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CH$14-$C256-1),0)","v":0},{"$f":" CH256   -    IF(AND(CI$14>$C256,CI$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CI$14-$C256-1),0)","v":0},{"$f":" CI256   -    IF(AND(CJ$14>$C256,CJ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CJ$14-$C256-1),0)","v":0},{"$f":" CJ256   -    IF(AND(CK$14>$C256,CK$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CK$14-$C256-1),0)","v":0},{"$f":" CK256   -    IF(AND(CL$14>$C256,CL$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CL$14-$C256-1),0)","v":0},{"$f":" CL256   -    IF(AND(CM$14>$C256,CM$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CM$14-$C256-1),0)","v":0},{"$f":" CM256   -    IF(AND(CN$14>$C256,CN$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CN$14-$C256-1),0)","v":0},{"$f":" CN256   -    IF(AND(CO$14>$C256,CO$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CO$14-$C256-1),0)","v":0},{"$f":" CO256   -    IF(AND(CP$14>$C256,CP$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CP$14-$C256-1),0)","v":0},{"$f":" CP256   -    IF(AND(CQ$14>$C256,CQ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CQ$14-$C256-1),0)","v":0},{"$f":" CQ256   -    IF(AND(CR$14>$C256,CR$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CR$14-$C256-1),0)","v":0},{"$f":" CR256   -    IF(AND(CS$14>$C256,CS$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CS$14-$C256-1),0)","v":0},{"$f":" CS256   -    IF(AND(CT$14>$C256,CT$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CT$14-$C256-1),0)","v":0},{"$f":" CT256   -    IF(AND(CU$14>$C256,CU$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CU$14-$C256-1),0)","v":0},{"$f":" CU256   -    IF(AND(CV$14>$C256,CV$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CV$14-$C256-1),0)","v":0},{"$f":" CV256   -    IF(AND(CW$14>$C256,CW$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CW$14-$C256-1),0)","v":0},{"$f":" CW256   -    IF(AND(CX$14>$C256,CX$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CX$14-$C256-1),0)","v":0},{"$f":" CX256   -    IF(AND(CY$14>$C256,CY$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CY$14-$C256-1),0)","v":0},{"$f":" CY256   -    IF(AND(CZ$14>$C256,CZ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,CZ$14-$C256-1),0)","v":0},{"$f":" CZ256   -    IF(AND(DA$14>$C256,DA$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DA$14-$C256-1),0)","v":0},{"$f":" DA256   -    IF(AND(DB$14>$C256,DB$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DB$14-$C256-1),0)","v":0},{"$f":" DB256   -    IF(AND(DC$14>$C256,DC$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DC$14-$C256-1),0)","v":0},{"$f":" DC256   -    IF(AND(DD$14>$C256,DD$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DD$14-$C256-1),0)","v":0},{"$f":" DD256   -    IF(AND(DE$14>$C256,DE$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DE$14-$C256-1),0)","v":0},{"$f":" DE256   -    IF(AND(DF$14>$C256,DF$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DF$14-$C256-1),0)","v":0},{"$f":" DF256   -    IF(AND(DG$14>$C256,DG$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DG$14-$C256-1),0)","v":0},{"$f":" DG256   -    IF(AND(DH$14>$C256,DH$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DH$14-$C256-1),0)","v":0},{"$f":" DH256   -    IF(AND(DI$14>$C256,DI$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DI$14-$C256-1),0)","v":0},{"$f":" DI256   -    IF(AND(DJ$14>$C256,DJ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DJ$14-$C256-1),0)","v":0},{"$f":" DJ256   -    IF(AND(DK$14>$C256,DK$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DK$14-$C256-1),0)","v":0},{"$f":" DK256   -    IF(AND(DL$14>$C256,DL$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DL$14-$C256-1),0)","v":0},{"$f":" DL256   -    IF(AND(DM$14>$C256,DM$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DM$14-$C256-1),0)","v":0},{"$f":" DM256   -    IF(AND(DN$14>$C256,DN$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DN$14-$C256-1),0)","v":0},{"$f":" DN256   -    IF(AND(DO$14>$C256,DO$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DO$14-$C256-1),0)","v":0},{"$f":" DO256   -    IF(AND(DP$14>$C256,DP$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DP$14-$C256-1),0)","v":0},{"$f":" DP256   -    IF(AND(DQ$14>$C256,DQ$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DQ$14-$C256-1),0)","v":0},{"$f":" DQ256   -    IF(AND(DR$14>$C256,DR$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DR$14-$C256-1),0)","v":0},{"$f":" DR256   -    IF(AND(DS$14>$C256,DS$14-$C256<$C$5),OFFSET(Input!$BJ256,0,DS$14-$C256-1),0)","v":0}]
[{"$f":"Calcs!A271","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E271),1,Calcs!E271)*Periods,0)","v":4},{"$f":"ROUND(MAX(B271,Input!Z271*Periods),0)","v":4},null,null,0,{"$f":" F271   -    IF(AND(G$14>$C271,G$14-$C271<$C$5),OFFSET(Input!$BJ271,0,G$14-$C271-1),0)","v":0},{"$f":" G271   -    IF(AND(H$14>$C271,H$14-$C271<$C$5),OFFSET(Input!$BJ271,0,H$14-$C271-1),0)","v":0},{"$f":" H271   -    IF(AND(I$14>$C271,I$14-$C271<$C$5),OFFSET(Input!$BJ271,0,I$14-$C271-1),0)","v":0},{"$f":" I271   -    IF(AND(J$14>$C271,J$14-$C271<$C$5),OFFSET(Input!$BJ271,0,J$14-$C271-1),0)","v":0},{"$f":" J271   -    IF(AND(K$14>$C271,K$14-$C271<$C$5),OFFSET(Input!$BJ271,0,K$14-$C271-1),0)","v":0},{"$f":" K271   -    IF(AND(L$14>$C271,L$14-$C271<$C$5),OFFSET(Input!$BJ271,0,L$14-$C271-1),0)","v":0},{"$f":" L271   -    IF(AND(M$14>$C271,M$14-$C271<$C$5),OFFSET(Input!$BJ271,0,M$14-$C271-1),0)","v":0},{"$f":" M271   -    IF(AND(N$14>$C271,N$14-$C271<$C$5),OFFSET(Input!$BJ271,0,N$14-$C271-1),0)","v":0},{"$f":" N271   -    IF(AND(O$14>$C271,O$14-$C271<$C$5),OFFSET(Input!$BJ271,0,O$14-$C271-1),0)","v":0},{"$f":" O271   -    IF(AND(P$14>$C271,P$14-$C271<$C$5),OFFSET(Input!$BJ271,0,P$14-$C271-1),0)","v":0},{"$f":" P271   -    IF(AND(Q$14>$C271,Q$14-$C271<$C$5),OFFSET(Input!$BJ271,0,Q$14-$C271-1),0)","v":0},{"$f":" Q271   -    IF(AND(R$14>$C271,R$14-$C271<$C$5),OFFSET(Input!$BJ271,0,R$14-$C271-1),0)","v":0},{"$f":" R271   -    IF(AND(S$14>$C271,S$14-$C271<$C$5),OFFSET(Input!$BJ271,0,S$14-$C271-1),0)","v":0},{"$f":" S271   -    IF(AND(T$14>$C271,T$14-$C271<$C$5),OFFSET(Input!$BJ271,0,T$14-$C271-1),0)","v":0},{"$f":" T271   -    IF(AND(U$14>$C271,U$14-$C271<$C$5),OFFSET(Input!$BJ271,0,U$14-$C271-1),0)","v":0},{"$f":" U271   -    IF(AND(V$14>$C271,V$14-$C271<$C$5),OFFSET(Input!$BJ271,0,V$14-$C271-1),0)","v":0},{"$f":" V271   -    IF(AND(W$14>$C271,W$14-$C271<$C$5),OFFSET(Input!$BJ271,0,W$14-$C271-1),0)","v":0},{"$f":" W271   -    IF(AND(X$14>$C271,X$14-$C271<$C$5),OFFSET(Input!$BJ271,0,X$14-$C271-1),0)","v":0},{"$f":" X271   -    IF(AND(Y$14>$C271,Y$14-$C271<$C$5),OFFSET(Input!$BJ271,0,Y$14-$C271-1),0)","v":0},{"$f":" Y271   -    IF(AND(Z$14>$C271,Z$14-$C271<$C$5),OFFSET(Input!$BJ271,0,Z$14-$C271-1),0)","v":0},{"$f":" Z271   -    IF(AND(AA$14>$C271,AA$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AA$14-$C271-1),0)","v":0},{"$f":" AA271   -    IF(AND(AB$14>$C271,AB$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AB$14-$C271-1),0)","v":0},{"$f":" AB271   -    IF(AND(AC$14>$C271,AC$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AC$14-$C271-1),0)","v":0},{"$f":" AC271   -    IF(AND(AD$14>$C271,AD$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AD$14-$C271-1),0)","v":0},{"$f":" AD271   -    IF(AND(AE$14>$C271,AE$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AE$14-$C271-1),0)","v":0},{"$f":" AE271   -    IF(AND(AF$14>$C271,AF$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AF$14-$C271-1),0)","v":0},{"$f":" AF271   -    IF(AND(AG$14>$C271,AG$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AG$14-$C271-1),0)","v":0},{"$f":" AG271   -    IF(AND(AH$14>$C271,AH$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AH$14-$C271-1),0)","v":0},{"$f":" AH271   -    IF(AND(AI$14>$C271,AI$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AI$14-$C271-1),0)","v":0},{"$f":" AI271   -    IF(AND(AJ$14>$C271,AJ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AJ$14-$C271-1),0)","v":0},{"$f":" AJ271   -    IF(AND(AK$14>$C271,AK$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AK$14-$C271-1),0)","v":0},{"$f":" AK271   -    IF(AND(AL$14>$C271,AL$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AL$14-$C271-1),0)","v":0},{"$f":" AL271   -    IF(AND(AM$14>$C271,AM$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AM$14-$C271-1),0)","v":0},{"$f":" AM271   -    IF(AND(AN$14>$C271,AN$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AN$14-$C271-1),0)","v":0},{"$f":" AN271   -    IF(AND(AO$14>$C271,AO$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AO$14-$C271-1),0)","v":0},{"$f":" AO271   -    IF(AND(AP$14>$C271,AP$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AP$14-$C271-1),0)","v":0},{"$f":" AP271   -    IF(AND(AQ$14>$C271,AQ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AQ$14-$C271-1),0)","v":0},{"$f":" AQ271   -    IF(AND(AR$14>$C271,AR$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AR$14-$C271-1),0)","v":0},{"$f":" AR271   -    IF(AND(AS$14>$C271,AS$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AS$14-$C271-1),0)","v":0},{"$f":" AS271   -    IF(AND(AT$14>$C271,AT$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AT$14-$C271-1),0)","v":0},{"$f":" AT271   -    IF(AND(AU$14>$C271,AU$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AU$14-$C271-1),0)","v":0},{"$f":" AU271   -    IF(AND(AV$14>$C271,AV$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AV$14-$C271-1),0)","v":0},{"$f":" AV271   -    IF(AND(AW$14>$C271,AW$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AW$14-$C271-1),0)","v":0},{"$f":" AW271   -    IF(AND(AX$14>$C271,AX$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AX$14-$C271-1),0)","v":0},{"$f":" AX271   -    IF(AND(AY$14>$C271,AY$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AY$14-$C271-1),0)","v":0},{"$f":" AY271   -    IF(AND(AZ$14>$C271,AZ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,AZ$14-$C271-1),0)","v":0},{"$f":" AZ271   -    IF(AND(BA$14>$C271,BA$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BA$14-$C271-1),0)","v":0},{"$f":" BA271   -    IF(AND(BB$14>$C271,BB$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BB$14-$C271-1),0)","v":0},{"$f":" BB271   -    IF(AND(BC$14>$C271,BC$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BC$14-$C271-1),0)","v":0},{"$f":" BC271   -    IF(AND(BD$14>$C271,BD$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BD$14-$C271-1),0)","v":0},{"$f":" BD271   -    IF(AND(BE$14>$C271,BE$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BE$14-$C271-1),0)","v":0},{"$f":" BE271   -    IF(AND(BF$14>$C271,BF$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BF$14-$C271-1),0)","v":0},{"$f":" BF271   -    IF(AND(BG$14>$C271,BG$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BG$14-$C271-1),0)","v":0},{"$f":" BG271   -    IF(AND(BH$14>$C271,BH$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BH$14-$C271-1),0)","v":0},{"$f":" BH271   -    IF(AND(BI$14>$C271,BI$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BI$14-$C271-1),0)","v":0},{"$f":" BI271   -    IF(AND(BJ$14>$C271,BJ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BJ$14-$C271-1),0)","v":0},{"$f":" BJ271   -    IF(AND(BK$14>$C271,BK$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BK$14-$C271-1),0)","v":0},{"$f":" BK271   -    IF(AND(BL$14>$C271,BL$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BL$14-$C271-1),0)","v":0},{"$f":" BL271   -    IF(AND(BM$14>$C271,BM$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BM$14-$C271-1),0)","v":0},{"$f":" BM271   -    IF(AND(BN$14>$C271,BN$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BN$14-$C271-1),0)","v":0},{"$f":" BN271   -    IF(AND(BO$14>$C271,BO$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BO$14-$C271-1),0)","v":0},{"$f":" BO271   -    IF(AND(BP$14>$C271,BP$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BP$14-$C271-1),0)","v":0},{"$f":" BP271   -    IF(AND(BQ$14>$C271,BQ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BQ$14-$C271-1),0)","v":0},{"$f":" BQ271   -    IF(AND(BR$14>$C271,BR$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BR$14-$C271-1),0)","v":0},{"$f":" BR271   -    IF(AND(BS$14>$C271,BS$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BS$14-$C271-1),0)","v":0},{"$f":" BS271   -    IF(AND(BT$14>$C271,BT$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BT$14-$C271-1),0)","v":0},{"$f":" BT271   -    IF(AND(BU$14>$C271,BU$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BU$14-$C271-1),0)","v":0},{"$f":" BU271   -    IF(AND(BV$14>$C271,BV$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BV$14-$C271-1),0)","v":0},{"$f":" BV271   -    IF(AND(BW$14>$C271,BW$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BW$14-$C271-1),0)","v":0},{"$f":" BW271   -    IF(AND(BX$14>$C271,BX$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BX$14-$C271-1),0)","v":0},{"$f":" BX271   -    IF(AND(BY$14>$C271,BY$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BY$14-$C271-1),0)","v":0},{"$f":" BY271   -    IF(AND(BZ$14>$C271,BZ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,BZ$14-$C271-1),0)","v":0},{"$f":" BZ271   -    IF(AND(CA$14>$C271,CA$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CA$14-$C271-1),0)","v":0},{"$f":" CA271   -    IF(AND(CB$14>$C271,CB$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CB$14-$C271-1),0)","v":0},{"$f":" CB271   -    IF(AND(CC$14>$C271,CC$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CC$14-$C271-1),0)","v":0},{"$f":" CC271   -    IF(AND(CD$14>$C271,CD$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CD$14-$C271-1),0)","v":0},{"$f":" CD271   -    IF(AND(CE$14>$C271,CE$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CE$14-$C271-1),0)","v":0},{"$f":" CE271   -    IF(AND(CF$14>$C271,CF$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CF$14-$C271-1),0)","v":0},{"$f":" CF271   -    IF(AND(CG$14>$C271,CG$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CG$14-$C271-1),0)","v":0},{"$f":" CG271   -    IF(AND(CH$14>$C271,CH$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CH$14-$C271-1),0)","v":0},{"$f":" CH271   -    IF(AND(CI$14>$C271,CI$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CI$14-$C271-1),0)","v":0},{"$f":" CI271   -    IF(AND(CJ$14>$C271,CJ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CJ$14-$C271-1),0)","v":0},{"$f":" CJ271   -    IF(AND(CK$14>$C271,CK$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CK$14-$C271-1),0)","v":0},{"$f":" CK271   -    IF(AND(CL$14>$C271,CL$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CL$14-$C271-1),0)","v":0},{"$f":" CL271   -    IF(AND(CM$14>$C271,CM$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CM$14-$C271-1),0)","v":0},{"$f":" CM271   -    IF(AND(CN$14>$C271,CN$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CN$14-$C271-1),0)","v":0},{"$f":" CN271   -    IF(AND(CO$14>$C271,CO$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CO$14-$C271-1),0)","v":0},{"$f":" CO271   -    IF(AND(CP$14>$C271,CP$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CP$14-$C271-1),0)","v":0},{"$f":" CP271   -    IF(AND(CQ$14>$C271,CQ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CQ$14-$C271-1),0)","v":0},{"$f":" CQ271   -    IF(AND(CR$14>$C271,CR$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CR$14-$C271-1),0)","v":0},{"$f":" CR271   -    IF(AND(CS$14>$C271,CS$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CS$14-$C271-1),0)","v":0},{"$f":" CS271   -    IF(AND(CT$14>$C271,CT$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CT$14-$C271-1),0)","v":0},{"$f":" CT271   -    IF(AND(CU$14>$C271,CU$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CU$14-$C271-1),0)","v":0},{"$f":" CU271   -    IF(AND(CV$14>$C271,CV$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CV$14-$C271-1),0)","v":0},{"$f":" CV271   -    IF(AND(CW$14>$C271,CW$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CW$14-$C271-1),0)","v":0},{"$f":" CW271   -    IF(AND(CX$14>$C271,CX$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CX$14-$C271-1),0)","v":0},{"$f":" CX271   -    IF(AND(CY$14>$C271,CY$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CY$14-$C271-1),0)","v":0},{"$f":" CY271   -    IF(AND(CZ$14>$C271,CZ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,CZ$14-$C271-1),0)","v":0},{"$f":" CZ271   -    IF(AND(DA$14>$C271,DA$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DA$14-$C271-1),0)","v":0},{"$f":" DA271   -    IF(AND(DB$14>$C271,DB$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DB$14-$C271-1),0)","v":0},{"$f":" DB271   -    IF(AND(DC$14>$C271,DC$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DC$14-$C271-1),0)","v":0},{"$f":" DC271   -    IF(AND(DD$14>$C271,DD$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DD$14-$C271-1),0)","v":0},{"$f":" DD271   -    IF(AND(DE$14>$C271,DE$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DE$14-$C271-1),0)","v":0},{"$f":" DE271   -    IF(AND(DF$14>$C271,DF$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DF$14-$C271-1),0)","v":0},{"$f":" DF271   -    IF(AND(DG$14>$C271,DG$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DG$14-$C271-1),0)","v":0},{"$f":" DG271   -    IF(AND(DH$14>$C271,DH$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DH$14-$C271-1),0)","v":0},{"$f":" DH271   -    IF(AND(DI$14>$C271,DI$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DI$14-$C271-1),0)","v":0},{"$f":" DI271   -    IF(AND(DJ$14>$C271,DJ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DJ$14-$C271-1),0)","v":0},{"$f":" DJ271   -    IF(AND(DK$14>$C271,DK$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DK$14-$C271-1),0)","v":0},{"$f":" DK271   -    IF(AND(DL$14>$C271,DL$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DL$14-$C271-1),0)","v":0},{"$f":" DL271   -    IF(AND(DM$14>$C271,DM$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DM$14-$C271-1),0)","v":0},{"$f":" DM271   -    IF(AND(DN$14>$C271,DN$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DN$14-$C271-1),0)","v":0},{"$f":" DN271   -    IF(AND(DO$14>$C271,DO$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DO$14-$C271-1),0)","v":0},{"$f":" DO271   -    IF(AND(DP$14>$C271,DP$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DP$14-$C271-1),0)","v":0},{"$f":" DP271   -    IF(AND(DQ$14>$C271,DQ$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DQ$14-$C271-1),0)","v":0},{"$f":" DQ271   -    IF(AND(DR$14>$C271,DR$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DR$14-$C271-1),0)","v":0},{"$f":" DR271   -    IF(AND(DS$14>$C271,DS$14-$C271<$C$5),OFFSET(Input!$BJ271,0,DS$14-$C271-1),0)","v":0}]
[{"$f":"Calcs!A305","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E305),1,Calcs!E305)*Periods,0)","v":4},{"$f":"ROUND(MAX(B305,Input!Z305*Periods),0)","v":4},null,null,0,{"$f":" F305   -    IF(AND(G$14>$C305,G$14-$C305<$C$5),OFFSET(Input!$BJ305,0,G$14-$C305-1),0)","v":0},{"$f":" G305   -    IF(AND(H$14>$C305,H$14-$C305<$C$5),OFFSET(Input!$BJ305,0,H$14-$C305-1),0)","v":0},{"$f":" H305   -    IF(AND(I$14>$C305,I$14-$C305<$C$5),OFFSET(Input!$BJ305,0,I$14-$C305-1),0)","v":0},{"$f":" I305   -    IF(AND(J$14>$C305,J$14-$C305<$C$5),OFFSET(Input!$BJ305,0,J$14-$C305-1),0)","v":0},{"$f":" J305   -    IF(AND(K$14>$C305,K$14-$C305<$C$5),OFFSET(Input!$BJ305,0,K$14-$C305-1),0)","v":0},{"$f":" K305   -    IF(AND(L$14>$C305,L$14-$C305<$C$5),OFFSET(Input!$BJ305,0,L$14-$C305-1),0)","v":0},{"$f":" L305   -    IF(AND(M$14>$C305,M$14-$C305<$C$5),OFFSET(Input!$BJ305,0,M$14-$C305-1),0)","v":0},{"$f":" M305   -    IF(AND(N$14>$C305,N$14-$C305<$C$5),OFFSET(Input!$BJ305,0,N$14-$C305-1),0)","v":0},{"$f":" N305   -    IF(AND(O$14>$C305,O$14-$C305<$C$5),OFFSET(Input!$BJ305,0,O$14-$C305-1),0)","v":0},{"$f":" O305   -    IF(AND(P$14>$C305,P$14-$C305<$C$5),OFFSET(Input!$BJ305,0,P$14-$C305-1),0)","v":0},{"$f":" P305   -    IF(AND(Q$14>$C305,Q$14-$C305<$C$5),OFFSET(Input!$BJ305,0,Q$14-$C305-1),0)","v":0},{"$f":" Q305   -    IF(AND(R$14>$C305,R$14-$C305<$C$5),OFFSET(Input!$BJ305,0,R$14-$C305-1),0)","v":0},{"$f":" R305   -    IF(AND(S$14>$C305,S$14-$C305<$C$5),OFFSET(Input!$BJ305,0,S$14-$C305-1),0)","v":0},{"$f":" S305   -    IF(AND(T$14>$C305,T$14-$C305<$C$5),OFFSET(Input!$BJ305,0,T$14-$C305-1),0)","v":0},{"$f":" T305   -    IF(AND(U$14>$C305,U$14-$C305<$C$5),OFFSET(Input!$BJ305,0,U$14-$C305-1),0)","v":0},{"$f":" U305   -    IF(AND(V$14>$C305,V$14-$C305<$C$5),OFFSET(Input!$BJ305,0,V$14-$C305-1),0)","v":0},{"$f":" V305   -    IF(AND(W$14>$C305,W$14-$C305<$C$5),OFFSET(Input!$BJ305,0,W$14-$C305-1),0)","v":0},{"$f":" W305   -    IF(AND(X$14>$C305,X$14-$C305<$C$5),OFFSET(Input!$BJ305,0,X$14-$C305-1),0)","v":0},{"$f":" X305   -    IF(AND(Y$14>$C305,Y$14-$C305<$C$5),OFFSET(Input!$BJ305,0,Y$14-$C305-1),0)","v":0},{"$f":" Y305   -    IF(AND(Z$14>$C305,Z$14-$C305<$C$5),OFFSET(Input!$BJ305,0,Z$14-$C305-1),0)","v":0},{"$f":" Z305   -    IF(AND(AA$14>$C305,AA$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AA$14-$C305-1),0)","v":0},{"$f":" AA305   -    IF(AND(AB$14>$C305,AB$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AB$14-$C305-1),0)","v":0},{"$f":" AB305   -    IF(AND(AC$14>$C305,AC$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AC$14-$C305-1),0)","v":0},{"$f":" AC305   -    IF(AND(AD$14>$C305,AD$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AD$14-$C305-1),0)","v":0},{"$f":" AD305   -    IF(AND(AE$14>$C305,AE$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AE$14-$C305-1),0)","v":0},{"$f":" AE305   -    IF(AND(AF$14>$C305,AF$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AF$14-$C305-1),0)","v":0},{"$f":" AF305   -    IF(AND(AG$14>$C305,AG$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AG$14-$C305-1),0)","v":0},{"$f":" AG305   -    IF(AND(AH$14>$C305,AH$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AH$14-$C305-1),0)","v":0},{"$f":" AH305   -    IF(AND(AI$14>$C305,AI$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AI$14-$C305-1),0)","v":0},{"$f":" AI305   -    IF(AND(AJ$14>$C305,AJ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AJ$14-$C305-1),0)","v":0},{"$f":" AJ305   -    IF(AND(AK$14>$C305,AK$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AK$14-$C305-1),0)","v":0},{"$f":" AK305   -    IF(AND(AL$14>$C305,AL$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AL$14-$C305-1),0)","v":0},{"$f":" AL305   -    IF(AND(AM$14>$C305,AM$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AM$14-$C305-1),0)","v":0},{"$f":" AM305   -    IF(AND(AN$14>$C305,AN$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AN$14-$C305-1),0)","v":0},{"$f":" AN305   -    IF(AND(AO$14>$C305,AO$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AO$14-$C305-1),0)","v":0},{"$f":" AO305   -    IF(AND(AP$14>$C305,AP$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AP$14-$C305-1),0)","v":0},{"$f":" AP305   -    IF(AND(AQ$14>$C305,AQ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AQ$14-$C305-1),0)","v":0},{"$f":" AQ305   -    IF(AND(AR$14>$C305,AR$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AR$14-$C305-1),0)","v":0},{"$f":" AR305   -    IF(AND(AS$14>$C305,AS$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AS$14-$C305-1),0)","v":0},{"$f":" AS305   -    IF(AND(AT$14>$C305,AT$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AT$14-$C305-1),0)","v":0},{"$f":" AT305   -    IF(AND(AU$14>$C305,AU$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AU$14-$C305-1),0)","v":0},{"$f":" AU305   -    IF(AND(AV$14>$C305,AV$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AV$14-$C305-1),0)","v":0},{"$f":" AV305   -    IF(AND(AW$14>$C305,AW$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AW$14-$C305-1),0)","v":0},{"$f":" AW305   -    IF(AND(AX$14>$C305,AX$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AX$14-$C305-1),0)","v":0},{"$f":" AX305   -    IF(AND(AY$14>$C305,AY$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AY$14-$C305-1),0)","v":0},{"$f":" AY305   -    IF(AND(AZ$14>$C305,AZ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,AZ$14-$C305-1),0)","v":0},{"$f":" AZ305   -    IF(AND(BA$14>$C305,BA$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BA$14-$C305-1),0)","v":0},{"$f":" BA305   -    IF(AND(BB$14>$C305,BB$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BB$14-$C305-1),0)","v":0},{"$f":" BB305   -    IF(AND(BC$14>$C305,BC$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BC$14-$C305-1),0)","v":0},{"$f":" BC305   -    IF(AND(BD$14>$C305,BD$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BD$14-$C305-1),0)","v":0},{"$f":" BD305   -    IF(AND(BE$14>$C305,BE$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BE$14-$C305-1),0)","v":0},{"$f":" BE305   -    IF(AND(BF$14>$C305,BF$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BF$14-$C305-1),0)","v":0},{"$f":" BF305   -    IF(AND(BG$14>$C305,BG$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BG$14-$C305-1),0)","v":0},{"$f":" BG305   -    IF(AND(BH$14>$C305,BH$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BH$14-$C305-1),0)","v":0},{"$f":" BH305   -    IF(AND(BI$14>$C305,BI$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BI$14-$C305-1),0)","v":0},{"$f":" BI305   -    IF(AND(BJ$14>$C305,BJ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BJ$14-$C305-1),0)","v":0},{"$f":" BJ305   -    IF(AND(BK$14>$C305,BK$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BK$14-$C305-1),0)","v":0},{"$f":" BK305   -    IF(AND(BL$14>$C305,BL$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BL$14-$C305-1),0)","v":0},{"$f":" BL305   -    IF(AND(BM$14>$C305,BM$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BM$14-$C305-1),0)","v":0},{"$f":" BM305   -    IF(AND(BN$14>$C305,BN$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BN$14-$C305-1),0)","v":0},{"$f":" BN305   -    IF(AND(BO$14>$C305,BO$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BO$14-$C305-1),0)","v":0},{"$f":" BO305   -    IF(AND(BP$14>$C305,BP$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BP$14-$C305-1),0)","v":0},{"$f":" BP305   -    IF(AND(BQ$14>$C305,BQ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BQ$14-$C305-1),0)","v":0},{"$f":" BQ305   -    IF(AND(BR$14>$C305,BR$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BR$14-$C305-1),0)","v":0},{"$f":" BR305   -    IF(AND(BS$14>$C305,BS$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BS$14-$C305-1),0)","v":0},{"$f":" BS305   -    IF(AND(BT$14>$C305,BT$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BT$14-$C305-1),0)","v":0},{"$f":" BT305   -    IF(AND(BU$14>$C305,BU$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BU$14-$C305-1),0)","v":0},{"$f":" BU305   -    IF(AND(BV$14>$C305,BV$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BV$14-$C305-1),0)","v":0},{"$f":" BV305   -    IF(AND(BW$14>$C305,BW$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BW$14-$C305-1),0)","v":0},{"$f":" BW305   -    IF(AND(BX$14>$C305,BX$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BX$14-$C305-1),0)","v":0},{"$f":" BX305   -    IF(AND(BY$14>$C305,BY$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BY$14-$C305-1),0)","v":0},{"$f":" BY305   -    IF(AND(BZ$14>$C305,BZ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,BZ$14-$C305-1),0)","v":0},{"$f":" BZ305   -    IF(AND(CA$14>$C305,CA$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CA$14-$C305-1),0)","v":0},{"$f":" CA305   -    IF(AND(CB$14>$C305,CB$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CB$14-$C305-1),0)","v":0},{"$f":" CB305   -    IF(AND(CC$14>$C305,CC$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CC$14-$C305-1),0)","v":0},{"$f":" CC305   -    IF(AND(CD$14>$C305,CD$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CD$14-$C305-1),0)","v":0},{"$f":" CD305   -    IF(AND(CE$14>$C305,CE$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CE$14-$C305-1),0)","v":0},{"$f":" CE305   -    IF(AND(CF$14>$C305,CF$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CF$14-$C305-1),0)","v":0},{"$f":" CF305   -    IF(AND(CG$14>$C305,CG$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CG$14-$C305-1),0)","v":0},{"$f":" CG305   -    IF(AND(CH$14>$C305,CH$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CH$14-$C305-1),0)","v":0},{"$f":" CH305   -    IF(AND(CI$14>$C305,CI$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CI$14-$C305-1),0)","v":0},{"$f":" CI305   -    IF(AND(CJ$14>$C305,CJ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CJ$14-$C305-1),0)","v":0},{"$f":" CJ305   -    IF(AND(CK$14>$C305,CK$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CK$14-$C305-1),0)","v":0},{"$f":" CK305   -    IF(AND(CL$14>$C305,CL$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CL$14-$C305-1),0)","v":0},{"$f":" CL305   -    IF(AND(CM$14>$C305,CM$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CM$14-$C305-1),0)","v":0},{"$f":" CM305   -    IF(AND(CN$14>$C305,CN$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CN$14-$C305-1),0)","v":0},{"$f":" CN305   -    IF(AND(CO$14>$C305,CO$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CO$14-$C305-1),0)","v":0},{"$f":" CO305   -    IF(AND(CP$14>$C305,CP$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CP$14-$C305-1),0)","v":0},{"$f":" CP305   -    IF(AND(CQ$14>$C305,CQ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CQ$14-$C305-1),0)","v":0},{"$f":" CQ305   -    IF(AND(CR$14>$C305,CR$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CR$14-$C305-1),0)","v":0},{"$f":" CR305   -    IF(AND(CS$14>$C305,CS$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CS$14-$C305-1),0)","v":0},{"$f":" CS305   -    IF(AND(CT$14>$C305,CT$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CT$14-$C305-1),0)","v":0},{"$f":" CT305   -    IF(AND(CU$14>$C305,CU$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CU$14-$C305-1),0)","v":0},{"$f":" CU305   -    IF(AND(CV$14>$C305,CV$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CV$14-$C305-1),0)","v":0},{"$f":" CV305   -    IF(AND(CW$14>$C305,CW$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CW$14-$C305-1),0)","v":0},{"$f":" CW305   -    IF(AND(CX$14>$C305,CX$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CX$14-$C305-1),0)","v":0},{"$f":" CX305   -    IF(AND(CY$14>$C305,CY$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CY$14-$C305-1),0)","v":0},{"$f":" CY305   -    IF(AND(CZ$14>$C305,CZ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,CZ$14-$C305-1),0)","v":0},{"$f":" CZ305   -    IF(AND(DA$14>$C305,DA$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DA$14-$C305-1),0)","v":0},{"$f":" DA305   -    IF(AND(DB$14>$C305,DB$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DB$14-$C305-1),0)","v":0},{"$f":" DB305   -    IF(AND(DC$14>$C305,DC$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DC$14-$C305-1),0)","v":0},{"$f":" DC305   -    IF(AND(DD$14>$C305,DD$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DD$14-$C305-1),0)","v":0},{"$f":" DD305   -    IF(AND(DE$14>$C305,DE$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DE$14-$C305-1),0)","v":0},{"$f":" DE305   -    IF(AND(DF$14>$C305,DF$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DF$14-$C305-1),0)","v":0},{"$f":" DF305   -    IF(AND(DG$14>$C305,DG$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DG$14-$C305-1),0)","v":0},{"$f":" DG305   -    IF(AND(DH$14>$C305,DH$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DH$14-$C305-1),0)","v":0},{"$f":" DH305   -    IF(AND(DI$14>$C305,DI$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DI$14-$C305-1),0)","v":0},{"$f":" DI305   -    IF(AND(DJ$14>$C305,DJ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DJ$14-$C305-1),0)","v":0},{"$f":" DJ305   -    IF(AND(DK$14>$C305,DK$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DK$14-$C305-1),0)","v":0},{"$f":" DK305   -    IF(AND(DL$14>$C305,DL$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DL$14-$C305-1),0)","v":0},{"$f":" DL305   -    IF(AND(DM$14>$C305,DM$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DM$14-$C305-1),0)","v":0},{"$f":" DM305   -    IF(AND(DN$14>$C305,DN$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DN$14-$C305-1),0)","v":0},{"$f":" DN305   -    IF(AND(DO$14>$C305,DO$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DO$14-$C305-1),0)","v":0},{"$f":" DO305   -    IF(AND(DP$14>$C305,DP$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DP$14-$C305-1),0)","v":0},{"$f":" DP305   -    IF(AND(DQ$14>$C305,DQ$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DQ$14-$C305-1),0)","v":0},{"$f":" DQ305   -    IF(AND(DR$14>$C305,DR$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DR$14-$C305-1),0)","v":0},{"$f":" DR305   -    IF(AND(DS$14>$C305,DS$14-$C305<$C$5),OFFSET(Input!$BJ305,0,DS$14-$C305-1),0)","v":0}]
[{"$f":"Calcs!A323","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E323),1,Calcs!E323)*Periods,0)","v":4},{"$f":"ROUND(MAX(B323,Input!Z323*Periods),0)","v":4},null,null,0,{"$f":" F323   -    IF(AND(G$14>$C323,G$14-$C323<$C$5),OFFSET(Input!$BJ323,0,G$14-$C323-1),0)","v":0},{"$f":" G323   -    IF(AND(H$14>$C323,H$14-$C323<$C$5),OFFSET(Input!$BJ323,0,H$14-$C323-1),0)","v":0},{"$f":" H323   -    IF(AND(I$14>$C323,I$14-$C323<$C$5),OFFSET(Input!$BJ323,0,I$14-$C323-1),0)","v":0},{"$f":" I323   -    IF(AND(J$14>$C323,J$14-$C323<$C$5),OFFSET(Input!$BJ323,0,J$14-$C323-1),0)","v":0},{"$f":" J323   -    IF(AND(K$14>$C323,K$14-$C323<$C$5),OFFSET(Input!$BJ323,0,K$14-$C323-1),0)","v":0},{"$f":" K323   -    IF(AND(L$14>$C323,L$14-$C323<$C$5),OFFSET(Input!$BJ323,0,L$14-$C323-1),0)","v":0},{"$f":" L323   -    IF(AND(M$14>$C323,M$14-$C323<$C$5),OFFSET(Input!$BJ323,0,M$14-$C323-1),0)","v":0},{"$f":" M323   -    IF(AND(N$14>$C323,N$14-$C323<$C$5),OFFSET(Input!$BJ323,0,N$14-$C323-1),0)","v":0},{"$f":" N323   -    IF(AND(O$14>$C323,O$14-$C323<$C$5),OFFSET(Input!$BJ323,0,O$14-$C323-1),0)","v":0},{"$f":" O323   -    IF(AND(P$14>$C323,P$14-$C323<$C$5),OFFSET(Input!$BJ323,0,P$14-$C323-1),0)","v":0},{"$f":" P323   -    IF(AND(Q$14>$C323,Q$14-$C323<$C$5),OFFSET(Input!$BJ323,0,Q$14-$C323-1),0)","v":0},{"$f":" Q323   -    IF(AND(R$14>$C323,R$14-$C323<$C$5),OFFSET(Input!$BJ323,0,R$14-$C323-1),0)","v":0},{"$f":" R323   -    IF(AND(S$14>$C323,S$14-$C323<$C$5),OFFSET(Input!$BJ323,0,S$14-$C323-1),0)","v":0},{"$f":" S323   -    IF(AND(T$14>$C323,T$14-$C323<$C$5),OFFSET(Input!$BJ323,0,T$14-$C323-1),0)","v":0},{"$f":" T323   -    IF(AND(U$14>$C323,U$14-$C323<$C$5),OFFSET(Input!$BJ323,0,U$14-$C323-1),0)","v":0},{"$f":" U323   -    IF(AND(V$14>$C323,V$14-$C323<$C$5),OFFSET(Input!$BJ323,0,V$14-$C323-1),0)","v":0},{"$f":" V323   -    IF(AND(W$14>$C323,W$14-$C323<$C$5),OFFSET(Input!$BJ323,0,W$14-$C323-1),0)","v":0},{"$f":" W323   -    IF(AND(X$14>$C323,X$14-$C323<$C$5),OFFSET(Input!$BJ323,0,X$14-$C323-1),0)","v":0},{"$f":" X323   -    IF(AND(Y$14>$C323,Y$14-$C323<$C$5),OFFSET(Input!$BJ323,0,Y$14-$C323-1),0)","v":0},{"$f":" Y323   -    IF(AND(Z$14>$C323,Z$14-$C323<$C$5),OFFSET(Input!$BJ323,0,Z$14-$C323-1),0)","v":0},{"$f":" Z323   -    IF(AND(AA$14>$C323,AA$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AA$14-$C323-1),0)","v":0},{"$f":" AA323   -    IF(AND(AB$14>$C323,AB$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AB$14-$C323-1),0)","v":0},{"$f":" AB323   -    IF(AND(AC$14>$C323,AC$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AC$14-$C323-1),0)","v":0},{"$f":" AC323   -    IF(AND(AD$14>$C323,AD$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AD$14-$C323-1),0)","v":0},{"$f":" AD323   -    IF(AND(AE$14>$C323,AE$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AE$14-$C323-1),0)","v":0},{"$f":" AE323   -    IF(AND(AF$14>$C323,AF$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AF$14-$C323-1),0)","v":0},{"$f":" AF323   -    IF(AND(AG$14>$C323,AG$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AG$14-$C323-1),0)","v":0},{"$f":" AG323   -    IF(AND(AH$14>$C323,AH$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AH$14-$C323-1),0)","v":0},{"$f":" AH323   -    IF(AND(AI$14>$C323,AI$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AI$14-$C323-1),0)","v":0},{"$f":" AI323   -    IF(AND(AJ$14>$C323,AJ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AJ$14-$C323-1),0)","v":0},{"$f":" AJ323   -    IF(AND(AK$14>$C323,AK$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AK$14-$C323-1),0)","v":0},{"$f":" AK323   -    IF(AND(AL$14>$C323,AL$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AL$14-$C323-1),0)","v":0},{"$f":" AL323   -    IF(AND(AM$14>$C323,AM$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AM$14-$C323-1),0)","v":0},{"$f":" AM323   -    IF(AND(AN$14>$C323,AN$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AN$14-$C323-1),0)","v":0},{"$f":" AN323   -    IF(AND(AO$14>$C323,AO$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AO$14-$C323-1),0)","v":0},{"$f":" AO323   -    IF(AND(AP$14>$C323,AP$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AP$14-$C323-1),0)","v":0},{"$f":" AP323   -    IF(AND(AQ$14>$C323,AQ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AQ$14-$C323-1),0)","v":0},{"$f":" AQ323   -    IF(AND(AR$14>$C323,AR$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AR$14-$C323-1),0)","v":0},{"$f":" AR323   -    IF(AND(AS$14>$C323,AS$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AS$14-$C323-1),0)","v":0},{"$f":" AS323   -    IF(AND(AT$14>$C323,AT$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AT$14-$C323-1),0)","v":0},{"$f":" AT323   -    IF(AND(AU$14>$C323,AU$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AU$14-$C323-1),0)","v":0},{"$f":" AU323   -    IF(AND(AV$14>$C323,AV$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AV$14-$C323-1),0)","v":0},{"$f":" AV323   -    IF(AND(AW$14>$C323,AW$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AW$14-$C323-1),0)","v":0},{"$f":" AW323   -    IF(AND(AX$14>$C323,AX$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AX$14-$C323-1),0)","v":0},{"$f":" AX323   -    IF(AND(AY$14>$C323,AY$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AY$14-$C323-1),0)","v":0},{"$f":" AY323   -    IF(AND(AZ$14>$C323,AZ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,AZ$14-$C323-1),0)","v":0},{"$f":" AZ323   -    IF(AND(BA$14>$C323,BA$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BA$14-$C323-1),0)","v":0},{"$f":" BA323   -    IF(AND(BB$14>$C323,BB$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BB$14-$C323-1),0)","v":0},{"$f":" BB323   -    IF(AND(BC$14>$C323,BC$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BC$14-$C323-1),0)","v":0},{"$f":" BC323   -    IF(AND(BD$14>$C323,BD$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BD$14-$C323-1),0)","v":0},{"$f":" BD323   -    IF(AND(BE$14>$C323,BE$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BE$14-$C323-1),0)","v":0},{"$f":" BE323   -    IF(AND(BF$14>$C323,BF$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BF$14-$C323-1),0)","v":0},{"$f":" BF323   -    IF(AND(BG$14>$C323,BG$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BG$14-$C323-1),0)","v":0},{"$f":" BG323   -    IF(AND(BH$14>$C323,BH$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BH$14-$C323-1),0)","v":0},{"$f":" BH323   -    IF(AND(BI$14>$C323,BI$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BI$14-$C323-1),0)","v":0},{"$f":" BI323   -    IF(AND(BJ$14>$C323,BJ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BJ$14-$C323-1),0)","v":0},{"$f":" BJ323   -    IF(AND(BK$14>$C323,BK$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BK$14-$C323-1),0)","v":0},{"$f":" BK323   -    IF(AND(BL$14>$C323,BL$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BL$14-$C323-1),0)","v":0},{"$f":" BL323   -    IF(AND(BM$14>$C323,BM$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BM$14-$C323-1),0)","v":0},{"$f":" BM323   -    IF(AND(BN$14>$C323,BN$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BN$14-$C323-1),0)","v":0},{"$f":" BN323   -    IF(AND(BO$14>$C323,BO$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BO$14-$C323-1),0)","v":0},{"$f":" BO323   -    IF(AND(BP$14>$C323,BP$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BP$14-$C323-1),0)","v":0},{"$f":" BP323   -    IF(AND(BQ$14>$C323,BQ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BQ$14-$C323-1),0)","v":0},{"$f":" BQ323   -    IF(AND(BR$14>$C323,BR$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BR$14-$C323-1),0)","v":0},{"$f":" BR323   -    IF(AND(BS$14>$C323,BS$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BS$14-$C323-1),0)","v":0},{"$f":" BS323   -    IF(AND(BT$14>$C323,BT$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BT$14-$C323-1),0)","v":0},{"$f":" BT323   -    IF(AND(BU$14>$C323,BU$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BU$14-$C323-1),0)","v":0},{"$f":" BU323   -    IF(AND(BV$14>$C323,BV$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BV$14-$C323-1),0)","v":0},{"$f":" BV323   -    IF(AND(BW$14>$C323,BW$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BW$14-$C323-1),0)","v":0},{"$f":" BW323   -    IF(AND(BX$14>$C323,BX$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BX$14-$C323-1),0)","v":0},{"$f":" BX323   -    IF(AND(BY$14>$C323,BY$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BY$14-$C323-1),0)","v":0},{"$f":" BY323   -    IF(AND(BZ$14>$C323,BZ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,BZ$14-$C323-1),0)","v":0},{"$f":" BZ323   -    IF(AND(CA$14>$C323,CA$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CA$14-$C323-1),0)","v":0},{"$f":" CA323   -    IF(AND(CB$14>$C323,CB$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CB$14-$C323-1),0)","v":0},{"$f":" CB323   -    IF(AND(CC$14>$C323,CC$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CC$14-$C323-1),0)","v":0},{"$f":" CC323   -    IF(AND(CD$14>$C323,CD$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CD$14-$C323-1),0)","v":0},{"$f":" CD323   -    IF(AND(CE$14>$C323,CE$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CE$14-$C323-1),0)","v":0},{"$f":" CE323   -    IF(AND(CF$14>$C323,CF$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CF$14-$C323-1),0)","v":0},{"$f":" CF323   -    IF(AND(CG$14>$C323,CG$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CG$14-$C323-1),0)","v":0},{"$f":" CG323   -    IF(AND(CH$14>$C323,CH$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CH$14-$C323-1),0)","v":0},{"$f":" CH323   -    IF(AND(CI$14>$C323,CI$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CI$14-$C323-1),0)","v":0},{"$f":" CI323   -    IF(AND(CJ$14>$C323,CJ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CJ$14-$C323-1),0)","v":0},{"$f":" CJ323   -    IF(AND(CK$14>$C323,CK$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CK$14-$C323-1),0)","v":0},{"$f":" CK323   -    IF(AND(CL$14>$C323,CL$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CL$14-$C323-1),0)","v":0},{"$f":" CL323   -    IF(AND(CM$14>$C323,CM$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CM$14-$C323-1),0)","v":0},{"$f":" CM323   -    IF(AND(CN$14>$C323,CN$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CN$14-$C323-1),0)","v":0},{"$f":" CN323   -    IF(AND(CO$14>$C323,CO$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CO$14-$C323-1),0)","v":0},{"$f":" CO323   -    IF(AND(CP$14>$C323,CP$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CP$14-$C323-1),0)","v":0},{"$f":" CP323   -    IF(AND(CQ$14>$C323,CQ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CQ$14-$C323-1),0)","v":0},{"$f":" CQ323   -    IF(AND(CR$14>$C323,CR$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CR$14-$C323-1),0)","v":0},{"$f":" CR323   -    IF(AND(CS$14>$C323,CS$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CS$14-$C323-1),0)","v":0},{"$f":" CS323   -    IF(AND(CT$14>$C323,CT$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CT$14-$C323-1),0)","v":0},{"$f":" CT323   -    IF(AND(CU$14>$C323,CU$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CU$14-$C323-1),0)","v":0},{"$f":" CU323   -    IF(AND(CV$14>$C323,CV$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CV$14-$C323-1),0)","v":0},{"$f":" CV323   -    IF(AND(CW$14>$C323,CW$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CW$14-$C323-1),0)","v":0},{"$f":" CW323   -    IF(AND(CX$14>$C323,CX$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CX$14-$C323-1),0)","v":0},{"$f":" CX323   -    IF(AND(CY$14>$C323,CY$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CY$14-$C323-1),0)","v":0},{"$f":" CY323   -    IF(AND(CZ$14>$C323,CZ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,CZ$14-$C323-1),0)","v":0},{"$f":" CZ323   -    IF(AND(DA$14>$C323,DA$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DA$14-$C323-1),0)","v":0},{"$f":" DA323   -    IF(AND(DB$14>$C323,DB$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DB$14-$C323-1),0)","v":0},{"$f":" DB323   -    IF(AND(DC$14>$C323,DC$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DC$14-$C323-1),0)","v":0},{"$f":" DC323   -    IF(AND(DD$14>$C323,DD$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DD$14-$C323-1),0)","v":0},{"$f":" DD323   -    IF(AND(DE$14>$C323,DE$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DE$14-$C323-1),0)","v":0},{"$f":" DE323   -    IF(AND(DF$14>$C323,DF$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DF$14-$C323-1),0)","v":0},{"$f":" DF323   -    IF(AND(DG$14>$C323,DG$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DG$14-$C323-1),0)","v":0},{"$f":" DG323   -    IF(AND(DH$14>$C323,DH$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DH$14-$C323-1),0)","v":0},{"$f":" DH323   -    IF(AND(DI$14>$C323,DI$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DI$14-$C323-1),0)","v":0},{"$f":" DI323   -    IF(AND(DJ$14>$C323,DJ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DJ$14-$C323-1),0)","v":0},{"$f":" DJ323   -    IF(AND(DK$14>$C323,DK$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DK$14-$C323-1),0)","v":0},{"$f":" DK323   -    IF(AND(DL$14>$C323,DL$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DL$14-$C323-1),0)","v":0},{"$f":" DL323   -    IF(AND(DM$14>$C323,DM$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DM$14-$C323-1),0)","v":0},{"$f":" DM323   -    IF(AND(DN$14>$C323,DN$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DN$14-$C323-1),0)","v":0},{"$f":" DN323   -    IF(AND(DO$14>$C323,DO$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DO$14-$C323-1),0)","v":0},{"$f":" DO323   -    IF(AND(DP$14>$C323,DP$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DP$14-$C323-1),0)","v":0},{"$f":" DP323   -    IF(AND(DQ$14>$C323,DQ$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DQ$14-$C323-1),0)","v":0},{"$f":" DQ323   -    IF(AND(DR$14>$C323,DR$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DR$14-$C323-1),0)","v":0},{"$f":" DR323   -    IF(AND(DS$14>$C323,DS$14-$C323<$C$5),OFFSET(Input!$BJ323,0,DS$14-$C323-1),0)","v":0}]
[{"$f":"Calcs!A338","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E338),1,Calcs!E338)*Periods,0)","v":4},{"$f":"ROUND(MAX(B338,Input!Z338*Periods),0)","v":4},null,null,0,{"$f":" F338   -    IF(AND(G$14>$C338,G$14-$C338<$C$5),OFFSET(Input!$BJ338,0,G$14-$C338-1),0)","v":0},{"$f":" G338   -    IF(AND(H$14>$C338,H$14-$C338<$C$5),OFFSET(Input!$BJ338,0,H$14-$C338-1),0)","v":0},{"$f":" H338   -    IF(AND(I$14>$C338,I$14-$C338<$C$5),OFFSET(Input!$BJ338,0,I$14-$C338-1),0)","v":0},{"$f":" I338   -    IF(AND(J$14>$C338,J$14-$C338<$C$5),OFFSET(Input!$BJ338,0,J$14-$C338-1),0)","v":0},{"$f":" J338   -    IF(AND(K$14>$C338,K$14-$C338<$C$5),OFFSET(Input!$BJ338,0,K$14-$C338-1),0)","v":0},{"$f":" K338   -    IF(AND(L$14>$C338,L$14-$C338<$C$5),OFFSET(Input!$BJ338,0,L$14-$C338-1),0)","v":0},{"$f":" L338   -    IF(AND(M$14>$C338,M$14-$C338<$C$5),OFFSET(Input!$BJ338,0,M$14-$C338-1),0)","v":0},{"$f":" M338   -    IF(AND(N$14>$C338,N$14-$C338<$C$5),OFFSET(Input!$BJ338,0,N$14-$C338-1),0)","v":0},{"$f":" N338   -    IF(AND(O$14>$C338,O$14-$C338<$C$5),OFFSET(Input!$BJ338,0,O$14-$C338-1),0)","v":0},{"$f":" O338   -    IF(AND(P$14>$C338,P$14-$C338<$C$5),OFFSET(Input!$BJ338,0,P$14-$C338-1),0)","v":0},{"$f":" P338   -    IF(AND(Q$14>$C338,Q$14-$C338<$C$5),OFFSET(Input!$BJ338,0,Q$14-$C338-1),0)","v":0},{"$f":" Q338   -    IF(AND(R$14>$C338,R$14-$C338<$C$5),OFFSET(Input!$BJ338,0,R$14-$C338-1),0)","v":0},{"$f":" R338   -    IF(AND(S$14>$C338,S$14-$C338<$C$5),OFFSET(Input!$BJ338,0,S$14-$C338-1),0)","v":0},{"$f":" S338   -    IF(AND(T$14>$C338,T$14-$C338<$C$5),OFFSET(Input!$BJ338,0,T$14-$C338-1),0)","v":0},{"$f":" T338   -    IF(AND(U$14>$C338,U$14-$C338<$C$5),OFFSET(Input!$BJ338,0,U$14-$C338-1),0)","v":0},{"$f":" U338   -    IF(AND(V$14>$C338,V$14-$C338<$C$5),OFFSET(Input!$BJ338,0,V$14-$C338-1),0)","v":0},{"$f":" V338   -    IF(AND(W$14>$C338,W$14-$C338<$C$5),OFFSET(Input!$BJ338,0,W$14-$C338-1),0)","v":0},{"$f":" W338   -    IF(AND(X$14>$C338,X$14-$C338<$C$5),OFFSET(Input!$BJ338,0,X$14-$C338-1),0)","v":0},{"$f":" X338   -    IF(AND(Y$14>$C338,Y$14-$C338<$C$5),OFFSET(Input!$BJ338,0,Y$14-$C338-1),0)","v":0},{"$f":" Y338   -    IF(AND(Z$14>$C338,Z$14-$C338<$C$5),OFFSET(Input!$BJ338,0,Z$14-$C338-1),0)","v":0},{"$f":" Z338   -    IF(AND(AA$14>$C338,AA$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AA$14-$C338-1),0)","v":0},{"$f":" AA338   -    IF(AND(AB$14>$C338,AB$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AB$14-$C338-1),0)","v":0},{"$f":" AB338   -    IF(AND(AC$14>$C338,AC$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AC$14-$C338-1),0)","v":0},{"$f":" AC338   -    IF(AND(AD$14>$C338,AD$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AD$14-$C338-1),0)","v":0},{"$f":" AD338   -    IF(AND(AE$14>$C338,AE$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AE$14-$C338-1),0)","v":0},{"$f":" AE338   -    IF(AND(AF$14>$C338,AF$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AF$14-$C338-1),0)","v":0},{"$f":" AF338   -    IF(AND(AG$14>$C338,AG$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AG$14-$C338-1),0)","v":0},{"$f":" AG338   -    IF(AND(AH$14>$C338,AH$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AH$14-$C338-1),0)","v":0},{"$f":" AH338   -    IF(AND(AI$14>$C338,AI$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AI$14-$C338-1),0)","v":0},{"$f":" AI338   -    IF(AND(AJ$14>$C338,AJ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AJ$14-$C338-1),0)","v":0},{"$f":" AJ338   -    IF(AND(AK$14>$C338,AK$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AK$14-$C338-1),0)","v":0},{"$f":" AK338   -    IF(AND(AL$14>$C338,AL$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AL$14-$C338-1),0)","v":0},{"$f":" AL338   -    IF(AND(AM$14>$C338,AM$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AM$14-$C338-1),0)","v":0},{"$f":" AM338   -    IF(AND(AN$14>$C338,AN$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AN$14-$C338-1),0)","v":0},{"$f":" AN338   -    IF(AND(AO$14>$C338,AO$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AO$14-$C338-1),0)","v":0},{"$f":" AO338   -    IF(AND(AP$14>$C338,AP$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AP$14-$C338-1),0)","v":0},{"$f":" AP338   -    IF(AND(AQ$14>$C338,AQ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AQ$14-$C338-1),0)","v":0},{"$f":" AQ338   -    IF(AND(AR$14>$C338,AR$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AR$14-$C338-1),0)","v":0},{"$f":" AR338   -    IF(AND(AS$14>$C338,AS$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AS$14-$C338-1),0)","v":0},{"$f":" AS338   -    IF(AND(AT$14>$C338,AT$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AT$14-$C338-1),0)","v":0},{"$f":" AT338   -    IF(AND(AU$14>$C338,AU$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AU$14-$C338-1),0)","v":0},{"$f":" AU338   -    IF(AND(AV$14>$C338,AV$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AV$14-$C338-1),0)","v":0},{"$f":" AV338   -    IF(AND(AW$14>$C338,AW$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AW$14-$C338-1),0)","v":0},{"$f":" AW338   -    IF(AND(AX$14>$C338,AX$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AX$14-$C338-1),0)","v":0},{"$f":" AX338   -    IF(AND(AY$14>$C338,AY$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AY$14-$C338-1),0)","v":0},{"$f":" AY338   -    IF(AND(AZ$14>$C338,AZ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,AZ$14-$C338-1),0)","v":0},{"$f":" AZ338   -    IF(AND(BA$14>$C338,BA$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BA$14-$C338-1),0)","v":0},{"$f":" BA338   -    IF(AND(BB$14>$C338,BB$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BB$14-$C338-1),0)","v":0},{"$f":" BB338   -    IF(AND(BC$14>$C338,BC$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BC$14-$C338-1),0)","v":0},{"$f":" BC338   -    IF(AND(BD$14>$C338,BD$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BD$14-$C338-1),0)","v":0},{"$f":" BD338   -    IF(AND(BE$14>$C338,BE$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BE$14-$C338-1),0)","v":0},{"$f":" BE338   -    IF(AND(BF$14>$C338,BF$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BF$14-$C338-1),0)","v":0},{"$f":" BF338   -    IF(AND(BG$14>$C338,BG$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BG$14-$C338-1),0)","v":0},{"$f":" BG338   -    IF(AND(BH$14>$C338,BH$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BH$14-$C338-1),0)","v":0},{"$f":" BH338   -    IF(AND(BI$14>$C338,BI$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BI$14-$C338-1),0)","v":0},{"$f":" BI338   -    IF(AND(BJ$14>$C338,BJ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BJ$14-$C338-1),0)","v":0},{"$f":" BJ338   -    IF(AND(BK$14>$C338,BK$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BK$14-$C338-1),0)","v":0},{"$f":" BK338   -    IF(AND(BL$14>$C338,BL$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BL$14-$C338-1),0)","v":0},{"$f":" BL338   -    IF(AND(BM$14>$C338,BM$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BM$14-$C338-1),0)","v":0},{"$f":" BM338   -    IF(AND(BN$14>$C338,BN$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BN$14-$C338-1),0)","v":0},{"$f":" BN338   -    IF(AND(BO$14>$C338,BO$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BO$14-$C338-1),0)","v":0},{"$f":" BO338   -    IF(AND(BP$14>$C338,BP$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BP$14-$C338-1),0)","v":0},{"$f":" BP338   -    IF(AND(BQ$14>$C338,BQ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BQ$14-$C338-1),0)","v":0},{"$f":" BQ338   -    IF(AND(BR$14>$C338,BR$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BR$14-$C338-1),0)","v":0},{"$f":" BR338   -    IF(AND(BS$14>$C338,BS$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BS$14-$C338-1),0)","v":0},{"$f":" BS338   -    IF(AND(BT$14>$C338,BT$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BT$14-$C338-1),0)","v":0},{"$f":" BT338   -    IF(AND(BU$14>$C338,BU$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BU$14-$C338-1),0)","v":0},{"$f":" BU338   -    IF(AND(BV$14>$C338,BV$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BV$14-$C338-1),0)","v":0},{"$f":" BV338   -    IF(AND(BW$14>$C338,BW$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BW$14-$C338-1),0)","v":0},{"$f":" BW338   -    IF(AND(BX$14>$C338,BX$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BX$14-$C338-1),0)","v":0},{"$f":" BX338   -    IF(AND(BY$14>$C338,BY$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BY$14-$C338-1),0)","v":0},{"$f":" BY338   -    IF(AND(BZ$14>$C338,BZ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,BZ$14-$C338-1),0)","v":0},{"$f":" BZ338   -    IF(AND(CA$14>$C338,CA$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CA$14-$C338-1),0)","v":0},{"$f":" CA338   -    IF(AND(CB$14>$C338,CB$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CB$14-$C338-1),0)","v":0},{"$f":" CB338   -    IF(AND(CC$14>$C338,CC$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CC$14-$C338-1),0)","v":0},{"$f":" CC338   -    IF(AND(CD$14>$C338,CD$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CD$14-$C338-1),0)","v":0},{"$f":" CD338   -    IF(AND(CE$14>$C338,CE$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CE$14-$C338-1),0)","v":0},{"$f":" CE338   -    IF(AND(CF$14>$C338,CF$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CF$14-$C338-1),0)","v":0},{"$f":" CF338   -    IF(AND(CG$14>$C338,CG$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CG$14-$C338-1),0)","v":0},{"$f":" CG338   -    IF(AND(CH$14>$C338,CH$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CH$14-$C338-1),0)","v":0},{"$f":" CH338   -    IF(AND(CI$14>$C338,CI$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CI$14-$C338-1),0)","v":0},{"$f":" CI338   -    IF(AND(CJ$14>$C338,CJ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CJ$14-$C338-1),0)","v":0},{"$f":" CJ338   -    IF(AND(CK$14>$C338,CK$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CK$14-$C338-1),0)","v":0},{"$f":" CK338   -    IF(AND(CL$14>$C338,CL$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CL$14-$C338-1),0)","v":0},{"$f":" CL338   -    IF(AND(CM$14>$C338,CM$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CM$14-$C338-1),0)","v":0},{"$f":" CM338   -    IF(AND(CN$14>$C338,CN$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CN$14-$C338-1),0)","v":0},{"$f":" CN338   -    IF(AND(CO$14>$C338,CO$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CO$14-$C338-1),0)","v":0},{"$f":" CO338   -    IF(AND(CP$14>$C338,CP$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CP$14-$C338-1),0)","v":0},{"$f":" CP338   -    IF(AND(CQ$14>$C338,CQ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CQ$14-$C338-1),0)","v":0},{"$f":" CQ338   -    IF(AND(CR$14>$C338,CR$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CR$14-$C338-1),0)","v":0},{"$f":" CR338   -    IF(AND(CS$14>$C338,CS$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CS$14-$C338-1),0)","v":0},{"$f":" CS338   -    IF(AND(CT$14>$C338,CT$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CT$14-$C338-1),0)","v":0},{"$f":" CT338   -    IF(AND(CU$14>$C338,CU$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CU$14-$C338-1),0)","v":0},{"$f":" CU338   -    IF(AND(CV$14>$C338,CV$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CV$14-$C338-1),0)","v":0},{"$f":" CV338   -    IF(AND(CW$14>$C338,CW$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CW$14-$C338-1),0)","v":0},{"$f":" CW338   -    IF(AND(CX$14>$C338,CX$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CX$14-$C338-1),0)","v":0},{"$f":" CX338   -    IF(AND(CY$14>$C338,CY$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CY$14-$C338-1),0)","v":0},{"$f":" CY338   -    IF(AND(CZ$14>$C338,CZ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,CZ$14-$C338-1),0)","v":0},{"$f":" CZ338   -    IF(AND(DA$14>$C338,DA$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DA$14-$C338-1),0)","v":0},{"$f":" DA338   -    IF(AND(DB$14>$C338,DB$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DB$14-$C338-1),0)","v":0},{"$f":" DB338   -    IF(AND(DC$14>$C338,DC$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DC$14-$C338-1),0)","v":0},{"$f":" DC338   -    IF(AND(DD$14>$C338,DD$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DD$14-$C338-1),0)","v":0},{"$f":" DD338   -    IF(AND(DE$14>$C338,DE$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DE$14-$C338-1),0)","v":0},{"$f":" DE338   -    IF(AND(DF$14>$C338,DF$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DF$14-$C338-1),0)","v":0},{"$f":" DF338   -    IF(AND(DG$14>$C338,DG$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DG$14-$C338-1),0)","v":0},{"$f":" DG338   -    IF(AND(DH$14>$C338,DH$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DH$14-$C338-1),0)","v":0},{"$f":" DH338   -    IF(AND(DI$14>$C338,DI$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DI$14-$C338-1),0)","v":0},{"$f":" DI338   -    IF(AND(DJ$14>$C338,DJ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DJ$14-$C338-1),0)","v":0},{"$f":" DJ338   -    IF(AND(DK$14>$C338,DK$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DK$14-$C338-1),0)","v":0},{"$f":" DK338   -    IF(AND(DL$14>$C338,DL$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DL$14-$C338-1),0)","v":0},{"$f":" DL338   -    IF(AND(DM$14>$C338,DM$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DM$14-$C338-1),0)","v":0},{"$f":" DM338   -    IF(AND(DN$14>$C338,DN$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DN$14-$C338-1),0)","v":0},{"$f":" DN338   -    IF(AND(DO$14>$C338,DO$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DO$14-$C338-1),0)","v":0},{"$f":" DO338   -    IF(AND(DP$14>$C338,DP$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DP$14-$C338-1),0)","v":0},{"$f":" DP338   -    IF(AND(DQ$14>$C338,DQ$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DQ$14-$C338-1),0)","v":0},{"$f":" DQ338   -    IF(AND(DR$14>$C338,DR$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DR$14-$C338-1),0)","v":0},{"$f":" DR338   -    IF(AND(DS$14>$C338,DS$14-$C338<$C$5),OFFSET(Input!$BJ338,0,DS$14-$C338-1),0)","v":0}]
[{"$f":"Calcs!A378","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E378),1,Calcs!E378)*Periods,0)","v":4},{"$f":"ROUND(MAX(B378,Input!Z378*Periods),0)","v":4},null,null,0,{"$f":" F378   -    IF(AND(G$14>$C378,G$14-$C378<$C$5),OFFSET(Input!$BJ378,0,G$14-$C378-1),0)","v":0},{"$f":" G378   -    IF(AND(H$14>$C378,H$14-$C378<$C$5),OFFSET(Input!$BJ378,0,H$14-$C378-1),0)","v":0},{"$f":" H378   -    IF(AND(I$14>$C378,I$14-$C378<$C$5),OFFSET(Input!$BJ378,0,I$14-$C378-1),0)","v":0},{"$f":" I378   -    IF(AND(J$14>$C378,J$14-$C378<$C$5),OFFSET(Input!$BJ378,0,J$14-$C378-1),0)","v":0},{"$f":" J378   -    IF(AND(K$14>$C378,K$14-$C378<$C$5),OFFSET(Input!$BJ378,0,K$14-$C378-1),0)","v":0},{"$f":" K378   -    IF(AND(L$14>$C378,L$14-$C378<$C$5),OFFSET(Input!$BJ378,0,L$14-$C378-1),0)","v":0},{"$f":" L378   -    IF(AND(M$14>$C378,M$14-$C378<$C$5),OFFSET(Input!$BJ378,0,M$14-$C378-1),0)","v":0},{"$f":" M378   -    IF(AND(N$14>$C378,N$14-$C378<$C$5),OFFSET(Input!$BJ378,0,N$14-$C378-1),0)","v":0},{"$f":" N378   -    IF(AND(O$14>$C378,O$14-$C378<$C$5),OFFSET(Input!$BJ378,0,O$14-$C378-1),0)","v":0},{"$f":" O378   -    IF(AND(P$14>$C378,P$14-$C378<$C$5),OFFSET(Input!$BJ378,0,P$14-$C378-1),0)","v":0},{"$f":" P378   -    IF(AND(Q$14>$C378,Q$14-$C378<$C$5),OFFSET(Input!$BJ378,0,Q$14-$C378-1),0)","v":0},{"$f":" Q378   -    IF(AND(R$14>$C378,R$14-$C378<$C$5),OFFSET(Input!$BJ378,0,R$14-$C378-1),0)","v":0},{"$f":" R378   -    IF(AND(S$14>$C378,S$14-$C378<$C$5),OFFSET(Input!$BJ378,0,S$14-$C378-1),0)","v":0},{"$f":" S378   -    IF(AND(T$14>$C378,T$14-$C378<$C$5),OFFSET(Input!$BJ378,0,T$14-$C378-1),0)","v":0},{"$f":" T378   -    IF(AND(U$14>$C378,U$14-$C378<$C$5),OFFSET(Input!$BJ378,0,U$14-$C378-1),0)","v":0},{"$f":" U378   -    IF(AND(V$14>$C378,V$14-$C378<$C$5),OFFSET(Input!$BJ378,0,V$14-$C378-1),0)","v":0},{"$f":" V378   -    IF(AND(W$14>$C378,W$14-$C378<$C$5),OFFSET(Input!$BJ378,0,W$14-$C378-1),0)","v":0},{"$f":" W378   -    IF(AND(X$14>$C378,X$14-$C378<$C$5),OFFSET(Input!$BJ378,0,X$14-$C378-1),0)","v":0},{"$f":" X378   -    IF(AND(Y$14>$C378,Y$14-$C378<$C$5),OFFSET(Input!$BJ378,0,Y$14-$C378-1),0)","v":0},{"$f":" Y378   -    IF(AND(Z$14>$C378,Z$14-$C378<$C$5),OFFSET(Input!$BJ378,0,Z$14-$C378-1),0)","v":0},{"$f":" Z378   -    IF(AND(AA$14>$C378,AA$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AA$14-$C378-1),0)","v":0},{"$f":" AA378   -    IF(AND(AB$14>$C378,AB$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AB$14-$C378-1),0)","v":0},{"$f":" AB378   -    IF(AND(AC$14>$C378,AC$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AC$14-$C378-1),0)","v":0},{"$f":" AC378   -    IF(AND(AD$14>$C378,AD$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AD$14-$C378-1),0)","v":0},{"$f":" AD378   -    IF(AND(AE$14>$C378,AE$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AE$14-$C378-1),0)","v":0},{"$f":" AE378   -    IF(AND(AF$14>$C378,AF$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AF$14-$C378-1),0)","v":0},{"$f":" AF378   -    IF(AND(AG$14>$C378,AG$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AG$14-$C378-1),0)","v":0},{"$f":" AG378   -    IF(AND(AH$14>$C378,AH$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AH$14-$C378-1),0)","v":0},{"$f":" AH378   -    IF(AND(AI$14>$C378,AI$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AI$14-$C378-1),0)","v":0},{"$f":" AI378   -    IF(AND(AJ$14>$C378,AJ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AJ$14-$C378-1),0)","v":0},{"$f":" AJ378   -    IF(AND(AK$14>$C378,AK$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AK$14-$C378-1),0)","v":0},{"$f":" AK378   -    IF(AND(AL$14>$C378,AL$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AL$14-$C378-1),0)","v":0},{"$f":" AL378   -    IF(AND(AM$14>$C378,AM$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AM$14-$C378-1),0)","v":0},{"$f":" AM378   -    IF(AND(AN$14>$C378,AN$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AN$14-$C378-1),0)","v":0},{"$f":" AN378   -    IF(AND(AO$14>$C378,AO$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AO$14-$C378-1),0)","v":0},{"$f":" AO378   -    IF(AND(AP$14>$C378,AP$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AP$14-$C378-1),0)","v":0},{"$f":" AP378   -    IF(AND(AQ$14>$C378,AQ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AQ$14-$C378-1),0)","v":0},{"$f":" AQ378   -    IF(AND(AR$14>$C378,AR$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AR$14-$C378-1),0)","v":0},{"$f":" AR378   -    IF(AND(AS$14>$C378,AS$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AS$14-$C378-1),0)","v":0},{"$f":" AS378   -    IF(AND(AT$14>$C378,AT$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AT$14-$C378-1),0)","v":0},{"$f":" AT378   -    IF(AND(AU$14>$C378,AU$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AU$14-$C378-1),0)","v":0},{"$f":" AU378   -    IF(AND(AV$14>$C378,AV$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AV$14-$C378-1),0)","v":0},{"$f":" AV378   -    IF(AND(AW$14>$C378,AW$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AW$14-$C378-1),0)","v":0},{"$f":" AW378   -    IF(AND(AX$14>$C378,AX$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AX$14-$C378-1),0)","v":0},{"$f":" AX378   -    IF(AND(AY$14>$C378,AY$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AY$14-$C378-1),0)","v":0},{"$f":" AY378   -    IF(AND(AZ$14>$C378,AZ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,AZ$14-$C378-1),0)","v":0},{"$f":" AZ378   -    IF(AND(BA$14>$C378,BA$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BA$14-$C378-1),0)","v":0},{"$f":" BA378   -    IF(AND(BB$14>$C378,BB$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BB$14-$C378-1),0)","v":0},{"$f":" BB378   -    IF(AND(BC$14>$C378,BC$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BC$14-$C378-1),0)","v":0},{"$f":" BC378   -    IF(AND(BD$14>$C378,BD$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BD$14-$C378-1),0)","v":0},{"$f":" BD378   -    IF(AND(BE$14>$C378,BE$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BE$14-$C378-1),0)","v":0},{"$f":" BE378   -    IF(AND(BF$14>$C378,BF$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BF$14-$C378-1),0)","v":0},{"$f":" BF378   -    IF(AND(BG$14>$C378,BG$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BG$14-$C378-1),0)","v":0},{"$f":" BG378   -    IF(AND(BH$14>$C378,BH$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BH$14-$C378-1),0)","v":0},{"$f":" BH378   -    IF(AND(BI$14>$C378,BI$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BI$14-$C378-1),0)","v":0},{"$f":" BI378   -    IF(AND(BJ$14>$C378,BJ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BJ$14-$C378-1),0)","v":0},{"$f":" BJ378   -    IF(AND(BK$14>$C378,BK$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BK$14-$C378-1),0)","v":0},{"$f":" BK378   -    IF(AND(BL$14>$C378,BL$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BL$14-$C378-1),0)","v":0},{"$f":" BL378   -    IF(AND(BM$14>$C378,BM$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BM$14-$C378-1),0)","v":0},{"$f":" BM378   -    IF(AND(BN$14>$C378,BN$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BN$14-$C378-1),0)","v":0},{"$f":" BN378   -    IF(AND(BO$14>$C378,BO$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BO$14-$C378-1),0)","v":0},{"$f":" BO378   -    IF(AND(BP$14>$C378,BP$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BP$14-$C378-1),0)","v":0},{"$f":" BP378   -    IF(AND(BQ$14>$C378,BQ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BQ$14-$C378-1),0)","v":0},{"$f":" BQ378   -    IF(AND(BR$14>$C378,BR$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BR$14-$C378-1),0)","v":0},{"$f":" BR378   -    IF(AND(BS$14>$C378,BS$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BS$14-$C378-1),0)","v":0},{"$f":" BS378   -    IF(AND(BT$14>$C378,BT$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BT$14-$C378-1),0)","v":0},{"$f":" BT378   -    IF(AND(BU$14>$C378,BU$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BU$14-$C378-1),0)","v":0},{"$f":" BU378   -    IF(AND(BV$14>$C378,BV$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BV$14-$C378-1),0)","v":0},{"$f":" BV378   -    IF(AND(BW$14>$C378,BW$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BW$14-$C378-1),0)","v":0},{"$f":" BW378   -    IF(AND(BX$14>$C378,BX$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BX$14-$C378-1),0)","v":0},{"$f":" BX378   -    IF(AND(BY$14>$C378,BY$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BY$14-$C378-1),0)","v":0},{"$f":" BY378   -    IF(AND(BZ$14>$C378,BZ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,BZ$14-$C378-1),0)","v":0},{"$f":" BZ378   -    IF(AND(CA$14>$C378,CA$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CA$14-$C378-1),0)","v":0},{"$f":" CA378   -    IF(AND(CB$14>$C378,CB$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CB$14-$C378-1),0)","v":0},{"$f":" CB378   -    IF(AND(CC$14>$C378,CC$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CC$14-$C378-1),0)","v":0},{"$f":" CC378   -    IF(AND(CD$14>$C378,CD$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CD$14-$C378-1),0)","v":0},{"$f":" CD378   -    IF(AND(CE$14>$C378,CE$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CE$14-$C378-1),0)","v":0},{"$f":" CE378   -    IF(AND(CF$14>$C378,CF$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CF$14-$C378-1),0)","v":0},{"$f":" CF378   -    IF(AND(CG$14>$C378,CG$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CG$14-$C378-1),0)","v":0},{"$f":" CG378   -    IF(AND(CH$14>$C378,CH$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CH$14-$C378-1),0)","v":0},{"$f":" CH378   -    IF(AND(CI$14>$C378,CI$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CI$14-$C378-1),0)","v":0},{"$f":" CI378   -    IF(AND(CJ$14>$C378,CJ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CJ$14-$C378-1),0)","v":0},{"$f":" CJ378   -    IF(AND(CK$14>$C378,CK$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CK$14-$C378-1),0)","v":0},{"$f":" CK378   -    IF(AND(CL$14>$C378,CL$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CL$14-$C378-1),0)","v":0},{"$f":" CL378   -    IF(AND(CM$14>$C378,CM$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CM$14-$C378-1),0)","v":0},{"$f":" CM378   -    IF(AND(CN$14>$C378,CN$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CN$14-$C378-1),0)","v":0},{"$f":" CN378   -    IF(AND(CO$14>$C378,CO$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CO$14-$C378-1),0)","v":0},{"$f":" CO378   -    IF(AND(CP$14>$C378,CP$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CP$14-$C378-1),0)","v":0},{"$f":" CP378   -    IF(AND(CQ$14>$C378,CQ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CQ$14-$C378-1),0)","v":0},{"$f":" CQ378   -    IF(AND(CR$14>$C378,CR$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CR$14-$C378-1),0)","v":0},{"$f":" CR378   -    IF(AND(CS$14>$C378,CS$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CS$14-$C378-1),0)","v":0},{"$f":" CS378   -    IF(AND(CT$14>$C378,CT$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CT$14-$C378-1),0)","v":0},{"$f":" CT378   -    IF(AND(CU$14>$C378,CU$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CU$14-$C378-1),0)","v":0},{"$f":" CU378   -    IF(AND(CV$14>$C378,CV$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CV$14-$C378-1),0)","v":0},{"$f":" CV378   -    IF(AND(CW$14>$C378,CW$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CW$14-$C378-1),0)","v":0},{"$f":" CW378   -    IF(AND(CX$14>$C378,CX$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CX$14-$C378-1),0)","v":0},{"$f":" CX378   -    IF(AND(CY$14>$C378,CY$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CY$14-$C378-1),0)","v":0},{"$f":" CY378   -    IF(AND(CZ$14>$C378,CZ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,CZ$14-$C378-1),0)","v":0},{"$f":" CZ378   -    IF(AND(DA$14>$C378,DA$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DA$14-$C378-1),0)","v":0},{"$f":" DA378   -    IF(AND(DB$14>$C378,DB$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DB$14-$C378-1),0)","v":0},{"$f":" DB378   -    IF(AND(DC$14>$C378,DC$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DC$14-$C378-1),0)","v":0},{"$f":" DC378   -    IF(AND(DD$14>$C378,DD$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DD$14-$C378-1),0)","v":0},{"$f":" DD378   -    IF(AND(DE$14>$C378,DE$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DE$14-$C378-1),0)","v":0},{"$f":" DE378   -    IF(AND(DF$14>$C378,DF$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DF$14-$C378-1),0)","v":0},{"$f":" DF378   -    IF(AND(DG$14>$C378,DG$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DG$14-$C378-1),0)","v":0},{"$f":" DG378   -    IF(AND(DH$14>$C378,DH$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DH$14-$C378-1),0)","v":0},{"$f":" DH378   -    IF(AND(DI$14>$C378,DI$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DI$14-$C378-1),0)","v":0},{"$f":" DI378   -    IF(AND(DJ$14>$C378,DJ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DJ$14-$C378-1),0)","v":0},{"$f":" DJ378   -    IF(AND(DK$14>$C378,DK$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DK$14-$C378-1),0)","v":0},{"$f":" DK378   -    IF(AND(DL$14>$C378,DL$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DL$14-$C378-1),0)","v":0},{"$f":" DL378   -    IF(AND(DM$14>$C378,DM$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DM$14-$C378-1),0)","v":0},{"$f":" DM378   -    IF(AND(DN$14>$C378,DN$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DN$14-$C378-1),0)","v":0},{"$f":" DN378   -    IF(AND(DO$14>$C378,DO$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DO$14-$C378-1),0)","v":0},{"$f":" DO378   -    IF(AND(DP$14>$C378,DP$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DP$14-$C378-1),0)","v":0},{"$f":" DP378   -    IF(AND(DQ$14>$C378,DQ$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DQ$14-$C378-1),0)","v":0},{"$f":" DQ378   -    IF(AND(DR$14>$C378,DR$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DR$14-$C378-1),0)","v":0},{"$f":" DR378   -    IF(AND(DS$14>$C378,DS$14-$C378<$C$5),OFFSET(Input!$BJ378,0,DS$14-$C378-1),0)","v":0}]
[{"$f":"Calcs!A389","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E389),1,Calcs!E389)*Periods,0)","v":4},{"$f":"ROUND(MAX(B389,Input!Z389*Periods),0)","v":4},null,null,0,{"$f":" F389   -    IF(AND(G$14>$C389,G$14-$C389<$C$5),OFFSET(Input!$BJ389,0,G$14-$C389-1),0)","v":0},{"$f":" G389   -    IF(AND(H$14>$C389,H$14-$C389<$C$5),OFFSET(Input!$BJ389,0,H$14-$C389-1),0)","v":0},{"$f":" H389   -    IF(AND(I$14>$C389,I$14-$C389<$C$5),OFFSET(Input!$BJ389,0,I$14-$C389-1),0)","v":0},{"$f":" I389   -    IF(AND(J$14>$C389,J$14-$C389<$C$5),OFFSET(Input!$BJ389,0,J$14-$C389-1),0)","v":0},{"$f":" J389   -    IF(AND(K$14>$C389,K$14-$C389<$C$5),OFFSET(Input!$BJ389,0,K$14-$C389-1),0)","v":0},{"$f":" K389   -    IF(AND(L$14>$C389,L$14-$C389<$C$5),OFFSET(Input!$BJ389,0,L$14-$C389-1),0)","v":0},{"$f":" L389   -    IF(AND(M$14>$C389,M$14-$C389<$C$5),OFFSET(Input!$BJ389,0,M$14-$C389-1),0)","v":0},{"$f":" M389   -    IF(AND(N$14>$C389,N$14-$C389<$C$5),OFFSET(Input!$BJ389,0,N$14-$C389-1),0)","v":0},{"$f":" N389   -    IF(AND(O$14>$C389,O$14-$C389<$C$5),OFFSET(Input!$BJ389,0,O$14-$C389-1),0)","v":0},{"$f":" O389   -    IF(AND(P$14>$C389,P$14-$C389<$C$5),OFFSET(Input!$BJ389,0,P$14-$C389-1),0)","v":0},{"$f":" P389   -    IF(AND(Q$14>$C389,Q$14-$C389<$C$5),OFFSET(Input!$BJ389,0,Q$14-$C389-1),0)","v":0},{"$f":" Q389   -    IF(AND(R$14>$C389,R$14-$C389<$C$5),OFFSET(Input!$BJ389,0,R$14-$C389-1),0)","v":0},{"$f":" R389   -    IF(AND(S$14>$C389,S$14-$C389<$C$5),OFFSET(Input!$BJ389,0,S$14-$C389-1),0)","v":0},{"$f":" S389   -    IF(AND(T$14>$C389,T$14-$C389<$C$5),OFFSET(Input!$BJ389,0,T$14-$C389-1),0)","v":0},{"$f":" T389   -    IF(AND(U$14>$C389,U$14-$C389<$C$5),OFFSET(Input!$BJ389,0,U$14-$C389-1),0)","v":0},{"$f":" U389   -    IF(AND(V$14>$C389,V$14-$C389<$C$5),OFFSET(Input!$BJ389,0,V$14-$C389-1),0)","v":0},{"$f":" V389   -    IF(AND(W$14>$C389,W$14-$C389<$C$5),OFFSET(Input!$BJ389,0,W$14-$C389-1),0)","v":0},{"$f":" W389   -    IF(AND(X$14>$C389,X$14-$C389<$C$5),OFFSET(Input!$BJ389,0,X$14-$C389-1),0)","v":0},{"$f":" X389   -    IF(AND(Y$14>$C389,Y$14-$C389<$C$5),OFFSET(Input!$BJ389,0,Y$14-$C389-1),0)","v":0},{"$f":" Y389   -    IF(AND(Z$14>$C389,Z$14-$C389<$C$5),OFFSET(Input!$BJ389,0,Z$14-$C389-1),0)","v":0},{"$f":" Z389   -    IF(AND(AA$14>$C389,AA$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AA$14-$C389-1),0)","v":0},{"$f":" AA389   -    IF(AND(AB$14>$C389,AB$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AB$14-$C389-1),0)","v":0},{"$f":" AB389   -    IF(AND(AC$14>$C389,AC$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AC$14-$C389-1),0)","v":0},{"$f":" AC389   -    IF(AND(AD$14>$C389,AD$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AD$14-$C389-1),0)","v":0},{"$f":" AD389   -    IF(AND(AE$14>$C389,AE$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AE$14-$C389-1),0)","v":0},{"$f":" AE389   -    IF(AND(AF$14>$C389,AF$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AF$14-$C389-1),0)","v":0},{"$f":" AF389   -    IF(AND(AG$14>$C389,AG$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AG$14-$C389-1),0)","v":0},{"$f":" AG389   -    IF(AND(AH$14>$C389,AH$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AH$14-$C389-1),0)","v":0},{"$f":" AH389   -    IF(AND(AI$14>$C389,AI$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AI$14-$C389-1),0)","v":0},{"$f":" AI389   -    IF(AND(AJ$14>$C389,AJ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AJ$14-$C389-1),0)","v":0},{"$f":" AJ389   -    IF(AND(AK$14>$C389,AK$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AK$14-$C389-1),0)","v":0},{"$f":" AK389   -    IF(AND(AL$14>$C389,AL$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AL$14-$C389-1),0)","v":0},{"$f":" AL389   -    IF(AND(AM$14>$C389,AM$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AM$14-$C389-1),0)","v":0},{"$f":" AM389   -    IF(AND(AN$14>$C389,AN$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AN$14-$C389-1),0)","v":0},{"$f":" AN389   -    IF(AND(AO$14>$C389,AO$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AO$14-$C389-1),0)","v":0},{"$f":" AO389   -    IF(AND(AP$14>$C389,AP$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AP$14-$C389-1),0)","v":0},{"$f":" AP389   -    IF(AND(AQ$14>$C389,AQ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AQ$14-$C389-1),0)","v":0},{"$f":" AQ389   -    IF(AND(AR$14>$C389,AR$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AR$14-$C389-1),0)","v":0},{"$f":" AR389   -    IF(AND(AS$14>$C389,AS$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AS$14-$C389-1),0)","v":0},{"$f":" AS389   -    IF(AND(AT$14>$C389,AT$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AT$14-$C389-1),0)","v":0},{"$f":" AT389   -    IF(AND(AU$14>$C389,AU$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AU$14-$C389-1),0)","v":0},{"$f":" AU389   -    IF(AND(AV$14>$C389,AV$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AV$14-$C389-1),0)","v":0},{"$f":" AV389   -    IF(AND(AW$14>$C389,AW$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AW$14-$C389-1),0)","v":0},{"$f":" AW389   -    IF(AND(AX$14>$C389,AX$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AX$14-$C389-1),0)","v":0},{"$f":" AX389   -    IF(AND(AY$14>$C389,AY$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AY$14-$C389-1),0)","v":0},{"$f":" AY389   -    IF(AND(AZ$14>$C389,AZ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,AZ$14-$C389-1),0)","v":0},{"$f":" AZ389   -    IF(AND(BA$14>$C389,BA$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BA$14-$C389-1),0)","v":0},{"$f":" BA389   -    IF(AND(BB$14>$C389,BB$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BB$14-$C389-1),0)","v":0},{"$f":" BB389   -    IF(AND(BC$14>$C389,BC$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BC$14-$C389-1),0)","v":0},{"$f":" BC389   -    IF(AND(BD$14>$C389,BD$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BD$14-$C389-1),0)","v":0},{"$f":" BD389   -    IF(AND(BE$14>$C389,BE$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BE$14-$C389-1),0)","v":0},{"$f":" BE389   -    IF(AND(BF$14>$C389,BF$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BF$14-$C389-1),0)","v":0},{"$f":" BF389   -    IF(AND(BG$14>$C389,BG$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BG$14-$C389-1),0)","v":0},{"$f":" BG389   -    IF(AND(BH$14>$C389,BH$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BH$14-$C389-1),0)","v":0},{"$f":" BH389   -    IF(AND(BI$14>$C389,BI$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BI$14-$C389-1),0)","v":0},{"$f":" BI389   -    IF(AND(BJ$14>$C389,BJ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BJ$14-$C389-1),0)","v":0},{"$f":" BJ389   -    IF(AND(BK$14>$C389,BK$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BK$14-$C389-1),0)","v":0},{"$f":" BK389   -    IF(AND(BL$14>$C389,BL$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BL$14-$C389-1),0)","v":0},{"$f":" BL389   -    IF(AND(BM$14>$C389,BM$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BM$14-$C389-1),0)","v":0},{"$f":" BM389   -    IF(AND(BN$14>$C389,BN$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BN$14-$C389-1),0)","v":0},{"$f":" BN389   -    IF(AND(BO$14>$C389,BO$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BO$14-$C389-1),0)","v":0},{"$f":" BO389   -    IF(AND(BP$14>$C389,BP$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BP$14-$C389-1),0)","v":0},{"$f":" BP389   -    IF(AND(BQ$14>$C389,BQ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BQ$14-$C389-1),0)","v":0},{"$f":" BQ389   -    IF(AND(BR$14>$C389,BR$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BR$14-$C389-1),0)","v":0},{"$f":" BR389   -    IF(AND(BS$14>$C389,BS$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BS$14-$C389-1),0)","v":0},{"$f":" BS389   -    IF(AND(BT$14>$C389,BT$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BT$14-$C389-1),0)","v":0},{"$f":" BT389   -    IF(AND(BU$14>$C389,BU$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BU$14-$C389-1),0)","v":0},{"$f":" BU389   -    IF(AND(BV$14>$C389,BV$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BV$14-$C389-1),0)","v":0},{"$f":" BV389   -    IF(AND(BW$14>$C389,BW$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BW$14-$C389-1),0)","v":0},{"$f":" BW389   -    IF(AND(BX$14>$C389,BX$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BX$14-$C389-1),0)","v":0},{"$f":" BX389   -    IF(AND(BY$14>$C389,BY$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BY$14-$C389-1),0)","v":0},{"$f":" BY389   -    IF(AND(BZ$14>$C389,BZ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,BZ$14-$C389-1),0)","v":0},{"$f":" BZ389   -    IF(AND(CA$14>$C389,CA$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CA$14-$C389-1),0)","v":0},{"$f":" CA389   -    IF(AND(CB$14>$C389,CB$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CB$14-$C389-1),0)","v":0},{"$f":" CB389   -    IF(AND(CC$14>$C389,CC$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CC$14-$C389-1),0)","v":0},{"$f":" CC389   -    IF(AND(CD$14>$C389,CD$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CD$14-$C389-1),0)","v":0},{"$f":" CD389   -    IF(AND(CE$14>$C389,CE$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CE$14-$C389-1),0)","v":0},{"$f":" CE389   -    IF(AND(CF$14>$C389,CF$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CF$14-$C389-1),0)","v":0},{"$f":" CF389   -    IF(AND(CG$14>$C389,CG$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CG$14-$C389-1),0)","v":0},{"$f":" CG389   -    IF(AND(CH$14>$C389,CH$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CH$14-$C389-1),0)","v":0},{"$f":" CH389   -    IF(AND(CI$14>$C389,CI$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CI$14-$C389-1),0)","v":0},{"$f":" CI389   -    IF(AND(CJ$14>$C389,CJ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CJ$14-$C389-1),0)","v":0},{"$f":" CJ389   -    IF(AND(CK$14>$C389,CK$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CK$14-$C389-1),0)","v":0},{"$f":" CK389   -    IF(AND(CL$14>$C389,CL$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CL$14-$C389-1),0)","v":0},{"$f":" CL389   -    IF(AND(CM$14>$C389,CM$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CM$14-$C389-1),0)","v":0},{"$f":" CM389   -    IF(AND(CN$14>$C389,CN$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CN$14-$C389-1),0)","v":0},{"$f":" CN389   -    IF(AND(CO$14>$C389,CO$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CO$14-$C389-1),0)","v":0},{"$f":" CO389   -    IF(AND(CP$14>$C389,CP$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CP$14-$C389-1),0)","v":0},{"$f":" CP389   -    IF(AND(CQ$14>$C389,CQ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CQ$14-$C389-1),0)","v":0},{"$f":" CQ389   -    IF(AND(CR$14>$C389,CR$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CR$14-$C389-1),0)","v":0},{"$f":" CR389   -    IF(AND(CS$14>$C389,CS$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CS$14-$C389-1),0)","v":0},{"$f":" CS389   -    IF(AND(CT$14>$C389,CT$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CT$14-$C389-1),0)","v":0},{"$f":" CT389   -    IF(AND(CU$14>$C389,CU$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CU$14-$C389-1),0)","v":0},{"$f":" CU389   -    IF(AND(CV$14>$C389,CV$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CV$14-$C389-1),0)","v":0},{"$f":" CV389   -    IF(AND(CW$14>$C389,CW$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CW$14-$C389-1),0)","v":0},{"$f":" CW389   -    IF(AND(CX$14>$C389,CX$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CX$14-$C389-1),0)","v":0},{"$f":" CX389   -    IF(AND(CY$14>$C389,CY$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CY$14-$C389-1),0)","v":0},{"$f":" CY389   -    IF(AND(CZ$14>$C389,CZ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,CZ$14-$C389-1),0)","v":0},{"$f":" CZ389   -    IF(AND(DA$14>$C389,DA$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DA$14-$C389-1),0)","v":0},{"$f":" DA389   -    IF(AND(DB$14>$C389,DB$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DB$14-$C389-1),0)","v":0},{"$f":" DB389   -    IF(AND(DC$14>$C389,DC$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DC$14-$C389-1),0)","v":0},{"$f":" DC389   -    IF(AND(DD$14>$C389,DD$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DD$14-$C389-1),0)","v":0},{"$f":" DD389   -    IF(AND(DE$14>$C389,DE$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DE$14-$C389-1),0)","v":0},{"$f":" DE389   -    IF(AND(DF$14>$C389,DF$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DF$14-$C389-1),0)","v":0},{"$f":" DF389   -    IF(AND(DG$14>$C389,DG$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DG$14-$C389-1),0)","v":0},{"$f":" DG389   -    IF(AND(DH$14>$C389,DH$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DH$14-$C389-1),0)","v":0},{"$f":" DH389   -    IF(AND(DI$14>$C389,DI$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DI$14-$C389-1),0)","v":0},{"$f":" DI389   -    IF(AND(DJ$14>$C389,DJ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DJ$14-$C389-1),0)","v":0},{"$f":" DJ389   -    IF(AND(DK$14>$C389,DK$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DK$14-$C389-1),0)","v":0},{"$f":" DK389   -    IF(AND(DL$14>$C389,DL$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DL$14-$C389-1),0)","v":0},{"$f":" DL389   -    IF(AND(DM$14>$C389,DM$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DM$14-$C389-1),0)","v":0},{"$f":" DM389   -    IF(AND(DN$14>$C389,DN$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DN$14-$C389-1),0)","v":0},{"$f":" DN389   -    IF(AND(DO$14>$C389,DO$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DO$14-$C389-1),0)","v":0},{"$f":" DO389   -    IF(AND(DP$14>$C389,DP$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DP$14-$C389-1),0)","v":0},{"$f":" DP389   -    IF(AND(DQ$14>$C389,DQ$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DQ$14-$C389-1),0)","v":0},{"$f":" DQ389   -    IF(AND(DR$14>$C389,DR$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DR$14-$C389-1),0)","v":0},{"$f":" DR389   -    IF(AND(DS$14>$C389,DS$14-$C389<$C$5),OFFSET(Input!$BJ389,0,DS$14-$C389-1),0)","v":0}]
[{"$f":"Calcs!A429","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E429),1,Calcs!E429)*Periods,0)","v":4},{"$f":"ROUND(MAX(B429,Input!Z429*Periods),0)","v":4},null,null,0,{"$f":" F429   -    IF(AND(G$14>$C429,G$14-$C429<$C$5),OFFSET(Input!$BJ429,0,G$14-$C429-1),0)","v":0},{"$f":" G429   -    IF(AND(H$14>$C429,H$14-$C429<$C$5),OFFSET(Input!$BJ429,0,H$14-$C429-1),0)","v":0},{"$f":" H429   -    IF(AND(I$14>$C429,I$14-$C429<$C$5),OFFSET(Input!$BJ429,0,I$14-$C429-1),0)","v":0},{"$f":" I429   -    IF(AND(J$14>$C429,J$14-$C429<$C$5),OFFSET(Input!$BJ429,0,J$14-$C429-1),0)","v":0},{"$f":" J429   -    IF(AND(K$14>$C429,K$14-$C429<$C$5),OFFSET(Input!$BJ429,0,K$14-$C429-1),0)","v":0},{"$f":" K429   -    IF(AND(L$14>$C429,L$14-$C429<$C$5),OFFSET(Input!$BJ429,0,L$14-$C429-1),0)","v":0},{"$f":" L429   -    IF(AND(M$14>$C429,M$14-$C429<$C$5),OFFSET(Input!$BJ429,0,M$14-$C429-1),0)","v":0},{"$f":" M429   -    IF(AND(N$14>$C429,N$14-$C429<$C$5),OFFSET(Input!$BJ429,0,N$14-$C429-1),0)","v":0},{"$f":" N429   -    IF(AND(O$14>$C429,O$14-$C429<$C$5),OFFSET(Input!$BJ429,0,O$14-$C429-1),0)","v":0},{"$f":" O429   -    IF(AND(P$14>$C429,P$14-$C429<$C$5),OFFSET(Input!$BJ429,0,P$14-$C429-1),0)","v":0},{"$f":" P429   -    IF(AND(Q$14>$C429,Q$14-$C429<$C$5),OFFSET(Input!$BJ429,0,Q$14-$C429-1),0)","v":0},{"$f":" Q429   -    IF(AND(R$14>$C429,R$14-$C429<$C$5),OFFSET(Input!$BJ429,0,R$14-$C429-1),0)","v":0},{"$f":" R429   -    IF(AND(S$14>$C429,S$14-$C429<$C$5),OFFSET(Input!$BJ429,0,S$14-$C429-1),0)","v":0},{"$f":" S429   -    IF(AND(T$14>$C429,T$14-$C429<$C$5),OFFSET(Input!$BJ429,0,T$14-$C429-1),0)","v":0},{"$f":" T429   -    IF(AND(U$14>$C429,U$14-$C429<$C$5),OFFSET(Input!$BJ429,0,U$14-$C429-1),0)","v":0},{"$f":" U429   -    IF(AND(V$14>$C429,V$14-$C429<$C$5),OFFSET(Input!$BJ429,0,V$14-$C429-1),0)","v":0},{"$f":" V429   -    IF(AND(W$14>$C429,W$14-$C429<$C$5),OFFSET(Input!$BJ429,0,W$14-$C429-1),0)","v":0},{"$f":" W429   -    IF(AND(X$14>$C429,X$14-$C429<$C$5),OFFSET(Input!$BJ429,0,X$14-$C429-1),0)","v":0},{"$f":" X429   -    IF(AND(Y$14>$C429,Y$14-$C429<$C$5),OFFSET(Input!$BJ429,0,Y$14-$C429-1),0)","v":0},{"$f":" Y429   -    IF(AND(Z$14>$C429,Z$14-$C429<$C$5),OFFSET(Input!$BJ429,0,Z$14-$C429-1),0)","v":0},{"$f":" Z429   -    IF(AND(AA$14>$C429,AA$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AA$14-$C429-1),0)","v":0},{"$f":" AA429   -    IF(AND(AB$14>$C429,AB$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AB$14-$C429-1),0)","v":0},{"$f":" AB429   -    IF(AND(AC$14>$C429,AC$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AC$14-$C429-1),0)","v":0},{"$f":" AC429   -    IF(AND(AD$14>$C429,AD$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AD$14-$C429-1),0)","v":0},{"$f":" AD429   -    IF(AND(AE$14>$C429,AE$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AE$14-$C429-1),0)","v":0},{"$f":" AE429   -    IF(AND(AF$14>$C429,AF$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AF$14-$C429-1),0)","v":0},{"$f":" AF429   -    IF(AND(AG$14>$C429,AG$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AG$14-$C429-1),0)","v":0},{"$f":" AG429   -    IF(AND(AH$14>$C429,AH$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AH$14-$C429-1),0)","v":0},{"$f":" AH429   -    IF(AND(AI$14>$C429,AI$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AI$14-$C429-1),0)","v":0},{"$f":" AI429   -    IF(AND(AJ$14>$C429,AJ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AJ$14-$C429-1),0)","v":0},{"$f":" AJ429   -    IF(AND(AK$14>$C429,AK$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AK$14-$C429-1),0)","v":0},{"$f":" AK429   -    IF(AND(AL$14>$C429,AL$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AL$14-$C429-1),0)","v":0},{"$f":" AL429   -    IF(AND(AM$14>$C429,AM$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AM$14-$C429-1),0)","v":0},{"$f":" AM429   -    IF(AND(AN$14>$C429,AN$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AN$14-$C429-1),0)","v":0},{"$f":" AN429   -    IF(AND(AO$14>$C429,AO$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AO$14-$C429-1),0)","v":0},{"$f":" AO429   -    IF(AND(AP$14>$C429,AP$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AP$14-$C429-1),0)","v":0},{"$f":" AP429   -    IF(AND(AQ$14>$C429,AQ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AQ$14-$C429-1),0)","v":0},{"$f":" AQ429   -    IF(AND(AR$14>$C429,AR$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AR$14-$C429-1),0)","v":0},{"$f":" AR429   -    IF(AND(AS$14>$C429,AS$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AS$14-$C429-1),0)","v":0},{"$f":" AS429   -    IF(AND(AT$14>$C429,AT$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AT$14-$C429-1),0)","v":0},{"$f":" AT429   -    IF(AND(AU$14>$C429,AU$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AU$14-$C429-1),0)","v":0},{"$f":" AU429   -    IF(AND(AV$14>$C429,AV$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AV$14-$C429-1),0)","v":0},{"$f":" AV429   -    IF(AND(AW$14>$C429,AW$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AW$14-$C429-1),0)","v":0},{"$f":" AW429   -    IF(AND(AX$14>$C429,AX$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AX$14-$C429-1),0)","v":0},{"$f":" AX429   -    IF(AND(AY$14>$C429,AY$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AY$14-$C429-1),0)","v":0},{"$f":" AY429   -    IF(AND(AZ$14>$C429,AZ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,AZ$14-$C429-1),0)","v":0},{"$f":" AZ429   -    IF(AND(BA$14>$C429,BA$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BA$14-$C429-1),0)","v":0},{"$f":" BA429   -    IF(AND(BB$14>$C429,BB$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BB$14-$C429-1),0)","v":0},{"$f":" BB429   -    IF(AND(BC$14>$C429,BC$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BC$14-$C429-1),0)","v":0},{"$f":" BC429   -    IF(AND(BD$14>$C429,BD$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BD$14-$C429-1),0)","v":0},{"$f":" BD429   -    IF(AND(BE$14>$C429,BE$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BE$14-$C429-1),0)","v":0},{"$f":" BE429   -    IF(AND(BF$14>$C429,BF$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BF$14-$C429-1),0)","v":0},{"$f":" BF429   -    IF(AND(BG$14>$C429,BG$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BG$14-$C429-1),0)","v":0},{"$f":" BG429   -    IF(AND(BH$14>$C429,BH$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BH$14-$C429-1),0)","v":0},{"$f":" BH429   -    IF(AND(BI$14>$C429,BI$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BI$14-$C429-1),0)","v":0},{"$f":" BI429   -    IF(AND(BJ$14>$C429,BJ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BJ$14-$C429-1),0)","v":0},{"$f":" BJ429   -    IF(AND(BK$14>$C429,BK$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BK$14-$C429-1),0)","v":0},{"$f":" BK429   -    IF(AND(BL$14>$C429,BL$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BL$14-$C429-1),0)","v":0},{"$f":" BL429   -    IF(AND(BM$14>$C429,BM$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BM$14-$C429-1),0)","v":0},{"$f":" BM429   -    IF(AND(BN$14>$C429,BN$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BN$14-$C429-1),0)","v":0},{"$f":" BN429   -    IF(AND(BO$14>$C429,BO$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BO$14-$C429-1),0)","v":0},{"$f":" BO429   -    IF(AND(BP$14>$C429,BP$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BP$14-$C429-1),0)","v":0},{"$f":" BP429   -    IF(AND(BQ$14>$C429,BQ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BQ$14-$C429-1),0)","v":0},{"$f":" BQ429   -    IF(AND(BR$14>$C429,BR$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BR$14-$C429-1),0)","v":0},{"$f":" BR429   -    IF(AND(BS$14>$C429,BS$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BS$14-$C429-1),0)","v":0},{"$f":" BS429   -    IF(AND(BT$14>$C429,BT$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BT$14-$C429-1),0)","v":0},{"$f":" BT429   -    IF(AND(BU$14>$C429,BU$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BU$14-$C429-1),0)","v":0},{"$f":" BU429   -    IF(AND(BV$14>$C429,BV$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BV$14-$C429-1),0)","v":0},{"$f":" BV429   -    IF(AND(BW$14>$C429,BW$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BW$14-$C429-1),0)","v":0},{"$f":" BW429   -    IF(AND(BX$14>$C429,BX$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BX$14-$C429-1),0)","v":0},{"$f":" BX429   -    IF(AND(BY$14>$C429,BY$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BY$14-$C429-1),0)","v":0},{"$f":" BY429   -    IF(AND(BZ$14>$C429,BZ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,BZ$14-$C429-1),0)","v":0},{"$f":" BZ429   -    IF(AND(CA$14>$C429,CA$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CA$14-$C429-1),0)","v":0},{"$f":" CA429   -    IF(AND(CB$14>$C429,CB$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CB$14-$C429-1),0)","v":0},{"$f":" CB429   -    IF(AND(CC$14>$C429,CC$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CC$14-$C429-1),0)","v":0},{"$f":" CC429   -    IF(AND(CD$14>$C429,CD$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CD$14-$C429-1),0)","v":0},{"$f":" CD429   -    IF(AND(CE$14>$C429,CE$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CE$14-$C429-1),0)","v":0},{"$f":" CE429   -    IF(AND(CF$14>$C429,CF$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CF$14-$C429-1),0)","v":0},{"$f":" CF429   -    IF(AND(CG$14>$C429,CG$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CG$14-$C429-1),0)","v":0},{"$f":" CG429   -    IF(AND(CH$14>$C429,CH$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CH$14-$C429-1),0)","v":0},{"$f":" CH429   -    IF(AND(CI$14>$C429,CI$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CI$14-$C429-1),0)","v":0},{"$f":" CI429   -    IF(AND(CJ$14>$C429,CJ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CJ$14-$C429-1),0)","v":0},{"$f":" CJ429   -    IF(AND(CK$14>$C429,CK$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CK$14-$C429-1),0)","v":0},{"$f":" CK429   -    IF(AND(CL$14>$C429,CL$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CL$14-$C429-1),0)","v":0},{"$f":" CL429   -    IF(AND(CM$14>$C429,CM$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CM$14-$C429-1),0)","v":0},{"$f":" CM429   -    IF(AND(CN$14>$C429,CN$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CN$14-$C429-1),0)","v":0},{"$f":" CN429   -    IF(AND(CO$14>$C429,CO$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CO$14-$C429-1),0)","v":0},{"$f":" CO429   -    IF(AND(CP$14>$C429,CP$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CP$14-$C429-1),0)","v":0},{"$f":" CP429   -    IF(AND(CQ$14>$C429,CQ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CQ$14-$C429-1),0)","v":0},{"$f":" CQ429   -    IF(AND(CR$14>$C429,CR$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CR$14-$C429-1),0)","v":0},{"$f":" CR429   -    IF(AND(CS$14>$C429,CS$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CS$14-$C429-1),0)","v":0},{"$f":" CS429   -    IF(AND(CT$14>$C429,CT$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CT$14-$C429-1),0)","v":0},{"$f":" CT429   -    IF(AND(CU$14>$C429,CU$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CU$14-$C429-1),0)","v":0},{"$f":" CU429   -    IF(AND(CV$14>$C429,CV$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CV$14-$C429-1),0)","v":0},{"$f":" CV429   -    IF(AND(CW$14>$C429,CW$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CW$14-$C429-1),0)","v":0},{"$f":" CW429   -    IF(AND(CX$14>$C429,CX$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CX$14-$C429-1),0)","v":0},{"$f":" CX429   -    IF(AND(CY$14>$C429,CY$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CY$14-$C429-1),0)","v":0},{"$f":" CY429   -    IF(AND(CZ$14>$C429,CZ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,CZ$14-$C429-1),0)","v":0},{"$f":" CZ429   -    IF(AND(DA$14>$C429,DA$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DA$14-$C429-1),0)","v":0},{"$f":" DA429   -    IF(AND(DB$14>$C429,DB$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DB$14-$C429-1),0)","v":0},{"$f":" DB429   -    IF(AND(DC$14>$C429,DC$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DC$14-$C429-1),0)","v":0},{"$f":" DC429   -    IF(AND(DD$14>$C429,DD$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DD$14-$C429-1),0)","v":0},{"$f":" DD429   -    IF(AND(DE$14>$C429,DE$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DE$14-$C429-1),0)","v":0},{"$f":" DE429   -    IF(AND(DF$14>$C429,DF$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DF$14-$C429-1),0)","v":0},{"$f":" DF429   -    IF(AND(DG$14>$C429,DG$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DG$14-$C429-1),0)","v":0},{"$f":" DG429   -    IF(AND(DH$14>$C429,DH$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DH$14-$C429-1),0)","v":0},{"$f":" DH429   -    IF(AND(DI$14>$C429,DI$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DI$14-$C429-1),0)","v":0},{"$f":" DI429   -    IF(AND(DJ$14>$C429,DJ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DJ$14-$C429-1),0)","v":0},{"$f":" DJ429   -    IF(AND(DK$14>$C429,DK$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DK$14-$C429-1),0)","v":0},{"$f":" DK429   -    IF(AND(DL$14>$C429,DL$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DL$14-$C429-1),0)","v":0},{"$f":" DL429   -    IF(AND(DM$14>$C429,DM$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DM$14-$C429-1),0)","v":0},{"$f":" DM429   -    IF(AND(DN$14>$C429,DN$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DN$14-$C429-1),0)","v":0},{"$f":" DN429   -    IF(AND(DO$14>$C429,DO$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DO$14-$C429-1),0)","v":0},{"$f":" DO429   -    IF(AND(DP$14>$C429,DP$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DP$14-$C429-1),0)","v":0},{"$f":" DP429   -    IF(AND(DQ$14>$C429,DQ$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DQ$14-$C429-1),0)","v":0},{"$f":" DQ429   -    IF(AND(DR$14>$C429,DR$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DR$14-$C429-1),0)","v":0},{"$f":" DR429   -    IF(AND(DS$14>$C429,DS$14-$C429<$C$5),OFFSET(Input!$BJ429,0,DS$14-$C429-1),0)","v":0}]
[{"$f":"Calcs!A440","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E440),1,Calcs!E440)*Periods,0)","v":4},{"$f":"ROUND(MAX(B440,Input!Z440*Periods),0)","v":4},null,null,0,{"$f":" F440   -    IF(AND(G$14>$C440,G$14-$C440<$C$5),OFFSET(Input!$BJ440,0,G$14-$C440-1),0)","v":0},{"$f":" G440   -    IF(AND(H$14>$C440,H$14-$C440<$C$5),OFFSET(Input!$BJ440,0,H$14-$C440-1),0)","v":0},{"$f":" H440   -    IF(AND(I$14>$C440,I$14-$C440<$C$5),OFFSET(Input!$BJ440,0,I$14-$C440-1),0)","v":0},{"$f":" I440   -    IF(AND(J$14>$C440,J$14-$C440<$C$5),OFFSET(Input!$BJ440,0,J$14-$C440-1),0)","v":0},{"$f":" J440   -    IF(AND(K$14>$C440,K$14-$C440<$C$5),OFFSET(Input!$BJ440,0,K$14-$C440-1),0)","v":0},{"$f":" K440   -    IF(AND(L$14>$C440,L$14-$C440<$C$5),OFFSET(Input!$BJ440,0,L$14-$C440-1),0)","v":0},{"$f":" L440   -    IF(AND(M$14>$C440,M$14-$C440<$C$5),OFFSET(Input!$BJ440,0,M$14-$C440-1),0)","v":0},{"$f":" M440   -    IF(AND(N$14>$C440,N$14-$C440<$C$5),OFFSET(Input!$BJ440,0,N$14-$C440-1),0)","v":0},{"$f":" N440   -    IF(AND(O$14>$C440,O$14-$C440<$C$5),OFFSET(Input!$BJ440,0,O$14-$C440-1),0)","v":0},{"$f":" O440   -    IF(AND(P$14>$C440,P$14-$C440<$C$5),OFFSET(Input!$BJ440,0,P$14-$C440-1),0)","v":0},{"$f":" P440   -    IF(AND(Q$14>$C440,Q$14-$C440<$C$5),OFFSET(Input!$BJ440,0,Q$14-$C440-1),0)","v":0},{"$f":" Q440   -    IF(AND(R$14>$C440,R$14-$C440<$C$5),OFFSET(Input!$BJ440,0,R$14-$C440-1),0)","v":0},{"$f":" R440   -    IF(AND(S$14>$C440,S$14-$C440<$C$5),OFFSET(Input!$BJ440,0,S$14-$C440-1),0)","v":0},{"$f":" S440   -    IF(AND(T$14>$C440,T$14-$C440<$C$5),OFFSET(Input!$BJ440,0,T$14-$C440-1),0)","v":0},{"$f":" T440   -    IF(AND(U$14>$C440,U$14-$C440<$C$5),OFFSET(Input!$BJ440,0,U$14-$C440-1),0)","v":0},{"$f":" U440   -    IF(AND(V$14>$C440,V$14-$C440<$C$5),OFFSET(Input!$BJ440,0,V$14-$C440-1),0)","v":0},{"$f":" V440   -    IF(AND(W$14>$C440,W$14-$C440<$C$5),OFFSET(Input!$BJ440,0,W$14-$C440-1),0)","v":0},{"$f":" W440   -    IF(AND(X$14>$C440,X$14-$C440<$C$5),OFFSET(Input!$BJ440,0,X$14-$C440-1),0)","v":0},{"$f":" X440   -    IF(AND(Y$14>$C440,Y$14-$C440<$C$5),OFFSET(Input!$BJ440,0,Y$14-$C440-1),0)","v":0},{"$f":" Y440   -    IF(AND(Z$14>$C440,Z$14-$C440<$C$5),OFFSET(Input!$BJ440,0,Z$14-$C440-1),0)","v":0},{"$f":" Z440   -    IF(AND(AA$14>$C440,AA$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AA$14-$C440-1),0)","v":0},{"$f":" AA440   -    IF(AND(AB$14>$C440,AB$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AB$14-$C440-1),0)","v":0},{"$f":" AB440   -    IF(AND(AC$14>$C440,AC$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AC$14-$C440-1),0)","v":0},{"$f":" AC440   -    IF(AND(AD$14>$C440,AD$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AD$14-$C440-1),0)","v":0},{"$f":" AD440   -    IF(AND(AE$14>$C440,AE$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AE$14-$C440-1),0)","v":0},{"$f":" AE440   -    IF(AND(AF$14>$C440,AF$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AF$14-$C440-1),0)","v":0},{"$f":" AF440   -    IF(AND(AG$14>$C440,AG$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AG$14-$C440-1),0)","v":0},{"$f":" AG440   -    IF(AND(AH$14>$C440,AH$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AH$14-$C440-1),0)","v":0},{"$f":" AH440   -    IF(AND(AI$14>$C440,AI$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AI$14-$C440-1),0)","v":0},{"$f":" AI440   -    IF(AND(AJ$14>$C440,AJ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AJ$14-$C440-1),0)","v":0},{"$f":" AJ440   -    IF(AND(AK$14>$C440,AK$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AK$14-$C440-1),0)","v":0},{"$f":" AK440   -    IF(AND(AL$14>$C440,AL$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AL$14-$C440-1),0)","v":0},{"$f":" AL440   -    IF(AND(AM$14>$C440,AM$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AM$14-$C440-1),0)","v":0},{"$f":" AM440   -    IF(AND(AN$14>$C440,AN$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AN$14-$C440-1),0)","v":0},{"$f":" AN440   -    IF(AND(AO$14>$C440,AO$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AO$14-$C440-1),0)","v":0},{"$f":" AO440   -    IF(AND(AP$14>$C440,AP$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AP$14-$C440-1),0)","v":0},{"$f":" AP440   -    IF(AND(AQ$14>$C440,AQ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AQ$14-$C440-1),0)","v":0},{"$f":" AQ440   -    IF(AND(AR$14>$C440,AR$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AR$14-$C440-1),0)","v":0},{"$f":" AR440   -    IF(AND(AS$14>$C440,AS$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AS$14-$C440-1),0)","v":0},{"$f":" AS440   -    IF(AND(AT$14>$C440,AT$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AT$14-$C440-1),0)","v":0},{"$f":" AT440   -    IF(AND(AU$14>$C440,AU$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AU$14-$C440-1),0)","v":0},{"$f":" AU440   -    IF(AND(AV$14>$C440,AV$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AV$14-$C440-1),0)","v":0},{"$f":" AV440   -    IF(AND(AW$14>$C440,AW$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AW$14-$C440-1),0)","v":0},{"$f":" AW440   -    IF(AND(AX$14>$C440,AX$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AX$14-$C440-1),0)","v":0},{"$f":" AX440   -    IF(AND(AY$14>$C440,AY$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AY$14-$C440-1),0)","v":0},{"$f":" AY440   -    IF(AND(AZ$14>$C440,AZ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,AZ$14-$C440-1),0)","v":0},{"$f":" AZ440   -    IF(AND(BA$14>$C440,BA$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BA$14-$C440-1),0)","v":0},{"$f":" BA440   -    IF(AND(BB$14>$C440,BB$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BB$14-$C440-1),0)","v":0},{"$f":" BB440   -    IF(AND(BC$14>$C440,BC$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BC$14-$C440-1),0)","v":0},{"$f":" BC440   -    IF(AND(BD$14>$C440,BD$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BD$14-$C440-1),0)","v":0},{"$f":" BD440   -    IF(AND(BE$14>$C440,BE$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BE$14-$C440-1),0)","v":0},{"$f":" BE440   -    IF(AND(BF$14>$C440,BF$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BF$14-$C440-1),0)","v":0},{"$f":" BF440   -    IF(AND(BG$14>$C440,BG$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BG$14-$C440-1),0)","v":0},{"$f":" BG440   -    IF(AND(BH$14>$C440,BH$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BH$14-$C440-1),0)","v":0},{"$f":" BH440   -    IF(AND(BI$14>$C440,BI$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BI$14-$C440-1),0)","v":0},{"$f":" BI440   -    IF(AND(BJ$14>$C440,BJ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BJ$14-$C440-1),0)","v":0},{"$f":" BJ440   -    IF(AND(BK$14>$C440,BK$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BK$14-$C440-1),0)","v":0},{"$f":" BK440   -    IF(AND(BL$14>$C440,BL$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BL$14-$C440-1),0)","v":0},{"$f":" BL440   -    IF(AND(BM$14>$C440,BM$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BM$14-$C440-1),0)","v":0},{"$f":" BM440   -    IF(AND(BN$14>$C440,BN$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BN$14-$C440-1),0)","v":0},{"$f":" BN440   -    IF(AND(BO$14>$C440,BO$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BO$14-$C440-1),0)","v":0},{"$f":" BO440   -    IF(AND(BP$14>$C440,BP$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BP$14-$C440-1),0)","v":0},{"$f":" BP440   -    IF(AND(BQ$14>$C440,BQ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BQ$14-$C440-1),0)","v":0},{"$f":" BQ440   -    IF(AND(BR$14>$C440,BR$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BR$14-$C440-1),0)","v":0},{"$f":" BR440   -    IF(AND(BS$14>$C440,BS$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BS$14-$C440-1),0)","v":0},{"$f":" BS440   -    IF(AND(BT$14>$C440,BT$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BT$14-$C440-1),0)","v":0},{"$f":" BT440   -    IF(AND(BU$14>$C440,BU$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BU$14-$C440-1),0)","v":0},{"$f":" BU440   -    IF(AND(BV$14>$C440,BV$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BV$14-$C440-1),0)","v":0},{"$f":" BV440   -    IF(AND(BW$14>$C440,BW$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BW$14-$C440-1),0)","v":0},{"$f":" BW440   -    IF(AND(BX$14>$C440,BX$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BX$14-$C440-1),0)","v":0},{"$f":" BX440   -    IF(AND(BY$14>$C440,BY$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BY$14-$C440-1),0)","v":0},{"$f":" BY440   -    IF(AND(BZ$14>$C440,BZ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,BZ$14-$C440-1),0)","v":0},{"$f":" BZ440   -    IF(AND(CA$14>$C440,CA$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CA$14-$C440-1),0)","v":0},{"$f":" CA440   -    IF(AND(CB$14>$C440,CB$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CB$14-$C440-1),0)","v":0},{"$f":" CB440   -    IF(AND(CC$14>$C440,CC$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CC$14-$C440-1),0)","v":0},{"$f":" CC440   -    IF(AND(CD$14>$C440,CD$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CD$14-$C440-1),0)","v":0},{"$f":" CD440   -    IF(AND(CE$14>$C440,CE$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CE$14-$C440-1),0)","v":0},{"$f":" CE440   -    IF(AND(CF$14>$C440,CF$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CF$14-$C440-1),0)","v":0},{"$f":" CF440   -    IF(AND(CG$14>$C440,CG$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CG$14-$C440-1),0)","v":0},{"$f":" CG440   -    IF(AND(CH$14>$C440,CH$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CH$14-$C440-1),0)","v":0},{"$f":" CH440   -    IF(AND(CI$14>$C440,CI$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CI$14-$C440-1),0)","v":0},{"$f":" CI440   -    IF(AND(CJ$14>$C440,CJ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CJ$14-$C440-1),0)","v":0},{"$f":" CJ440   -    IF(AND(CK$14>$C440,CK$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CK$14-$C440-1),0)","v":0},{"$f":" CK440   -    IF(AND(CL$14>$C440,CL$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CL$14-$C440-1),0)","v":0},{"$f":" CL440   -    IF(AND(CM$14>$C440,CM$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CM$14-$C440-1),0)","v":0},{"$f":" CM440   -    IF(AND(CN$14>$C440,CN$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CN$14-$C440-1),0)","v":0},{"$f":" CN440   -    IF(AND(CO$14>$C440,CO$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CO$14-$C440-1),0)","v":0},{"$f":" CO440   -    IF(AND(CP$14>$C440,CP$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CP$14-$C440-1),0)","v":0},{"$f":" CP440   -    IF(AND(CQ$14>$C440,CQ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CQ$14-$C440-1),0)","v":0},{"$f":" CQ440   -    IF(AND(CR$14>$C440,CR$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CR$14-$C440-1),0)","v":0},{"$f":" CR440   -    IF(AND(CS$14>$C440,CS$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CS$14-$C440-1),0)","v":0},{"$f":" CS440   -    IF(AND(CT$14>$C440,CT$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CT$14-$C440-1),0)","v":0},{"$f":" CT440   -    IF(AND(CU$14>$C440,CU$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CU$14-$C440-1),0)","v":0},{"$f":" CU440   -    IF(AND(CV$14>$C440,CV$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CV$14-$C440-1),0)","v":0},{"$f":" CV440   -    IF(AND(CW$14>$C440,CW$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CW$14-$C440-1),0)","v":0},{"$f":" CW440   -    IF(AND(CX$14>$C440,CX$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CX$14-$C440-1),0)","v":0},{"$f":" CX440   -    IF(AND(CY$14>$C440,CY$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CY$14-$C440-1),0)","v":0},{"$f":" CY440   -    IF(AND(CZ$14>$C440,CZ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,CZ$14-$C440-1),0)","v":0},{"$f":" CZ440   -    IF(AND(DA$14>$C440,DA$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DA$14-$C440-1),0)","v":0},{"$f":" DA440   -    IF(AND(DB$14>$C440,DB$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DB$14-$C440-1),0)","v":0},{"$f":" DB440   -    IF(AND(DC$14>$C440,DC$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DC$14-$C440-1),0)","v":0},{"$f":" DC440   -    IF(AND(DD$14>$C440,DD$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DD$14-$C440-1),0)","v":0},{"$f":" DD440   -    IF(AND(DE$14>$C440,DE$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DE$14-$C440-1),0)","v":0},{"$f":" DE440   -    IF(AND(DF$14>$C440,DF$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DF$14-$C440-1),0)","v":0},{"$f":" DF440   -    IF(AND(DG$14>$C440,DG$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DG$14-$C440-1),0)","v":0},{"$f":" DG440   -    IF(AND(DH$14>$C440,DH$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DH$14-$C440-1),0)","v":0},{"$f":" DH440   -    IF(AND(DI$14>$C440,DI$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DI$14-$C440-1),0)","v":0},{"$f":" DI440   -    IF(AND(DJ$14>$C440,DJ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DJ$14-$C440-1),0)","v":0},{"$f":" DJ440   -    IF(AND(DK$14>$C440,DK$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DK$14-$C440-1),0)","v":0},{"$f":" DK440   -    IF(AND(DL$14>$C440,DL$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DL$14-$C440-1),0)","v":0},{"$f":" DL440   -    IF(AND(DM$14>$C440,DM$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DM$14-$C440-1),0)","v":0},{"$f":" DM440   -    IF(AND(DN$14>$C440,DN$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DN$14-$C440-1),0)","v":0},{"$f":" DN440   -    IF(AND(DO$14>$C440,DO$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DO$14-$C440-1),0)","v":0},{"$f":" DO440   -    IF(AND(DP$14>$C440,DP$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DP$14-$C440-1),0)","v":0},{"$f":" DP440   -    IF(AND(DQ$14>$C440,DQ$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DQ$14-$C440-1),0)","v":0},{"$f":" DQ440   -    IF(AND(DR$14>$C440,DR$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DR$14-$C440-1),0)","v":0},{"$f":" DR440   -    IF(AND(DS$14>$C440,DS$14-$C440<$C$5),OFFSET(Input!$BJ440,0,DS$14-$C440-1),0)","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":4},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":4},null,null,0,{"$f":" F480   -    IF(AND(G$14>$C480,G$14-$C480<$C$5),OFFSET(Input!$BJ480,0,G$14-$C480-1),0)","v":0},{"$f":" G480   -    IF(AND(H$14>$C480,H$14-$C480<$C$5),OFFSET(Input!$BJ480,0,H$14-$C480-1),0)","v":0},{"$f":" H480   -    IF(AND(I$14>$C480,I$14-$C480<$C$5),OFFSET(Input!$BJ480,0,I$14-$C480-1),0)","v":0},{"$f":" I480   -    IF(AND(J$14>$C480,J$14-$C480<$C$5),OFFSET(Input!$BJ480,0,J$14-$C480-1),0)","v":0},{"$f":" J480   -    IF(AND(K$14>$C480,K$14-$C480<$C$5),OFFSET(Input!$BJ480,0,K$14-$C480-1),0)","v":0},{"$f":" K480   -    IF(AND(L$14>$C480,L$14-$C480<$C$5),OFFSET(Input!$BJ480,0,L$14-$C480-1),0)","v":0},{"$f":" L480   -    IF(AND(M$14>$C480,M$14-$C480<$C$5),OFFSET(Input!$BJ480,0,M$14-$C480-1),0)","v":0},{"$f":" M480   -    IF(AND(N$14>$C480,N$14-$C480<$C$5),OFFSET(Input!$BJ480,0,N$14-$C480-1),0)","v":0},{"$f":" N480   -    IF(AND(O$14>$C480,O$14-$C480<$C$5),OFFSET(Input!$BJ480,0,O$14-$C480-1),0)","v":0},{"$f":" O480   -    IF(AND(P$14>$C480,P$14-$C480<$C$5),OFFSET(Input!$BJ480,0,P$14-$C480-1),0)","v":0},{"$f":" P480   -    IF(AND(Q$14>$C480,Q$14-$C480<$C$5),OFFSET(Input!$BJ480,0,Q$14-$C480-1),0)","v":0},{"$f":" Q480   -    IF(AND(R$14>$C480,R$14-$C480<$C$5),OFFSET(Input!$BJ480,0,R$14-$C480-1),0)","v":0},{"$f":" R480   -    IF(AND(S$14>$C480,S$14-$C480<$C$5),OFFSET(Input!$BJ480,0,S$14-$C480-1),0)","v":0},{"$f":" S480   -    IF(AND(T$14>$C480,T$14-$C480<$C$5),OFFSET(Input!$BJ480,0,T$14-$C480-1),0)","v":0},{"$f":" T480   -    IF(AND(U$14>$C480,U$14-$C480<$C$5),OFFSET(Input!$BJ480,0,U$14-$C480-1),0)","v":0},{"$f":" U480   -    IF(AND(V$14>$C480,V$14-$C480<$C$5),OFFSET(Input!$BJ480,0,V$14-$C480-1),0)","v":0},{"$f":" V480   -    IF(AND(W$14>$C480,W$14-$C480<$C$5),OFFSET(Input!$BJ480,0,W$14-$C480-1),0)","v":0},{"$f":" W480   -    IF(AND(X$14>$C480,X$14-$C480<$C$5),OFFSET(Input!$BJ480,0,X$14-$C480-1),0)","v":0},{"$f":" X480   -    IF(AND(Y$14>$C480,Y$14-$C480<$C$5),OFFSET(Input!$BJ480,0,Y$14-$C480-1),0)","v":0},{"$f":" Y480   -    IF(AND(Z$14>$C480,Z$14-$C480<$C$5),OFFSET(Input!$BJ480,0,Z$14-$C480-1),0)","v":0},{"$f":" Z480   -    IF(AND(AA$14>$C480,AA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AA$14-$C480-1),0)","v":0},{"$f":" AA480   -    IF(AND(AB$14>$C480,AB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AB$14-$C480-1),0)","v":0},{"$f":" AB480   -    IF(AND(AC$14>$C480,AC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AC$14-$C480-1),0)","v":0},{"$f":" AC480   -    IF(AND(AD$14>$C480,AD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AD$14-$C480-1),0)","v":0},{"$f":" AD480   -    IF(AND(AE$14>$C480,AE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AE$14-$C480-1),0)","v":0},{"$f":" AE480   -    IF(AND(AF$14>$C480,AF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AF$14-$C480-1),0)","v":0},{"$f":" AF480   -    IF(AND(AG$14>$C480,AG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AG$14-$C480-1),0)","v":0},{"$f":" AG480   -    IF(AND(AH$14>$C480,AH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AH$14-$C480-1),0)","v":0},{"$f":" AH480   -    IF(AND(AI$14>$C480,AI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AI$14-$C480-1),0)","v":0},{"$f":" AI480   -    IF(AND(AJ$14>$C480,AJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AJ$14-$C480-1),0)","v":0},{"$f":" AJ480   -    IF(AND(AK$14>$C480,AK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AK$14-$C480-1),0)","v":0},{"$f":" AK480   -    IF(AND(AL$14>$C480,AL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AL$14-$C480-1),0)","v":0},{"$f":" AL480   -    IF(AND(AM$14>$C480,AM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AM$14-$C480-1),0)","v":0},{"$f":" AM480   -    IF(AND(AN$14>$C480,AN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AN$14-$C480-1),0)","v":0},{"$f":" AN480   -    IF(AND(AO$14>$C480,AO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AO$14-$C480-1),0)","v":0},{"$f":" AO480   -    IF(AND(AP$14>$C480,AP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AP$14-$C480-1),0)","v":0},{"$f":" AP480   -    IF(AND(AQ$14>$C480,AQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AQ$14-$C480-1),0)","v":0},{"$f":" AQ480   -    IF(AND(AR$14>$C480,AR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AR$14-$C480-1),0)","v":0},{"$f":" AR480   -    IF(AND(AS$14>$C480,AS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AS$14-$C480-1),0)","v":0},{"$f":" AS480   -    IF(AND(AT$14>$C480,AT$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AT$14-$C480-1),0)","v":0},{"$f":" AT480   -    IF(AND(AU$14>$C480,AU$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AU$14-$C480-1),0)","v":0},{"$f":" AU480   -    IF(AND(AV$14>$C480,AV$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AV$14-$C480-1),0)","v":0},{"$f":" AV480   -    IF(AND(AW$14>$C480,AW$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AW$14-$C480-1),0)","v":0},{"$f":" AW480   -    IF(AND(AX$14>$C480,AX$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AX$14-$C480-1),0)","v":0},{"$f":" AX480   -    IF(AND(AY$14>$C480,AY$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AY$14-$C480-1),0)","v":0},{"$f":" AY480   -    IF(AND(AZ$14>$C480,AZ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AZ$14-$C480-1),0)","v":0},{"$f":" AZ480   -    IF(AND(BA$14>$C480,BA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BA$14-$C480-1),0)","v":0},{"$f":" BA480   -    IF(AND(BB$14>$C480,BB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BB$14-$C480-1),0)","v":0},{"$f":" BB480   -    IF(AND(BC$14>$C480,BC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BC$14-$C480-1),0)","v":0},{"$f":" BC480   -    IF(AND(BD$14>$C480,BD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BD$14-$C480-1),0)","v":0},{"$f":" BD480   -    IF(AND(BE$14>$C480,BE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BE$14-$C480-1),0)","v":0},{"$f":" BE480   -    IF(AND(BF$14>$C480,BF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BF$14-$C480-1),0)","v":0},{"$f":" BF480   -    IF(AND(BG$14>$C480,BG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BG$14-$C480-1),0)","v":0},{"$f":" BG480   -    IF(AND(BH$14>$C480,BH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BH$14-$C480-1),0)","v":0},{"$f":" BH480   -    IF(AND(BI$14>$C480,BI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BI$14-$C480-1),0)","v":0},{"$f":" BI480   -    IF(AND(BJ$14>$C480,BJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BJ$14-$C480-1),0)","v":0},{"$f":" BJ480   -    IF(AND(BK$14>$C480,BK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BK$14-$C480-1),0)","v":0},{"$f":" BK480   -    IF(AND(BL$14>$C480,BL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BL$14-$C480-1),0)","v":0},{"$f":" BL480   -    IF(AND(BM$14>$C480,BM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BM$14-$C480-1),0)","v":0},{"$f":" BM480   -    IF(AND(BN$14>$C480,BN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BN$14-$C480-1),0)","v":0},{"$f":" BN480   -    IF(AND(BO$14>$C480,BO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BO$14-$C480-1),0)","v":0},{"$f":" BO480   -    IF(AND(BP$14>$C480,BP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BP$14-$C480-1),0)","v":0},{"$f":" BP480   -    IF(AND(BQ$14>$C480,BQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BQ$14-$C480-1),0)","v":0},{"$f":" BQ480   -    IF(AND(BR$14>$C480,BR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BR$14-$C480-1),0)","v":0},{"$f":" BR480   -    IF(AND(BS$14>$C480,BS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BS$14-$C480-1),0)","v":0},{"$f":" BS480   -    IF(AND(BT$14>$C480,BT$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BT$14-$C480-1),0)","v":0},{"$f":" BT480   -    IF(AND(BU$14>$C480,BU$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BU$14-$C480-1),0)","v":0},{"$f":" BU480   -    IF(AND(BV$14>$C480,BV$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BV$14-$C480-1),0)","v":0},{"$f":" BV480   -    IF(AND(BW$14>$C480,BW$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BW$14-$C480-1),0)","v":0},{"$f":" BW480   -    IF(AND(BX$14>$C480,BX$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BX$14-$C480-1),0)","v":0},{"$f":" BX480   -    IF(AND(BY$14>$C480,BY$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BY$14-$C480-1),0)","v":0},{"$f":" BY480   -    IF(AND(BZ$14>$C480,BZ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BZ$14-$C480-1),0)","v":0},{"$f":" BZ480   -    IF(AND(CA$14>$C480,CA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CA$14-$C480-1),0)","v":0},{"$f":" CA480   -    IF(AND(CB$14>$C480,CB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CB$14-$C480-1),0)","v":0},{"$f":" CB480   -    IF(AND(CC$14>$C480,CC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CC$14-$C480-1),0)","v":0},{"$f":" CC480   -    IF(AND(CD$14>$C480,CD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CD$14-$C480-1),0)","v":0},{"$f":" CD480   -    IF(AND(CE$14>$C480,CE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CE$14-$C480-1),0)","v":0},{"$f":" CE480   -    IF(AND(CF$14>$C480,CF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CF$14-$C480-1),0)","v":0},{"$f":" CF480   -    IF(AND(CG$14>$C480,CG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CG$14-$C480-1),0)","v":0},{"$f":" CG480   -    IF(AND(CH$14>$C480,CH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CH$14-$C480-1),0)","v":0},{"$f":" CH480   -    IF(AND(CI$14>$C480,CI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CI$14-$C480-1),0)","v":0},{"$f":" CI480   -    IF(AND(CJ$14>$C480,CJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CJ$14-$C480-1),0)","v":0},{"$f":" CJ480   -    IF(AND(CK$14>$C480,CK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CK$14-$C480-1),0)","v":0},{"$f":" CK480   -    IF(AND(CL$14>$C480,CL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CL$14-$C480-1),0)","v":0},{"$f":" CL480   -    IF(AND(CM$14>$C480,CM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CM$14-$C480-1),0)","v":0},{"$f":" CM480   -    IF(AND(CN$14>$C480,CN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CN$14-$C480-1),0)","v":0},{"$f":" CN480   -    IF(AND(CO$14>$C480,CO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CO$14-$C480-1),0)","v":0},{"$f":" CO480   -    IF(AND(CP$14>$C480,CP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CP$14-$C480-1),0)","v":0},{"$f":" CP480   -    IF(AND(CQ$14>$C480,CQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CQ$14-$C480-1),0)","v":0},{"$f":" CQ480   -    IF(AND(CR$14>$C480,CR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CR$14-$C480-1),0)","v":0},{"$f":" CR480   -    IF(AND(CS$14>$C480,CS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CS$14-$C480-1),0)","v":0},{"$f":" CS480   -    IF(AND(CT$14>$C480,CT$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CT$14-$C480-1),0)","v":0},{"$f":" CT480   -    IF(AND(CU$14>$C480,CU$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CU$14-$C480-1),0)","v":0},{"$f":" CU480   -    IF(AND(CV$14>$C480,CV$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CV$14-$C480-1),0)","v":0},{"$f":" CV480   -    IF(AND(CW$14>$C480,CW$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CW$14-$C480-1),0)","v":0},{"$f":" CW480   -    IF(AND(CX$14>$C480,CX$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CX$14-$C480-1),0)","v":0},{"$f":" CX480   -    IF(AND(CY$14>$C480,CY$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CY$14-$C480-1),0)","v":0},{"$f":" CY480   -    IF(AND(CZ$14>$C480,CZ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CZ$14-$C480-1),0)","v":0},{"$f":" CZ480   -    IF(AND(DA$14>$C480,DA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DA$14-$C480-1),0)","v":0},{"$f":" DA480   -    IF(AND(DB$14>$C480,DB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DB$14-$C480-1),0)","v":0},{"$f":" DB480   -    IF(AND(DC$14>$C480,DC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DC$14-$C480-1),0)","v":0},{"$f":" DC480   -    IF(AND(DD$14>$C480,DD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DD$14-$C480-1),0)","v":0},{"$f":" DD480   -    IF(AND(DE$14>$C480,DE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DE$14-$C480-1),0)","v":0},{"$f":" DE480   -    IF(AND(DF$14>$C480,DF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DF$14-$C480-1),0)","v":0},{"$f":" DF480   -    IF(AND(DG$14>$C480,DG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DG$14-$C480-1),0)","v":0},{"$f":" DG480   -    IF(AND(DH$14>$C480,DH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DH$14-$C480-1),0)","v":0},{"$f":" DH480   -    IF(AND(DI$14>$C480,DI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DI$14-$C480-1),0)","v":0},{"$f":" DI480   -    IF(AND(DJ$14>$C480,DJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DJ$14-$C480-1),0)","v":0},{"$f":" DJ480   -    IF(AND(DK$14>$C480,DK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DK$14-$C480-1),0)","v":0},{"$f":" DK480   -    IF(AND(DL$14>$C480,DL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DL$14-$C480-1),0)","v":0},{"$f":" DL480   -    IF(AND(DM$14>$C480,DM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DM$14-$C480-1),0)","v":0},{"$f":" DM480   -    IF(AND(DN$14>$C480,DN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DN$14-$C480-1),0)","v":0},{"$f":" DN480   -    IF(AND(DO$14>$C480,DO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DO$14-$C480-1),0)","v":0},{"$f":" DO480   -    IF(AND(DP$14>$C480,DP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DP$14-$C480-1),0)","v":0},{"$f":" DP480   -    IF(AND(DQ$14>$C480,DQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DQ$14-$C480-1),0)","v":0},{"$f":" DQ480   -    IF(AND(DR$14>$C480,DR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DR$14-$C480-1),0)","v":0},{"$f":" DR480   -    IF(AND(DS$14>$C480,DS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DS$14-$C480-1),0)","v":0}]
[{"$f":"Calcs!A495","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E495),1,Calcs!E495)*Periods,0)","v":4},{"$f":"ROUND(MAX(B495,Input!Z495*Periods),0)","v":4},null,null,0,{"$f":" F495   -    IF(AND(G$14>$C495,G$14-$C495<$C$5),OFFSET(Input!$BJ495,0,G$14-$C495-1),0)","v":0},{"$f":" G495   -    IF(AND(H$14>$C495,H$14-$C495<$C$5),OFFSET(Input!$BJ495,0,H$14-$C495-1),0)","v":0},{"$f":" H495   -    IF(AND(I$14>$C495,I$14-$C495<$C$5),OFFSET(Input!$BJ495,0,I$14-$C495-1),0)","v":0},{"$f":" I495   -    IF(AND(J$14>$C495,J$14-$C495<$C$5),OFFSET(Input!$BJ495,0,J$14-$C495-1),0)","v":0},{"$f":" J495   -    IF(AND(K$14>$C495,K$14-$C495<$C$5),OFFSET(Input!$BJ495,0,K$14-$C495-1),0)","v":0},{"$f":" K495   -    IF(AND(L$14>$C495,L$14-$C495<$C$5),OFFSET(Input!$BJ495,0,L$14-$C495-1),0)","v":0},{"$f":" L495   -    IF(AND(M$14>$C495,M$14-$C495<$C$5),OFFSET(Input!$BJ495,0,M$14-$C495-1),0)","v":0},{"$f":" M495   -    IF(AND(N$14>$C495,N$14-$C495<$C$5),OFFSET(Input!$BJ495,0,N$14-$C495-1),0)","v":0},{"$f":" N495   -    IF(AND(O$14>$C495,O$14-$C495<$C$5),OFFSET(Input!$BJ495,0,O$14-$C495-1),0)","v":0},{"$f":" O495   -    IF(AND(P$14>$C495,P$14-$C495<$C$5),OFFSET(Input!$BJ495,0,P$14-$C495-1),0)","v":0},{"$f":" P495   -    IF(AND(Q$14>$C495,Q$14-$C495<$C$5),OFFSET(Input!$BJ495,0,Q$14-$C495-1),0)","v":0},{"$f":" Q495   -    IF(AND(R$14>$C495,R$14-$C495<$C$5),OFFSET(Input!$BJ495,0,R$14-$C495-1),0)","v":0},{"$f":" R495   -    IF(AND(S$14>$C495,S$14-$C495<$C$5),OFFSET(Input!$BJ495,0,S$14-$C495-1),0)","v":0},{"$f":" S495   -    IF(AND(T$14>$C495,T$14-$C495<$C$5),OFFSET(Input!$BJ495,0,T$14-$C495-1),0)","v":0},{"$f":" T495   -    IF(AND(U$14>$C495,U$14-$C495<$C$5),OFFSET(Input!$BJ495,0,U$14-$C495-1),0)","v":0},{"$f":" U495   -    IF(AND(V$14>$C495,V$14-$C495<$C$5),OFFSET(Input!$BJ495,0,V$14-$C495-1),0)","v":0},{"$f":" V495   -    IF(AND(W$14>$C495,W$14-$C495<$C$5),OFFSET(Input!$BJ495,0,W$14-$C495-1),0)","v":0},{"$f":" W495   -    IF(AND(X$14>$C495,X$14-$C495<$C$5),OFFSET(Input!$BJ495,0,X$14-$C495-1),0)","v":0},{"$f":" X495   -    IF(AND(Y$14>$C495,Y$14-$C495<$C$5),OFFSET(Input!$BJ495,0,Y$14-$C495-1),0)","v":0},{"$f":" Y495   -    IF(AND(Z$14>$C495,Z$14-$C495<$C$5),OFFSET(Input!$BJ495,0,Z$14-$C495-1),0)","v":0},{"$f":" Z495   -    IF(AND(AA$14>$C495,AA$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AA$14-$C495-1),0)","v":0},{"$f":" AA495   -    IF(AND(AB$14>$C495,AB$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AB$14-$C495-1),0)","v":0},{"$f":" AB495   -    IF(AND(AC$14>$C495,AC$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AC$14-$C495-1),0)","v":0},{"$f":" AC495   -    IF(AND(AD$14>$C495,AD$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AD$14-$C495-1),0)","v":0},{"$f":" AD495   -    IF(AND(AE$14>$C495,AE$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AE$14-$C495-1),0)","v":0},{"$f":" AE495   -    IF(AND(AF$14>$C495,AF$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AF$14-$C495-1),0)","v":0},{"$f":" AF495   -    IF(AND(AG$14>$C495,AG$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AG$14-$C495-1),0)","v":0},{"$f":" AG495   -    IF(AND(AH$14>$C495,AH$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AH$14-$C495-1),0)","v":0},{"$f":" AH495   -    IF(AND(AI$14>$C495,AI$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AI$14-$C495-1),0)","v":0},{"$f":" AI495   -    IF(AND(AJ$14>$C495,AJ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AJ$14-$C495-1),0)","v":0},{"$f":" AJ495   -    IF(AND(AK$14>$C495,AK$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AK$14-$C495-1),0)","v":0},{"$f":" AK495   -    IF(AND(AL$14>$C495,AL$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AL$14-$C495-1),0)","v":0},{"$f":" AL495   -    IF(AND(AM$14>$C495,AM$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AM$14-$C495-1),0)","v":0},{"$f":" AM495   -    IF(AND(AN$14>$C495,AN$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AN$14-$C495-1),0)","v":0},{"$f":" AN495   -    IF(AND(AO$14>$C495,AO$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AO$14-$C495-1),0)","v":0},{"$f":" AO495   -    IF(AND(AP$14>$C495,AP$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AP$14-$C495-1),0)","v":0},{"$f":" AP495   -    IF(AND(AQ$14>$C495,AQ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AQ$14-$C495-1),0)","v":0},{"$f":" AQ495   -    IF(AND(AR$14>$C495,AR$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AR$14-$C495-1),0)","v":0},{"$f":" AR495   -    IF(AND(AS$14>$C495,AS$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AS$14-$C495-1),0)","v":0},{"$f":" AS495   -    IF(AND(AT$14>$C495,AT$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AT$14-$C495-1),0)","v":0},{"$f":" AT495   -    IF(AND(AU$14>$C495,AU$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AU$14-$C495-1),0)","v":0},{"$f":" AU495   -    IF(AND(AV$14>$C495,AV$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AV$14-$C495-1),0)","v":0},{"$f":" AV495   -    IF(AND(AW$14>$C495,AW$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AW$14-$C495-1),0)","v":0},{"$f":" AW495   -    IF(AND(AX$14>$C495,AX$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AX$14-$C495-1),0)","v":0},{"$f":" AX495   -    IF(AND(AY$14>$C495,AY$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AY$14-$C495-1),0)","v":0},{"$f":" AY495   -    IF(AND(AZ$14>$C495,AZ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,AZ$14-$C495-1),0)","v":0},{"$f":" AZ495   -    IF(AND(BA$14>$C495,BA$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BA$14-$C495-1),0)","v":0},{"$f":" BA495   -    IF(AND(BB$14>$C495,BB$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BB$14-$C495-1),0)","v":0},{"$f":" BB495   -    IF(AND(BC$14>$C495,BC$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BC$14-$C495-1),0)","v":0},{"$f":" BC495   -    IF(AND(BD$14>$C495,BD$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BD$14-$C495-1),0)","v":0},{"$f":" BD495   -    IF(AND(BE$14>$C495,BE$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BE$14-$C495-1),0)","v":0},{"$f":" BE495   -    IF(AND(BF$14>$C495,BF$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BF$14-$C495-1),0)","v":0},{"$f":" BF495   -    IF(AND(BG$14>$C495,BG$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BG$14-$C495-1),0)","v":0},{"$f":" BG495   -    IF(AND(BH$14>$C495,BH$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BH$14-$C495-1),0)","v":0},{"$f":" BH495   -    IF(AND(BI$14>$C495,BI$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BI$14-$C495-1),0)","v":0},{"$f":" BI495   -    IF(AND(BJ$14>$C495,BJ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BJ$14-$C495-1),0)","v":0},{"$f":" BJ495   -    IF(AND(BK$14>$C495,BK$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BK$14-$C495-1),0)","v":0},{"$f":" BK495   -    IF(AND(BL$14>$C495,BL$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BL$14-$C495-1),0)","v":0},{"$f":" BL495   -    IF(AND(BM$14>$C495,BM$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BM$14-$C495-1),0)","v":0},{"$f":" BM495   -    IF(AND(BN$14>$C495,BN$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BN$14-$C495-1),0)","v":0},{"$f":" BN495   -    IF(AND(BO$14>$C495,BO$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BO$14-$C495-1),0)","v":0},{"$f":" BO495   -    IF(AND(BP$14>$C495,BP$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BP$14-$C495-1),0)","v":0},{"$f":" BP495   -    IF(AND(BQ$14>$C495,BQ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BQ$14-$C495-1),0)","v":0},{"$f":" BQ495   -    IF(AND(BR$14>$C495,BR$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BR$14-$C495-1),0)","v":0},{"$f":" BR495   -    IF(AND(BS$14>$C495,BS$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BS$14-$C495-1),0)","v":0},{"$f":" BS495   -    IF(AND(BT$14>$C495,BT$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BT$14-$C495-1),0)","v":0},{"$f":" BT495   -    IF(AND(BU$14>$C495,BU$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BU$14-$C495-1),0)","v":0},{"$f":" BU495   -    IF(AND(BV$14>$C495,BV$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BV$14-$C495-1),0)","v":0},{"$f":" BV495   -    IF(AND(BW$14>$C495,BW$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BW$14-$C495-1),0)","v":0},{"$f":" BW495   -    IF(AND(BX$14>$C495,BX$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BX$14-$C495-1),0)","v":0},{"$f":" BX495   -    IF(AND(BY$14>$C495,BY$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BY$14-$C495-1),0)","v":0},{"$f":" BY495   -    IF(AND(BZ$14>$C495,BZ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,BZ$14-$C495-1),0)","v":0},{"$f":" BZ495   -    IF(AND(CA$14>$C495,CA$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CA$14-$C495-1),0)","v":0},{"$f":" CA495   -    IF(AND(CB$14>$C495,CB$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CB$14-$C495-1),0)","v":0},{"$f":" CB495   -    IF(AND(CC$14>$C495,CC$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CC$14-$C495-1),0)","v":0},{"$f":" CC495   -    IF(AND(CD$14>$C495,CD$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CD$14-$C495-1),0)","v":0},{"$f":" CD495   -    IF(AND(CE$14>$C495,CE$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CE$14-$C495-1),0)","v":0},{"$f":" CE495   -    IF(AND(CF$14>$C495,CF$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CF$14-$C495-1),0)","v":0},{"$f":" CF495   -    IF(AND(CG$14>$C495,CG$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CG$14-$C495-1),0)","v":0},{"$f":" CG495   -    IF(AND(CH$14>$C495,CH$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CH$14-$C495-1),0)","v":0},{"$f":" CH495   -    IF(AND(CI$14>$C495,CI$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CI$14-$C495-1),0)","v":0},{"$f":" CI495   -    IF(AND(CJ$14>$C495,CJ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CJ$14-$C495-1),0)","v":0},{"$f":" CJ495   -    IF(AND(CK$14>$C495,CK$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CK$14-$C495-1),0)","v":0},{"$f":" CK495   -    IF(AND(CL$14>$C495,CL$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CL$14-$C495-1),0)","v":0},{"$f":" CL495   -    IF(AND(CM$14>$C495,CM$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CM$14-$C495-1),0)","v":0},{"$f":" CM495   -    IF(AND(CN$14>$C495,CN$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CN$14-$C495-1),0)","v":0},{"$f":" CN495   -    IF(AND(CO$14>$C495,CO$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CO$14-$C495-1),0)","v":0},{"$f":" CO495   -    IF(AND(CP$14>$C495,CP$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CP$14-$C495-1),0)","v":0},{"$f":" CP495   -    IF(AND(CQ$14>$C495,CQ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CQ$14-$C495-1),0)","v":0},{"$f":" CQ495   -    IF(AND(CR$14>$C495,CR$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CR$14-$C495-1),0)","v":0},{"$f":" CR495   -    IF(AND(CS$14>$C495,CS$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CS$14-$C495-1),0)","v":0},{"$f":" CS495   -    IF(AND(CT$14>$C495,CT$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CT$14-$C495-1),0)","v":0},{"$f":" CT495   -    IF(AND(CU$14>$C495,CU$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CU$14-$C495-1),0)","v":0},{"$f":" CU495   -    IF(AND(CV$14>$C495,CV$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CV$14-$C495-1),0)","v":0},{"$f":" CV495   -    IF(AND(CW$14>$C495,CW$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CW$14-$C495-1),0)","v":0},{"$f":" CW495   -    IF(AND(CX$14>$C495,CX$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CX$14-$C495-1),0)","v":0},{"$f":" CX495   -    IF(AND(CY$14>$C495,CY$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CY$14-$C495-1),0)","v":0},{"$f":" CY495   -    IF(AND(CZ$14>$C495,CZ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,CZ$14-$C495-1),0)","v":0},{"$f":" CZ495   -    IF(AND(DA$14>$C495,DA$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DA$14-$C495-1),0)","v":0},{"$f":" DA495   -    IF(AND(DB$14>$C495,DB$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DB$14-$C495-1),0)","v":0},{"$f":" DB495   -    IF(AND(DC$14>$C495,DC$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DC$14-$C495-1),0)","v":0},{"$f":" DC495   -    IF(AND(DD$14>$C495,DD$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DD$14-$C495-1),0)","v":0},{"$f":" DD495   -    IF(AND(DE$14>$C495,DE$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DE$14-$C495-1),0)","v":0},{"$f":" DE495   -    IF(AND(DF$14>$C495,DF$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DF$14-$C495-1),0)","v":0},{"$f":" DF495   -    IF(AND(DG$14>$C495,DG$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DG$14-$C495-1),0)","v":0},{"$f":" DG495   -    IF(AND(DH$14>$C495,DH$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DH$14-$C495-1),0)","v":0},{"$f":" DH495   -    IF(AND(DI$14>$C495,DI$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DI$14-$C495-1),0)","v":0},{"$f":" DI495   -    IF(AND(DJ$14>$C495,DJ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DJ$14-$C495-1),0)","v":0},{"$f":" DJ495   -    IF(AND(DK$14>$C495,DK$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DK$14-$C495-1),0)","v":0},{"$f":" DK495   -    IF(AND(DL$14>$C495,DL$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DL$14-$C495-1),0)","v":0},{"$f":" DL495   -    IF(AND(DM$14>$C495,DM$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DM$14-$C495-1),0)","v":0},{"$f":" DM495   -    IF(AND(DN$14>$C495,DN$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DN$14-$C495-1),0)","v":0},{"$f":" DN495   -    IF(AND(DO$14>$C495,DO$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DO$14-$C495-1),0)","v":0},{"$f":" DO495   -    IF(AND(DP$14>$C495,DP$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DP$14-$C495-1),0)","v":0},{"$f":" DP495   -    IF(AND(DQ$14>$C495,DQ$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DQ$14-$C495-1),0)","v":0},{"$f":" DQ495   -    IF(AND(DR$14>$C495,DR$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DR$14-$C495-1),0)","v":0},{"$f":" DR495   -    IF(AND(DS$14>$C495,DS$14-$C495<$C$5),OFFSET(Input!$BJ495,0,DS$14-$C495-1),0)","v":0}]
[{"$f":"Calcs!A531","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E531),1,Calcs!E531)*Periods,0)","v":4},{"$f":"ROUND(MAX(B531,Input!Z531*Periods),0)","v":4},null,null,0,{"$f":" F531   -    IF(AND(G$14>$C531,G$14-$C531<$C$5),OFFSET(Input!$BJ531,0,G$14-$C531-1),0)","v":0},{"$f":" G531   -    IF(AND(H$14>$C531,H$14-$C531<$C$5),OFFSET(Input!$BJ531,0,H$14-$C531-1),0)","v":0},{"$f":" H531   -    IF(AND(I$14>$C531,I$14-$C531<$C$5),OFFSET(Input!$BJ531,0,I$14-$C531-1),0)","v":0},{"$f":" I531   -    IF(AND(J$14>$C531,J$14-$C531<$C$5),OFFSET(Input!$BJ531,0,J$14-$C531-1),0)","v":0},{"$f":" J531   -    IF(AND(K$14>$C531,K$14-$C531<$C$5),OFFSET(Input!$BJ531,0,K$14-$C531-1),0)","v":0},{"$f":" K531   -    IF(AND(L$14>$C531,L$14-$C531<$C$5),OFFSET(Input!$BJ531,0,L$14-$C531-1),0)","v":0},{"$f":" L531   -    IF(AND(M$14>$C531,M$14-$C531<$C$5),OFFSET(Input!$BJ531,0,M$14-$C531-1),0)","v":0},{"$f":" M531   -    IF(AND(N$14>$C531,N$14-$C531<$C$5),OFFSET(Input!$BJ531,0,N$14-$C531-1),0)","v":0},{"$f":" N531   -    IF(AND(O$14>$C531,O$14-$C531<$C$5),OFFSET(Input!$BJ531,0,O$14-$C531-1),0)","v":0},{"$f":" O531   -    IF(AND(P$14>$C531,P$14-$C531<$C$5),OFFSET(Input!$BJ531,0,P$14-$C531-1),0)","v":0},{"$f":" P531   -    IF(AND(Q$14>$C531,Q$14-$C531<$C$5),OFFSET(Input!$BJ531,0,Q$14-$C531-1),0)","v":0},{"$f":" Q531   -    IF(AND(R$14>$C531,R$14-$C531<$C$5),OFFSET(Input!$BJ531,0,R$14-$C531-1),0)","v":0},{"$f":" R531   -    IF(AND(S$14>$C531,S$14-$C531<$C$5),OFFSET(Input!$BJ531,0,S$14-$C531-1),0)","v":0},{"$f":" S531   -    IF(AND(T$14>$C531,T$14-$C531<$C$5),OFFSET(Input!$BJ531,0,T$14-$C531-1),0)","v":0},{"$f":" T531   -    IF(AND(U$14>$C531,U$14-$C531<$C$5),OFFSET(Input!$BJ531,0,U$14-$C531-1),0)","v":0},{"$f":" U531   -    IF(AND(V$14>$C531,V$14-$C531<$C$5),OFFSET(Input!$BJ531,0,V$14-$C531-1),0)","v":0},{"$f":" V531   -    IF(AND(W$14>$C531,W$14-$C531<$C$5),OFFSET(Input!$BJ531,0,W$14-$C531-1),0)","v":0},{"$f":" W531   -    IF(AND(X$14>$C531,X$14-$C531<$C$5),OFFSET(Input!$BJ531,0,X$14-$C531-1),0)","v":0},{"$f":" X531   -    IF(AND(Y$14>$C531,Y$14-$C531<$C$5),OFFSET(Input!$BJ531,0,Y$14-$C531-1),0)","v":0},{"$f":" Y531   -    IF(AND(Z$14>$C531,Z$14-$C531<$C$5),OFFSET(Input!$BJ531,0,Z$14-$C531-1),0)","v":0},{"$f":" Z531   -    IF(AND(AA$14>$C531,AA$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AA$14-$C531-1),0)","v":0},{"$f":" AA531   -    IF(AND(AB$14>$C531,AB$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AB$14-$C531-1),0)","v":0},{"$f":" AB531   -    IF(AND(AC$14>$C531,AC$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AC$14-$C531-1),0)","v":0},{"$f":" AC531   -    IF(AND(AD$14>$C531,AD$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AD$14-$C531-1),0)","v":0},{"$f":" AD531   -    IF(AND(AE$14>$C531,AE$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AE$14-$C531-1),0)","v":0},{"$f":" AE531   -    IF(AND(AF$14>$C531,AF$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AF$14-$C531-1),0)","v":0},{"$f":" AF531   -    IF(AND(AG$14>$C531,AG$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AG$14-$C531-1),0)","v":0},{"$f":" AG531   -    IF(AND(AH$14>$C531,AH$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AH$14-$C531-1),0)","v":0},{"$f":" AH531   -    IF(AND(AI$14>$C531,AI$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AI$14-$C531-1),0)","v":0},{"$f":" AI531   -    IF(AND(AJ$14>$C531,AJ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AJ$14-$C531-1),0)","v":0},{"$f":" AJ531   -    IF(AND(AK$14>$C531,AK$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AK$14-$C531-1),0)","v":0},{"$f":" AK531   -    IF(AND(AL$14>$C531,AL$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AL$14-$C531-1),0)","v":0},{"$f":" AL531   -    IF(AND(AM$14>$C531,AM$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AM$14-$C531-1),0)","v":0},{"$f":" AM531   -    IF(AND(AN$14>$C531,AN$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AN$14-$C531-1),0)","v":0},{"$f":" AN531   -    IF(AND(AO$14>$C531,AO$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AO$14-$C531-1),0)","v":0},{"$f":" AO531   -    IF(AND(AP$14>$C531,AP$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AP$14-$C531-1),0)","v":0},{"$f":" AP531   -    IF(AND(AQ$14>$C531,AQ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AQ$14-$C531-1),0)","v":0},{"$f":" AQ531   -    IF(AND(AR$14>$C531,AR$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AR$14-$C531-1),0)","v":0},{"$f":" AR531   -    IF(AND(AS$14>$C531,AS$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AS$14-$C531-1),0)","v":0},{"$f":" AS531   -    IF(AND(AT$14>$C531,AT$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AT$14-$C531-1),0)","v":0},{"$f":" AT531   -    IF(AND(AU$14>$C531,AU$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AU$14-$C531-1),0)","v":0},{"$f":" AU531   -    IF(AND(AV$14>$C531,AV$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AV$14-$C531-1),0)","v":0},{"$f":" AV531   -    IF(AND(AW$14>$C531,AW$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AW$14-$C531-1),0)","v":0},{"$f":" AW531   -    IF(AND(AX$14>$C531,AX$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AX$14-$C531-1),0)","v":0},{"$f":" AX531   -    IF(AND(AY$14>$C531,AY$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AY$14-$C531-1),0)","v":0},{"$f":" AY531   -    IF(AND(AZ$14>$C531,AZ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,AZ$14-$C531-1),0)","v":0},{"$f":" AZ531   -    IF(AND(BA$14>$C531,BA$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BA$14-$C531-1),0)","v":0},{"$f":" BA531   -    IF(AND(BB$14>$C531,BB$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BB$14-$C531-1),0)","v":0},{"$f":" BB531   -    IF(AND(BC$14>$C531,BC$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BC$14-$C531-1),0)","v":0},{"$f":" BC531   -    IF(AND(BD$14>$C531,BD$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BD$14-$C531-1),0)","v":0},{"$f":" BD531   -    IF(AND(BE$14>$C531,BE$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BE$14-$C531-1),0)","v":0},{"$f":" BE531   -    IF(AND(BF$14>$C531,BF$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BF$14-$C531-1),0)","v":0},{"$f":" BF531   -    IF(AND(BG$14>$C531,BG$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BG$14-$C531-1),0)","v":0},{"$f":" BG531   -    IF(AND(BH$14>$C531,BH$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BH$14-$C531-1),0)","v":0},{"$f":" BH531   -    IF(AND(BI$14>$C531,BI$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BI$14-$C531-1),0)","v":0},{"$f":" BI531   -    IF(AND(BJ$14>$C531,BJ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BJ$14-$C531-1),0)","v":0},{"$f":" BJ531   -    IF(AND(BK$14>$C531,BK$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BK$14-$C531-1),0)","v":0},{"$f":" BK531   -    IF(AND(BL$14>$C531,BL$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BL$14-$C531-1),0)","v":0},{"$f":" BL531   -    IF(AND(BM$14>$C531,BM$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BM$14-$C531-1),0)","v":0},{"$f":" BM531   -    IF(AND(BN$14>$C531,BN$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BN$14-$C531-1),0)","v":0},{"$f":" BN531   -    IF(AND(BO$14>$C531,BO$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BO$14-$C531-1),0)","v":0},{"$f":" BO531   -    IF(AND(BP$14>$C531,BP$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BP$14-$C531-1),0)","v":0},{"$f":" BP531   -    IF(AND(BQ$14>$C531,BQ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BQ$14-$C531-1),0)","v":0},{"$f":" BQ531   -    IF(AND(BR$14>$C531,BR$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BR$14-$C531-1),0)","v":0},{"$f":" BR531   -    IF(AND(BS$14>$C531,BS$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BS$14-$C531-1),0)","v":0},{"$f":" BS531   -    IF(AND(BT$14>$C531,BT$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BT$14-$C531-1),0)","v":0},{"$f":" BT531   -    IF(AND(BU$14>$C531,BU$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BU$14-$C531-1),0)","v":0},{"$f":" BU531   -    IF(AND(BV$14>$C531,BV$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BV$14-$C531-1),0)","v":0},{"$f":" BV531   -    IF(AND(BW$14>$C531,BW$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BW$14-$C531-1),0)","v":0},{"$f":" BW531   -    IF(AND(BX$14>$C531,BX$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BX$14-$C531-1),0)","v":0},{"$f":" BX531   -    IF(AND(BY$14>$C531,BY$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BY$14-$C531-1),0)","v":0},{"$f":" BY531   -    IF(AND(BZ$14>$C531,BZ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,BZ$14-$C531-1),0)","v":0},{"$f":" BZ531   -    IF(AND(CA$14>$C531,CA$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CA$14-$C531-1),0)","v":0},{"$f":" CA531   -    IF(AND(CB$14>$C531,CB$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CB$14-$C531-1),0)","v":0},{"$f":" CB531   -    IF(AND(CC$14>$C531,CC$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CC$14-$C531-1),0)","v":0},{"$f":" CC531   -    IF(AND(CD$14>$C531,CD$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CD$14-$C531-1),0)","v":0},{"$f":" CD531   -    IF(AND(CE$14>$C531,CE$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CE$14-$C531-1),0)","v":0},{"$f":" CE531   -    IF(AND(CF$14>$C531,CF$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CF$14-$C531-1),0)","v":0},{"$f":" CF531   -    IF(AND(CG$14>$C531,CG$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CG$14-$C531-1),0)","v":0},{"$f":" CG531   -    IF(AND(CH$14>$C531,CH$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CH$14-$C531-1),0)","v":0},{"$f":" CH531   -    IF(AND(CI$14>$C531,CI$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CI$14-$C531-1),0)","v":0},{"$f":" CI531   -    IF(AND(CJ$14>$C531,CJ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CJ$14-$C531-1),0)","v":0},{"$f":" CJ531   -    IF(AND(CK$14>$C531,CK$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CK$14-$C531-1),0)","v":0},{"$f":" CK531   -    IF(AND(CL$14>$C531,CL$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CL$14-$C531-1),0)","v":0},{"$f":" CL531   -    IF(AND(CM$14>$C531,CM$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CM$14-$C531-1),0)","v":0},{"$f":" CM531   -    IF(AND(CN$14>$C531,CN$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CN$14-$C531-1),0)","v":0},{"$f":" CN531   -    IF(AND(CO$14>$C531,CO$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CO$14-$C531-1),0)","v":0},{"$f":" CO531   -    IF(AND(CP$14>$C531,CP$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CP$14-$C531-1),0)","v":0},{"$f":" CP531   -    IF(AND(CQ$14>$C531,CQ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CQ$14-$C531-1),0)","v":0},{"$f":" CQ531   -    IF(AND(CR$14>$C531,CR$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CR$14-$C531-1),0)","v":0},{"$f":" CR531   -    IF(AND(CS$14>$C531,CS$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CS$14-$C531-1),0)","v":0},{"$f":" CS531   -    IF(AND(CT$14>$C531,CT$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CT$14-$C531-1),0)","v":0},{"$f":" CT531   -    IF(AND(CU$14>$C531,CU$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CU$14-$C531-1),0)","v":0},{"$f":" CU531   -    IF(AND(CV$14>$C531,CV$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CV$14-$C531-1),0)","v":0},{"$f":" CV531   -    IF(AND(CW$14>$C531,CW$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CW$14-$C531-1),0)","v":0},{"$f":" CW531   -    IF(AND(CX$14>$C531,CX$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CX$14-$C531-1),0)","v":0},{"$f":" CX531   -    IF(AND(CY$14>$C531,CY$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CY$14-$C531-1),0)","v":0},{"$f":" CY531   -    IF(AND(CZ$14>$C531,CZ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,CZ$14-$C531-1),0)","v":0},{"$f":" CZ531   -    IF(AND(DA$14>$C531,DA$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DA$14-$C531-1),0)","v":0},{"$f":" DA531   -    IF(AND(DB$14>$C531,DB$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DB$14-$C531-1),0)","v":0},{"$f":" DB531   -    IF(AND(DC$14>$C531,DC$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DC$14-$C531-1),0)","v":0},{"$f":" DC531   -    IF(AND(DD$14>$C531,DD$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DD$14-$C531-1),0)","v":0},{"$f":" DD531   -    IF(AND(DE$14>$C531,DE$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DE$14-$C531-1),0)","v":0},{"$f":" DE531   -    IF(AND(DF$14>$C531,DF$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DF$14-$C531-1),0)","v":0},{"$f":" DF531   -    IF(AND(DG$14>$C531,DG$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DG$14-$C531-1),0)","v":0},{"$f":" DG531   -    IF(AND(DH$14>$C531,DH$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DH$14-$C531-1),0)","v":0},{"$f":" DH531   -    IF(AND(DI$14>$C531,DI$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DI$14-$C531-1),0)","v":0},{"$f":" DI531   -    IF(AND(DJ$14>$C531,DJ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DJ$14-$C531-1),0)","v":0},{"$f":" DJ531   -    IF(AND(DK$14>$C531,DK$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DK$14-$C531-1),0)","v":0},{"$f":" DK531   -    IF(AND(DL$14>$C531,DL$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DL$14-$C531-1),0)","v":0},{"$f":" DL531   -    IF(AND(DM$14>$C531,DM$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DM$14-$C531-1),0)","v":0},{"$f":" DM531   -    IF(AND(DN$14>$C531,DN$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DN$14-$C531-1),0)","v":0},{"$f":" DN531   -    IF(AND(DO$14>$C531,DO$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DO$14-$C531-1),0)","v":0},{"$f":" DO531   -    IF(AND(DP$14>$C531,DP$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DP$14-$C531-1),0)","v":0},{"$f":" DP531   -    IF(AND(DQ$14>$C531,DQ$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DQ$14-$C531-1),0)","v":0},{"$f":" DQ531   -    IF(AND(DR$14>$C531,DR$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DR$14-$C531-1),0)","v":0},{"$f":" DR531   -    IF(AND(DS$14>$C531,DS$14-$C531<$C$5),OFFSET(Input!$BJ531,0,DS$14-$C531-1),0)","v":0}]
[{"$f":"Calcs!A558","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E558),1,Calcs!E558)*Periods,0)","v":4},{"$f":"ROUND(MAX(B558,Input!Z558*Periods),0)","v":4},null,null,0,{"$f":" F558   -    IF(AND(G$14>$C558,G$14-$C558<$C$5),OFFSET(Input!$BJ558,0,G$14-$C558-1),0)","v":0},{"$f":" G558   -    IF(AND(H$14>$C558,H$14-$C558<$C$5),OFFSET(Input!$BJ558,0,H$14-$C558-1),0)","v":0},{"$f":" H558   -    IF(AND(I$14>$C558,I$14-$C558<$C$5),OFFSET(Input!$BJ558,0,I$14-$C558-1),0)","v":0},{"$f":" I558   -    IF(AND(J$14>$C558,J$14-$C558<$C$5),OFFSET(Input!$BJ558,0,J$14-$C558-1),0)","v":0},{"$f":" J558   -    IF(AND(K$14>$C558,K$14-$C558<$C$5),OFFSET(Input!$BJ558,0,K$14-$C558-1),0)","v":0},{"$f":" K558   -    IF(AND(L$14>$C558,L$14-$C558<$C$5),OFFSET(Input!$BJ558,0,L$14-$C558-1),0)","v":0},{"$f":" L558   -    IF(AND(M$14>$C558,M$14-$C558<$C$5),OFFSET(Input!$BJ558,0,M$14-$C558-1),0)","v":0},{"$f":" M558   -    IF(AND(N$14>$C558,N$14-$C558<$C$5),OFFSET(Input!$BJ558,0,N$14-$C558-1),0)","v":0},{"$f":" N558   -    IF(AND(O$14>$C558,O$14-$C558<$C$5),OFFSET(Input!$BJ558,0,O$14-$C558-1),0)","v":0},{"$f":" O558   -    IF(AND(P$14>$C558,P$14-$C558<$C$5),OFFSET(Input!$BJ558,0,P$14-$C558-1),0)","v":0},{"$f":" P558   -    IF(AND(Q$14>$C558,Q$14-$C558<$C$5),OFFSET(Input!$BJ558,0,Q$14-$C558-1),0)","v":0},{"$f":" Q558   -    IF(AND(R$14>$C558,R$14-$C558<$C$5),OFFSET(Input!$BJ558,0,R$14-$C558-1),0)","v":0},{"$f":" R558   -    IF(AND(S$14>$C558,S$14-$C558<$C$5),OFFSET(Input!$BJ558,0,S$14-$C558-1),0)","v":0},{"$f":" S558   -    IF(AND(T$14>$C558,T$14-$C558<$C$5),OFFSET(Input!$BJ558,0,T$14-$C558-1),0)","v":0},{"$f":" T558   -    IF(AND(U$14>$C558,U$14-$C558<$C$5),OFFSET(Input!$BJ558,0,U$14-$C558-1),0)","v":0},{"$f":" U558   -    IF(AND(V$14>$C558,V$14-$C558<$C$5),OFFSET(Input!$BJ558,0,V$14-$C558-1),0)","v":0},{"$f":" V558   -    IF(AND(W$14>$C558,W$14-$C558<$C$5),OFFSET(Input!$BJ558,0,W$14-$C558-1),0)","v":0},{"$f":" W558   -    IF(AND(X$14>$C558,X$14-$C558<$C$5),OFFSET(Input!$BJ558,0,X$14-$C558-1),0)","v":0},{"$f":" X558   -    IF(AND(Y$14>$C558,Y$14-$C558<$C$5),OFFSET(Input!$BJ558,0,Y$14-$C558-1),0)","v":0},{"$f":" Y558   -    IF(AND(Z$14>$C558,Z$14-$C558<$C$5),OFFSET(Input!$BJ558,0,Z$14-$C558-1),0)","v":0},{"$f":" Z558   -    IF(AND(AA$14>$C558,AA$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AA$14-$C558-1),0)","v":0},{"$f":" AA558   -    IF(AND(AB$14>$C558,AB$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AB$14-$C558-1),0)","v":0},{"$f":" AB558   -    IF(AND(AC$14>$C558,AC$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AC$14-$C558-1),0)","v":0},{"$f":" AC558   -    IF(AND(AD$14>$C558,AD$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AD$14-$C558-1),0)","v":0},{"$f":" AD558   -    IF(AND(AE$14>$C558,AE$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AE$14-$C558-1),0)","v":0},{"$f":" AE558   -    IF(AND(AF$14>$C558,AF$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AF$14-$C558-1),0)","v":0},{"$f":" AF558   -    IF(AND(AG$14>$C558,AG$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AG$14-$C558-1),0)","v":0},{"$f":" AG558   -    IF(AND(AH$14>$C558,AH$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AH$14-$C558-1),0)","v":0},{"$f":" AH558   -    IF(AND(AI$14>$C558,AI$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AI$14-$C558-1),0)","v":0},{"$f":" AI558   -    IF(AND(AJ$14>$C558,AJ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AJ$14-$C558-1),0)","v":0},{"$f":" AJ558   -    IF(AND(AK$14>$C558,AK$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AK$14-$C558-1),0)","v":0},{"$f":" AK558   -    IF(AND(AL$14>$C558,AL$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AL$14-$C558-1),0)","v":0},{"$f":" AL558   -    IF(AND(AM$14>$C558,AM$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AM$14-$C558-1),0)","v":0},{"$f":" AM558   -    IF(AND(AN$14>$C558,AN$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AN$14-$C558-1),0)","v":0},{"$f":" AN558   -    IF(AND(AO$14>$C558,AO$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AO$14-$C558-1),0)","v":0},{"$f":" AO558   -    IF(AND(AP$14>$C558,AP$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AP$14-$C558-1),0)","v":0},{"$f":" AP558   -    IF(AND(AQ$14>$C558,AQ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AQ$14-$C558-1),0)","v":0},{"$f":" AQ558   -    IF(AND(AR$14>$C558,AR$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AR$14-$C558-1),0)","v":0},{"$f":" AR558   -    IF(AND(AS$14>$C558,AS$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AS$14-$C558-1),0)","v":0},{"$f":" AS558   -    IF(AND(AT$14>$C558,AT$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AT$14-$C558-1),0)","v":0},{"$f":" AT558   -    IF(AND(AU$14>$C558,AU$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AU$14-$C558-1),0)","v":0},{"$f":" AU558   -    IF(AND(AV$14>$C558,AV$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AV$14-$C558-1),0)","v":0},{"$f":" AV558   -    IF(AND(AW$14>$C558,AW$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AW$14-$C558-1),0)","v":0},{"$f":" AW558   -    IF(AND(AX$14>$C558,AX$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AX$14-$C558-1),0)","v":0},{"$f":" AX558   -    IF(AND(AY$14>$C558,AY$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AY$14-$C558-1),0)","v":0},{"$f":" AY558   -    IF(AND(AZ$14>$C558,AZ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,AZ$14-$C558-1),0)","v":0},{"$f":" AZ558   -    IF(AND(BA$14>$C558,BA$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BA$14-$C558-1),0)","v":0},{"$f":" BA558   -    IF(AND(BB$14>$C558,BB$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BB$14-$C558-1),0)","v":0},{"$f":" BB558   -    IF(AND(BC$14>$C558,BC$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BC$14-$C558-1),0)","v":0},{"$f":" BC558   -    IF(AND(BD$14>$C558,BD$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BD$14-$C558-1),0)","v":0},{"$f":" BD558   -    IF(AND(BE$14>$C558,BE$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BE$14-$C558-1),0)","v":0},{"$f":" BE558   -    IF(AND(BF$14>$C558,BF$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BF$14-$C558-1),0)","v":0},{"$f":" BF558   -    IF(AND(BG$14>$C558,BG$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BG$14-$C558-1),0)","v":0},{"$f":" BG558   -    IF(AND(BH$14>$C558,BH$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BH$14-$C558-1),0)","v":0},{"$f":" BH558   -    IF(AND(BI$14>$C558,BI$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BI$14-$C558-1),0)","v":0},{"$f":" BI558   -    IF(AND(BJ$14>$C558,BJ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BJ$14-$C558-1),0)","v":0},{"$f":" BJ558   -    IF(AND(BK$14>$C558,BK$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BK$14-$C558-1),0)","v":0},{"$f":" BK558   -    IF(AND(BL$14>$C558,BL$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BL$14-$C558-1),0)","v":0},{"$f":" BL558   -    IF(AND(BM$14>$C558,BM$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BM$14-$C558-1),0)","v":0},{"$f":" BM558   -    IF(AND(BN$14>$C558,BN$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BN$14-$C558-1),0)","v":0},{"$f":" BN558   -    IF(AND(BO$14>$C558,BO$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BO$14-$C558-1),0)","v":0},{"$f":" BO558   -    IF(AND(BP$14>$C558,BP$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BP$14-$C558-1),0)","v":0},{"$f":" BP558   -    IF(AND(BQ$14>$C558,BQ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BQ$14-$C558-1),0)","v":0},{"$f":" BQ558   -    IF(AND(BR$14>$C558,BR$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BR$14-$C558-1),0)","v":0},{"$f":" BR558   -    IF(AND(BS$14>$C558,BS$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BS$14-$C558-1),0)","v":0},{"$f":" BS558   -    IF(AND(BT$14>$C558,BT$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BT$14-$C558-1),0)","v":0},{"$f":" BT558   -    IF(AND(BU$14>$C558,BU$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BU$14-$C558-1),0)","v":0},{"$f":" BU558   -    IF(AND(BV$14>$C558,BV$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BV$14-$C558-1),0)","v":0},{"$f":" BV558   -    IF(AND(BW$14>$C558,BW$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BW$14-$C558-1),0)","v":0},{"$f":" BW558   -    IF(AND(BX$14>$C558,BX$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BX$14-$C558-1),0)","v":0},{"$f":" BX558   -    IF(AND(BY$14>$C558,BY$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BY$14-$C558-1),0)","v":0},{"$f":" BY558   -    IF(AND(BZ$14>$C558,BZ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,BZ$14-$C558-1),0)","v":0},{"$f":" BZ558   -    IF(AND(CA$14>$C558,CA$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CA$14-$C558-1),0)","v":0},{"$f":" CA558   -    IF(AND(CB$14>$C558,CB$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CB$14-$C558-1),0)","v":0},{"$f":" CB558   -    IF(AND(CC$14>$C558,CC$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CC$14-$C558-1),0)","v":0},{"$f":" CC558   -    IF(AND(CD$14>$C558,CD$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CD$14-$C558-1),0)","v":0},{"$f":" CD558   -    IF(AND(CE$14>$C558,CE$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CE$14-$C558-1),0)","v":0},{"$f":" CE558   -    IF(AND(CF$14>$C558,CF$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CF$14-$C558-1),0)","v":0},{"$f":" CF558   -    IF(AND(CG$14>$C558,CG$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CG$14-$C558-1),0)","v":0},{"$f":" CG558   -    IF(AND(CH$14>$C558,CH$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CH$14-$C558-1),0)","v":0},{"$f":" CH558   -    IF(AND(CI$14>$C558,CI$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CI$14-$C558-1),0)","v":0},{"$f":" CI558   -    IF(AND(CJ$14>$C558,CJ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CJ$14-$C558-1),0)","v":0},{"$f":" CJ558   -    IF(AND(CK$14>$C558,CK$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CK$14-$C558-1),0)","v":0},{"$f":" CK558   -    IF(AND(CL$14>$C558,CL$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CL$14-$C558-1),0)","v":0},{"$f":" CL558   -    IF(AND(CM$14>$C558,CM$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CM$14-$C558-1),0)","v":0},{"$f":" CM558   -    IF(AND(CN$14>$C558,CN$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CN$14-$C558-1),0)","v":0},{"$f":" CN558   -    IF(AND(CO$14>$C558,CO$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CO$14-$C558-1),0)","v":0},{"$f":" CO558   -    IF(AND(CP$14>$C558,CP$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CP$14-$C558-1),0)","v":0},{"$f":" CP558   -    IF(AND(CQ$14>$C558,CQ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CQ$14-$C558-1),0)","v":0},{"$f":" CQ558   -    IF(AND(CR$14>$C558,CR$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CR$14-$C558-1),0)","v":0},{"$f":" CR558   -    IF(AND(CS$14>$C558,CS$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CS$14-$C558-1),0)","v":0},{"$f":" CS558   -    IF(AND(CT$14>$C558,CT$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CT$14-$C558-1),0)","v":0},{"$f":" CT558   -    IF(AND(CU$14>$C558,CU$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CU$14-$C558-1),0)","v":0},{"$f":" CU558   -    IF(AND(CV$14>$C558,CV$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CV$14-$C558-1),0)","v":0},{"$f":" CV558   -    IF(AND(CW$14>$C558,CW$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CW$14-$C558-1),0)","v":0},{"$f":" CW558   -    IF(AND(CX$14>$C558,CX$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CX$14-$C558-1),0)","v":0},{"$f":" CX558   -    IF(AND(CY$14>$C558,CY$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CY$14-$C558-1),0)","v":0},{"$f":" CY558   -    IF(AND(CZ$14>$C558,CZ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,CZ$14-$C558-1),0)","v":0},{"$f":" CZ558   -    IF(AND(DA$14>$C558,DA$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DA$14-$C558-1),0)","v":0},{"$f":" DA558   -    IF(AND(DB$14>$C558,DB$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DB$14-$C558-1),0)","v":0},{"$f":" DB558   -    IF(AND(DC$14>$C558,DC$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DC$14-$C558-1),0)","v":0},{"$f":" DC558   -    IF(AND(DD$14>$C558,DD$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DD$14-$C558-1),0)","v":0},{"$f":" DD558   -    IF(AND(DE$14>$C558,DE$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DE$14-$C558-1),0)","v":0},{"$f":" DE558   -    IF(AND(DF$14>$C558,DF$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DF$14-$C558-1),0)","v":0},{"$f":" DF558   -    IF(AND(DG$14>$C558,DG$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DG$14-$C558-1),0)","v":0},{"$f":" DG558   -    IF(AND(DH$14>$C558,DH$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DH$14-$C558-1),0)","v":0},{"$f":" DH558   -    IF(AND(DI$14>$C558,DI$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DI$14-$C558-1),0)","v":0},{"$f":" DI558   -    IF(AND(DJ$14>$C558,DJ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DJ$14-$C558-1),0)","v":0},{"$f":" DJ558   -    IF(AND(DK$14>$C558,DK$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DK$14-$C558-1),0)","v":0},{"$f":" DK558   -    IF(AND(DL$14>$C558,DL$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DL$14-$C558-1),0)","v":0},{"$f":" DL558   -    IF(AND(DM$14>$C558,DM$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DM$14-$C558-1),0)","v":0},{"$f":" DM558   -    IF(AND(DN$14>$C558,DN$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DN$14-$C558-1),0)","v":0},{"$f":" DN558   -    IF(AND(DO$14>$C558,DO$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DO$14-$C558-1),0)","v":0},{"$f":" DO558   -    IF(AND(DP$14>$C558,DP$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DP$14-$C558-1),0)","v":0},{"$f":" DP558   -    IF(AND(DQ$14>$C558,DQ$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DQ$14-$C558-1),0)","v":0},{"$f":" DQ558   -    IF(AND(DR$14>$C558,DR$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DR$14-$C558-1),0)","v":0},{"$f":" DR558   -    IF(AND(DS$14>$C558,DS$14-$C558<$C$5),OFFSET(Input!$BJ558,0,DS$14-$C558-1),0)","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":4},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":4},null,null,0,{"$f":" F583   -    IF(AND(G$14>$C583,G$14-$C583<$C$5),OFFSET(Input!$BJ583,0,G$14-$C583-1),0)","v":0},{"$f":" G583   -    IF(AND(H$14>$C583,H$14-$C583<$C$5),OFFSET(Input!$BJ583,0,H$14-$C583-1),0)","v":0},{"$f":" H583   -    IF(AND(I$14>$C583,I$14-$C583<$C$5),OFFSET(Input!$BJ583,0,I$14-$C583-1),0)","v":0},{"$f":" I583   -    IF(AND(J$14>$C583,J$14-$C583<$C$5),OFFSET(Input!$BJ583,0,J$14-$C583-1),0)","v":0},{"$f":" J583   -    IF(AND(K$14>$C583,K$14-$C583<$C$5),OFFSET(Input!$BJ583,0,K$14-$C583-1),0)","v":0},{"$f":" K583   -    IF(AND(L$14>$C583,L$14-$C583<$C$5),OFFSET(Input!$BJ583,0,L$14-$C583-1),0)","v":0},{"$f":" L583   -    IF(AND(M$14>$C583,M$14-$C583<$C$5),OFFSET(Input!$BJ583,0,M$14-$C583-1),0)","v":0},{"$f":" M583   -    IF(AND(N$14>$C583,N$14-$C583<$C$5),OFFSET(Input!$BJ583,0,N$14-$C583-1),0)","v":0},{"$f":" N583   -    IF(AND(O$14>$C583,O$14-$C583<$C$5),OFFSET(Input!$BJ583,0,O$14-$C583-1),0)","v":0},{"$f":" O583   -    IF(AND(P$14>$C583,P$14-$C583<$C$5),OFFSET(Input!$BJ583,0,P$14-$C583-1),0)","v":0},{"$f":" P583   -    IF(AND(Q$14>$C583,Q$14-$C583<$C$5),OFFSET(Input!$BJ583,0,Q$14-$C583-1),0)","v":0},{"$f":" Q583   -    IF(AND(R$14>$C583,R$14-$C583<$C$5),OFFSET(Input!$BJ583,0,R$14-$C583-1),0)","v":0},{"$f":" R583   -    IF(AND(S$14>$C583,S$14-$C583<$C$5),OFFSET(Input!$BJ583,0,S$14-$C583-1),0)","v":0},{"$f":" S583   -    IF(AND(T$14>$C583,T$14-$C583<$C$5),OFFSET(Input!$BJ583,0,T$14-$C583-1),0)","v":0},{"$f":" T583   -    IF(AND(U$14>$C583,U$14-$C583<$C$5),OFFSET(Input!$BJ583,0,U$14-$C583-1),0)","v":0},{"$f":" U583   -    IF(AND(V$14>$C583,V$14-$C583<$C$5),OFFSET(Input!$BJ583,0,V$14-$C583-1),0)","v":0},{"$f":" V583   -    IF(AND(W$14>$C583,W$14-$C583<$C$5),OFFSET(Input!$BJ583,0,W$14-$C583-1),0)","v":0},{"$f":" W583   -    IF(AND(X$14>$C583,X$14-$C583<$C$5),OFFSET(Input!$BJ583,0,X$14-$C583-1),0)","v":0},{"$f":" X583   -    IF(AND(Y$14>$C583,Y$14-$C583<$C$5),OFFSET(Input!$BJ583,0,Y$14-$C583-1),0)","v":0},{"$f":" Y583   -    IF(AND(Z$14>$C583,Z$14-$C583<$C$5),OFFSET(Input!$BJ583,0,Z$14-$C583-1),0)","v":0},{"$f":" Z583   -    IF(AND(AA$14>$C583,AA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AA$14-$C583-1),0)","v":0},{"$f":" AA583   -    IF(AND(AB$14>$C583,AB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AB$14-$C583-1),0)","v":0},{"$f":" AB583   -    IF(AND(AC$14>$C583,AC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AC$14-$C583-1),0)","v":0},{"$f":" AC583   -    IF(AND(AD$14>$C583,AD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AD$14-$C583-1),0)","v":0},{"$f":" AD583   -    IF(AND(AE$14>$C583,AE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AE$14-$C583-1),0)","v":0},{"$f":" AE583   -    IF(AND(AF$14>$C583,AF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AF$14-$C583-1),0)","v":0},{"$f":" AF583   -    IF(AND(AG$14>$C583,AG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AG$14-$C583-1),0)","v":0},{"$f":" AG583   -    IF(AND(AH$14>$C583,AH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AH$14-$C583-1),0)","v":0},{"$f":" AH583   -    IF(AND(AI$14>$C583,AI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AI$14-$C583-1),0)","v":0},{"$f":" AI583   -    IF(AND(AJ$14>$C583,AJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AJ$14-$C583-1),0)","v":0},{"$f":" AJ583   -    IF(AND(AK$14>$C583,AK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AK$14-$C583-1),0)","v":0},{"$f":" AK583   -    IF(AND(AL$14>$C583,AL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AL$14-$C583-1),0)","v":0},{"$f":" AL583   -    IF(AND(AM$14>$C583,AM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AM$14-$C583-1),0)","v":0},{"$f":" AM583   -    IF(AND(AN$14>$C583,AN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AN$14-$C583-1),0)","v":0},{"$f":" AN583   -    IF(AND(AO$14>$C583,AO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AO$14-$C583-1),0)","v":0},{"$f":" AO583   -    IF(AND(AP$14>$C583,AP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AP$14-$C583-1),0)","v":0},{"$f":" AP583   -    IF(AND(AQ$14>$C583,AQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AQ$14-$C583-1),0)","v":0},{"$f":" AQ583   -    IF(AND(AR$14>$C583,AR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AR$14-$C583-1),0)","v":0},{"$f":" AR583   -    IF(AND(AS$14>$C583,AS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AS$14-$C583-1),0)","v":0},{"$f":" AS583   -    IF(AND(AT$14>$C583,AT$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AT$14-$C583-1),0)","v":0},{"$f":" AT583   -    IF(AND(AU$14>$C583,AU$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AU$14-$C583-1),0)","v":0},{"$f":" AU583   -    IF(AND(AV$14>$C583,AV$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AV$14-$C583-1),0)","v":0},{"$f":" AV583   -    IF(AND(AW$14>$C583,AW$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AW$14-$C583-1),0)","v":0},{"$f":" AW583   -    IF(AND(AX$14>$C583,AX$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AX$14-$C583-1),0)","v":0},{"$f":" AX583   -    IF(AND(AY$14>$C583,AY$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AY$14-$C583-1),0)","v":0},{"$f":" AY583   -    IF(AND(AZ$14>$C583,AZ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AZ$14-$C583-1),0)","v":0},{"$f":" AZ583   -    IF(AND(BA$14>$C583,BA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BA$14-$C583-1),0)","v":0},{"$f":" BA583   -    IF(AND(BB$14>$C583,BB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BB$14-$C583-1),0)","v":0},{"$f":" BB583   -    IF(AND(BC$14>$C583,BC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BC$14-$C583-1),0)","v":0},{"$f":" BC583   -    IF(AND(BD$14>$C583,BD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BD$14-$C583-1),0)","v":0},{"$f":" BD583   -    IF(AND(BE$14>$C583,BE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BE$14-$C583-1),0)","v":0},{"$f":" BE583   -    IF(AND(BF$14>$C583,BF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BF$14-$C583-1),0)","v":0},{"$f":" BF583   -    IF(AND(BG$14>$C583,BG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BG$14-$C583-1),0)","v":0},{"$f":" BG583   -    IF(AND(BH$14>$C583,BH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BH$14-$C583-1),0)","v":0},{"$f":" BH583   -    IF(AND(BI$14>$C583,BI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BI$14-$C583-1),0)","v":0},{"$f":" BI583   -    IF(AND(BJ$14>$C583,BJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BJ$14-$C583-1),0)","v":0},{"$f":" BJ583   -    IF(AND(BK$14>$C583,BK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BK$14-$C583-1),0)","v":0},{"$f":" BK583   -    IF(AND(BL$14>$C583,BL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BL$14-$C583-1),0)","v":0},{"$f":" BL583   -    IF(AND(BM$14>$C583,BM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BM$14-$C583-1),0)","v":0},{"$f":" BM583   -    IF(AND(BN$14>$C583,BN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BN$14-$C583-1),0)","v":0},{"$f":" BN583   -    IF(AND(BO$14>$C583,BO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BO$14-$C583-1),0)","v":0},{"$f":" BO583   -    IF(AND(BP$14>$C583,BP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BP$14-$C583-1),0)","v":0},{"$f":" BP583   -    IF(AND(BQ$14>$C583,BQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BQ$14-$C583-1),0)","v":0},{"$f":" BQ583   -    IF(AND(BR$14>$C583,BR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BR$14-$C583-1),0)","v":0},{"$f":" BR583   -    IF(AND(BS$14>$C583,BS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BS$14-$C583-1),0)","v":0},{"$f":" BS583   -    IF(AND(BT$14>$C583,BT$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BT$14-$C583-1),0)","v":0},{"$f":" BT583   -    IF(AND(BU$14>$C583,BU$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BU$14-$C583-1),0)","v":0},{"$f":" BU583   -    IF(AND(BV$14>$C583,BV$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BV$14-$C583-1),0)","v":0},{"$f":" BV583   -    IF(AND(BW$14>$C583,BW$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BW$14-$C583-1),0)","v":0},{"$f":" BW583   -    IF(AND(BX$14>$C583,BX$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BX$14-$C583-1),0)","v":0},{"$f":" BX583   -    IF(AND(BY$14>$C583,BY$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BY$14-$C583-1),0)","v":0},{"$f":" BY583   -    IF(AND(BZ$14>$C583,BZ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BZ$14-$C583-1),0)","v":0},{"$f":" BZ583   -    IF(AND(CA$14>$C583,CA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CA$14-$C583-1),0)","v":0},{"$f":" CA583   -    IF(AND(CB$14>$C583,CB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CB$14-$C583-1),0)","v":0},{"$f":" CB583   -    IF(AND(CC$14>$C583,CC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CC$14-$C583-1),0)","v":0},{"$f":" CC583   -    IF(AND(CD$14>$C583,CD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CD$14-$C583-1),0)","v":0},{"$f":" CD583   -    IF(AND(CE$14>$C583,CE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CE$14-$C583-1),0)","v":0},{"$f":" CE583   -    IF(AND(CF$14>$C583,CF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CF$14-$C583-1),0)","v":0},{"$f":" CF583   -    IF(AND(CG$14>$C583,CG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CG$14-$C583-1),0)","v":0},{"$f":" CG583   -    IF(AND(CH$14>$C583,CH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CH$14-$C583-1),0)","v":0},{"$f":" CH583   -    IF(AND(CI$14>$C583,CI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CI$14-$C583-1),0)","v":0},{"$f":" CI583   -    IF(AND(CJ$14>$C583,CJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CJ$14-$C583-1),0)","v":0},{"$f":" CJ583   -    IF(AND(CK$14>$C583,CK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CK$14-$C583-1),0)","v":0},{"$f":" CK583   -    IF(AND(CL$14>$C583,CL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CL$14-$C583-1),0)","v":0},{"$f":" CL583   -    IF(AND(CM$14>$C583,CM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CM$14-$C583-1),0)","v":0},{"$f":" CM583   -    IF(AND(CN$14>$C583,CN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CN$14-$C583-1),0)","v":0},{"$f":" CN583   -    IF(AND(CO$14>$C583,CO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CO$14-$C583-1),0)","v":0},{"$f":" CO583   -    IF(AND(CP$14>$C583,CP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CP$14-$C583-1),0)","v":0},{"$f":" CP583   -    IF(AND(CQ$14>$C583,CQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CQ$14-$C583-1),0)","v":0},{"$f":" CQ583   -    IF(AND(CR$14>$C583,CR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CR$14-$C583-1),0)","v":0},{"$f":" CR583   -    IF(AND(CS$14>$C583,CS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CS$14-$C583-1),0)","v":0},{"$f":" CS583   -    IF(AND(CT$14>$C583,CT$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CT$14-$C583-1),0)","v":0},{"$f":" CT583   -    IF(AND(CU$14>$C583,CU$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CU$14-$C583-1),0)","v":0},{"$f":" CU583   -    IF(AND(CV$14>$C583,CV$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CV$14-$C583-1),0)","v":0},{"$f":" CV583   -    IF(AND(CW$14>$C583,CW$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CW$14-$C583-1),0)","v":0},{"$f":" CW583   -    IF(AND(CX$14>$C583,CX$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CX$14-$C583-1),0)","v":0},{"$f":" CX583   -    IF(AND(CY$14>$C583,CY$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CY$14-$C583-1),0)","v":0},{"$f":" CY583   -    IF(AND(CZ$14>$C583,CZ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CZ$14-$C583-1),0)","v":0},{"$f":" CZ583   -    IF(AND(DA$14>$C583,DA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DA$14-$C583-1),0)","v":0},{"$f":" DA583   -    IF(AND(DB$14>$C583,DB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DB$14-$C583-1),0)","v":0},{"$f":" DB583   -    IF(AND(DC$14>$C583,DC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DC$14-$C583-1),0)","v":0},{"$f":" DC583   -    IF(AND(DD$14>$C583,DD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DD$14-$C583-1),0)","v":0},{"$f":" DD583   -    IF(AND(DE$14>$C583,DE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DE$14-$C583-1),0)","v":0},{"$f":" DE583   -    IF(AND(DF$14>$C583,DF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DF$14-$C583-1),0)","v":0},{"$f":" DF583   -    IF(AND(DG$14>$C583,DG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DG$14-$C583-1),0)","v":0},{"$f":" DG583   -    IF(AND(DH$14>$C583,DH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DH$14-$C583-1),0)","v":0},{"$f":" DH583   -    IF(AND(DI$14>$C583,DI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DI$14-$C583-1),0)","v":0},{"$f":" DI583   -    IF(AND(DJ$14>$C583,DJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DJ$14-$C583-1),0)","v":0},{"$f":" DJ583   -    IF(AND(DK$14>$C583,DK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DK$14-$C583-1),0)","v":0},{"$f":" DK583   -    IF(AND(DL$14>$C583,DL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DL$14-$C583-1),0)","v":0},{"$f":" DL583   -    IF(AND(DM$14>$C583,DM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DM$14-$C583-1),0)","v":0},{"$f":" DM583   -    IF(AND(DN$14>$C583,DN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DN$14-$C583-1),0)","v":0},{"$f":" DN583   -    IF(AND(DO$14>$C583,DO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DO$14-$C583-1),0)","v":0},{"$f":" DO583   -    IF(AND(DP$14>$C583,DP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DP$14-$C583-1),0)","v":0},{"$f":" DP583   -    IF(AND(DQ$14>$C583,DQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DQ$14-$C583-1),0)","v":0},{"$f":" DQ583   -    IF(AND(DR$14>$C583,DR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DR$14-$C583-1),0)","v":0},{"$f":" DR583   -    IF(AND(DS$14>$C583,DS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DS$14-$C583-1),0)","v":0}]
[{"$f":"Calcs!A598","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E598),1,Calcs!E598)*Periods,0)","v":4},{"$f":"ROUND(MAX(B598,Input!Z598*Periods),0)","v":4},null,null,0,{"$f":" F598   -    IF(AND(G$14>$C598,G$14-$C598<$C$5),OFFSET(Input!$BJ598,0,G$14-$C598-1),0)","v":0},{"$f":" G598   -    IF(AND(H$14>$C598,H$14-$C598<$C$5),OFFSET(Input!$BJ598,0,H$14-$C598-1),0)","v":0},{"$f":" H598   -    IF(AND(I$14>$C598,I$14-$C598<$C$5),OFFSET(Input!$BJ598,0,I$14-$C598-1),0)","v":0},{"$f":" I598   -    IF(AND(J$14>$C598,J$14-$C598<$C$5),OFFSET(Input!$BJ598,0,J$14-$C598-1),0)","v":0},{"$f":" J598   -    IF(AND(K$14>$C598,K$14-$C598<$C$5),OFFSET(Input!$BJ598,0,K$14-$C598-1),0)","v":0},{"$f":" K598   -    IF(AND(L$14>$C598,L$14-$C598<$C$5),OFFSET(Input!$BJ598,0,L$14-$C598-1),0)","v":0},{"$f":" L598   -    IF(AND(M$14>$C598,M$14-$C598<$C$5),OFFSET(Input!$BJ598,0,M$14-$C598-1),0)","v":0},{"$f":" M598   -    IF(AND(N$14>$C598,N$14-$C598<$C$5),OFFSET(Input!$BJ598,0,N$14-$C598-1),0)","v":0},{"$f":" N598   -    IF(AND(O$14>$C598,O$14-$C598<$C$5),OFFSET(Input!$BJ598,0,O$14-$C598-1),0)","v":0},{"$f":" O598   -    IF(AND(P$14>$C598,P$14-$C598<$C$5),OFFSET(Input!$BJ598,0,P$14-$C598-1),0)","v":0},{"$f":" P598   -    IF(AND(Q$14>$C598,Q$14-$C598<$C$5),OFFSET(Input!$BJ598,0,Q$14-$C598-1),0)","v":0},{"$f":" Q598   -    IF(AND(R$14>$C598,R$14-$C598<$C$5),OFFSET(Input!$BJ598,0,R$14-$C598-1),0)","v":0},{"$f":" R598   -    IF(AND(S$14>$C598,S$14-$C598<$C$5),OFFSET(Input!$BJ598,0,S$14-$C598-1),0)","v":0},{"$f":" S598   -    IF(AND(T$14>$C598,T$14-$C598<$C$5),OFFSET(Input!$BJ598,0,T$14-$C598-1),0)","v":0},{"$f":" T598   -    IF(AND(U$14>$C598,U$14-$C598<$C$5),OFFSET(Input!$BJ598,0,U$14-$C598-1),0)","v":0},{"$f":" U598   -    IF(AND(V$14>$C598,V$14-$C598<$C$5),OFFSET(Input!$BJ598,0,V$14-$C598-1),0)","v":0},{"$f":" V598   -    IF(AND(W$14>$C598,W$14-$C598<$C$5),OFFSET(Input!$BJ598,0,W$14-$C598-1),0)","v":0},{"$f":" W598   -    IF(AND(X$14>$C598,X$14-$C598<$C$5),OFFSET(Input!$BJ598,0,X$14-$C598-1),0)","v":0},{"$f":" X598   -    IF(AND(Y$14>$C598,Y$14-$C598<$C$5),OFFSET(Input!$BJ598,0,Y$14-$C598-1),0)","v":0},{"$f":" Y598   -    IF(AND(Z$14>$C598,Z$14-$C598<$C$5),OFFSET(Input!$BJ598,0,Z$14-$C598-1),0)","v":0},{"$f":" Z598   -    IF(AND(AA$14>$C598,AA$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AA$14-$C598-1),0)","v":0},{"$f":" AA598   -    IF(AND(AB$14>$C598,AB$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AB$14-$C598-1),0)","v":0},{"$f":" AB598   -    IF(AND(AC$14>$C598,AC$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AC$14-$C598-1),0)","v":0},{"$f":" AC598   -    IF(AND(AD$14>$C598,AD$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AD$14-$C598-1),0)","v":0},{"$f":" AD598   -    IF(AND(AE$14>$C598,AE$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AE$14-$C598-1),0)","v":0},{"$f":" AE598   -    IF(AND(AF$14>$C598,AF$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AF$14-$C598-1),0)","v":0},{"$f":" AF598   -    IF(AND(AG$14>$C598,AG$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AG$14-$C598-1),0)","v":0},{"$f":" AG598   -    IF(AND(AH$14>$C598,AH$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AH$14-$C598-1),0)","v":0},{"$f":" AH598   -    IF(AND(AI$14>$C598,AI$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AI$14-$C598-1),0)","v":0},{"$f":" AI598   -    IF(AND(AJ$14>$C598,AJ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AJ$14-$C598-1),0)","v":0},{"$f":" AJ598   -    IF(AND(AK$14>$C598,AK$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AK$14-$C598-1),0)","v":0},{"$f":" AK598   -    IF(AND(AL$14>$C598,AL$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AL$14-$C598-1),0)","v":0},{"$f":" AL598   -    IF(AND(AM$14>$C598,AM$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AM$14-$C598-1),0)","v":0},{"$f":" AM598   -    IF(AND(AN$14>$C598,AN$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AN$14-$C598-1),0)","v":0},{"$f":" AN598   -    IF(AND(AO$14>$C598,AO$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AO$14-$C598-1),0)","v":0},{"$f":" AO598   -    IF(AND(AP$14>$C598,AP$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AP$14-$C598-1),0)","v":0},{"$f":" AP598   -    IF(AND(AQ$14>$C598,AQ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AQ$14-$C598-1),0)","v":0},{"$f":" AQ598   -    IF(AND(AR$14>$C598,AR$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AR$14-$C598-1),0)","v":0},{"$f":" AR598   -    IF(AND(AS$14>$C598,AS$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AS$14-$C598-1),0)","v":0},{"$f":" AS598   -    IF(AND(AT$14>$C598,AT$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AT$14-$C598-1),0)","v":0},{"$f":" AT598   -    IF(AND(AU$14>$C598,AU$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AU$14-$C598-1),0)","v":0},{"$f":" AU598   -    IF(AND(AV$14>$C598,AV$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AV$14-$C598-1),0)","v":0},{"$f":" AV598   -    IF(AND(AW$14>$C598,AW$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AW$14-$C598-1),0)","v":0},{"$f":" AW598   -    IF(AND(AX$14>$C598,AX$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AX$14-$C598-1),0)","v":0},{"$f":" AX598   -    IF(AND(AY$14>$C598,AY$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AY$14-$C598-1),0)","v":0},{"$f":" AY598   -    IF(AND(AZ$14>$C598,AZ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,AZ$14-$C598-1),0)","v":0},{"$f":" AZ598   -    IF(AND(BA$14>$C598,BA$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BA$14-$C598-1),0)","v":0},{"$f":" BA598   -    IF(AND(BB$14>$C598,BB$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BB$14-$C598-1),0)","v":0},{"$f":" BB598   -    IF(AND(BC$14>$C598,BC$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BC$14-$C598-1),0)","v":0},{"$f":" BC598   -    IF(AND(BD$14>$C598,BD$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BD$14-$C598-1),0)","v":0},{"$f":" BD598   -    IF(AND(BE$14>$C598,BE$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BE$14-$C598-1),0)","v":0},{"$f":" BE598   -    IF(AND(BF$14>$C598,BF$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BF$14-$C598-1),0)","v":0},{"$f":" BF598   -    IF(AND(BG$14>$C598,BG$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BG$14-$C598-1),0)","v":0},{"$f":" BG598   -    IF(AND(BH$14>$C598,BH$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BH$14-$C598-1),0)","v":0},{"$f":" BH598   -    IF(AND(BI$14>$C598,BI$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BI$14-$C598-1),0)","v":0},{"$f":" BI598   -    IF(AND(BJ$14>$C598,BJ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BJ$14-$C598-1),0)","v":0},{"$f":" BJ598   -    IF(AND(BK$14>$C598,BK$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BK$14-$C598-1),0)","v":0},{"$f":" BK598   -    IF(AND(BL$14>$C598,BL$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BL$14-$C598-1),0)","v":0},{"$f":" BL598   -    IF(AND(BM$14>$C598,BM$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BM$14-$C598-1),0)","v":0},{"$f":" BM598   -    IF(AND(BN$14>$C598,BN$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BN$14-$C598-1),0)","v":0},{"$f":" BN598   -    IF(AND(BO$14>$C598,BO$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BO$14-$C598-1),0)","v":0},{"$f":" BO598   -    IF(AND(BP$14>$C598,BP$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BP$14-$C598-1),0)","v":0},{"$f":" BP598   -    IF(AND(BQ$14>$C598,BQ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BQ$14-$C598-1),0)","v":0},{"$f":" BQ598   -    IF(AND(BR$14>$C598,BR$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BR$14-$C598-1),0)","v":0},{"$f":" BR598   -    IF(AND(BS$14>$C598,BS$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BS$14-$C598-1),0)","v":0},{"$f":" BS598   -    IF(AND(BT$14>$C598,BT$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BT$14-$C598-1),0)","v":0},{"$f":" BT598   -    IF(AND(BU$14>$C598,BU$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BU$14-$C598-1),0)","v":0},{"$f":" BU598   -    IF(AND(BV$14>$C598,BV$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BV$14-$C598-1),0)","v":0},{"$f":" BV598   -    IF(AND(BW$14>$C598,BW$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BW$14-$C598-1),0)","v":0},{"$f":" BW598   -    IF(AND(BX$14>$C598,BX$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BX$14-$C598-1),0)","v":0},{"$f":" BX598   -    IF(AND(BY$14>$C598,BY$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BY$14-$C598-1),0)","v":0},{"$f":" BY598   -    IF(AND(BZ$14>$C598,BZ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,BZ$14-$C598-1),0)","v":0},{"$f":" BZ598   -    IF(AND(CA$14>$C598,CA$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CA$14-$C598-1),0)","v":0},{"$f":" CA598   -    IF(AND(CB$14>$C598,CB$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CB$14-$C598-1),0)","v":0},{"$f":" CB598   -    IF(AND(CC$14>$C598,CC$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CC$14-$C598-1),0)","v":0},{"$f":" CC598   -    IF(AND(CD$14>$C598,CD$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CD$14-$C598-1),0)","v":0},{"$f":" CD598   -    IF(AND(CE$14>$C598,CE$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CE$14-$C598-1),0)","v":0},{"$f":" CE598   -    IF(AND(CF$14>$C598,CF$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CF$14-$C598-1),0)","v":0},{"$f":" CF598   -    IF(AND(CG$14>$C598,CG$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CG$14-$C598-1),0)","v":0},{"$f":" CG598   -    IF(AND(CH$14>$C598,CH$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CH$14-$C598-1),0)","v":0},{"$f":" CH598   -    IF(AND(CI$14>$C598,CI$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CI$14-$C598-1),0)","v":0},{"$f":" CI598   -    IF(AND(CJ$14>$C598,CJ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CJ$14-$C598-1),0)","v":0},{"$f":" CJ598   -    IF(AND(CK$14>$C598,CK$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CK$14-$C598-1),0)","v":0},{"$f":" CK598   -    IF(AND(CL$14>$C598,CL$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CL$14-$C598-1),0)","v":0},{"$f":" CL598   -    IF(AND(CM$14>$C598,CM$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CM$14-$C598-1),0)","v":0},{"$f":" CM598   -    IF(AND(CN$14>$C598,CN$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CN$14-$C598-1),0)","v":0},{"$f":" CN598   -    IF(AND(CO$14>$C598,CO$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CO$14-$C598-1),0)","v":0},{"$f":" CO598   -    IF(AND(CP$14>$C598,CP$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CP$14-$C598-1),0)","v":0},{"$f":" CP598   -    IF(AND(CQ$14>$C598,CQ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CQ$14-$C598-1),0)","v":0},{"$f":" CQ598   -    IF(AND(CR$14>$C598,CR$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CR$14-$C598-1),0)","v":0},{"$f":" CR598   -    IF(AND(CS$14>$C598,CS$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CS$14-$C598-1),0)","v":0},{"$f":" CS598   -    IF(AND(CT$14>$C598,CT$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CT$14-$C598-1),0)","v":0},{"$f":" CT598   -    IF(AND(CU$14>$C598,CU$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CU$14-$C598-1),0)","v":0},{"$f":" CU598   -    IF(AND(CV$14>$C598,CV$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CV$14-$C598-1),0)","v":0},{"$f":" CV598   -    IF(AND(CW$14>$C598,CW$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CW$14-$C598-1),0)","v":0},{"$f":" CW598   -    IF(AND(CX$14>$C598,CX$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CX$14-$C598-1),0)","v":0},{"$f":" CX598   -    IF(AND(CY$14>$C598,CY$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CY$14-$C598-1),0)","v":0},{"$f":" CY598   -    IF(AND(CZ$14>$C598,CZ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,CZ$14-$C598-1),0)","v":0},{"$f":" CZ598   -    IF(AND(DA$14>$C598,DA$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DA$14-$C598-1),0)","v":0},{"$f":" DA598   -    IF(AND(DB$14>$C598,DB$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DB$14-$C598-1),0)","v":0},{"$f":" DB598   -    IF(AND(DC$14>$C598,DC$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DC$14-$C598-1),0)","v":0},{"$f":" DC598   -    IF(AND(DD$14>$C598,DD$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DD$14-$C598-1),0)","v":0},{"$f":" DD598   -    IF(AND(DE$14>$C598,DE$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DE$14-$C598-1),0)","v":0},{"$f":" DE598   -    IF(AND(DF$14>$C598,DF$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DF$14-$C598-1),0)","v":0},{"$f":" DF598   -    IF(AND(DG$14>$C598,DG$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DG$14-$C598-1),0)","v":0},{"$f":" DG598   -    IF(AND(DH$14>$C598,DH$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DH$14-$C598-1),0)","v":0},{"$f":" DH598   -    IF(AND(DI$14>$C598,DI$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DI$14-$C598-1),0)","v":0},{"$f":" DI598   -    IF(AND(DJ$14>$C598,DJ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DJ$14-$C598-1),0)","v":0},{"$f":" DJ598   -    IF(AND(DK$14>$C598,DK$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DK$14-$C598-1),0)","v":0},{"$f":" DK598   -    IF(AND(DL$14>$C598,DL$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DL$14-$C598-1),0)","v":0},{"$f":" DL598   -    IF(AND(DM$14>$C598,DM$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DM$14-$C598-1),0)","v":0},{"$f":" DM598   -    IF(AND(DN$14>$C598,DN$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DN$14-$C598-1),0)","v":0},{"$f":" DN598   -    IF(AND(DO$14>$C598,DO$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DO$14-$C598-1),0)","v":0},{"$f":" DO598   -    IF(AND(DP$14>$C598,DP$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DP$14-$C598-1),0)","v":0},{"$f":" DP598   -    IF(AND(DQ$14>$C598,DQ$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DQ$14-$C598-1),0)","v":0},{"$f":" DQ598   -    IF(AND(DR$14>$C598,DR$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DR$14-$C598-1),0)","v":0},{"$f":" DR598   -    IF(AND(DS$14>$C598,DS$14-$C598<$C$5),OFFSET(Input!$BJ598,0,DS$14-$C598-1),0)","v":0}]
[{"$f":"Calcs!A613","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E613),1,Calcs!E613)*Periods,0)","v":4},{"$f":"ROUND(MAX(B613,Input!Z613*Periods),0)","v":4},null,null,0,{"$f":" F613   -    IF(AND(G$14>$C613,G$14-$C613<$C$5),OFFSET(Input!$BJ613,0,G$14-$C613-1),0)","v":0},{"$f":" G613   -    IF(AND(H$14>$C613,H$14-$C613<$C$5),OFFSET(Input!$BJ613,0,H$14-$C613-1),0)","v":0},{"$f":" H613   -    IF(AND(I$14>$C613,I$14-$C613<$C$5),OFFSET(Input!$BJ613,0,I$14-$C613-1),0)","v":0},{"$f":" I613   -    IF(AND(J$14>$C613,J$14-$C613<$C$5),OFFSET(Input!$BJ613,0,J$14-$C613-1),0)","v":0},{"$f":" J613   -    IF(AND(K$14>$C613,K$14-$C613<$C$5),OFFSET(Input!$BJ613,0,K$14-$C613-1),0)","v":0},{"$f":" K613   -    IF(AND(L$14>$C613,L$14-$C613<$C$5),OFFSET(Input!$BJ613,0,L$14-$C613-1),0)","v":0},{"$f":" L613   -    IF(AND(M$14>$C613,M$14-$C613<$C$5),OFFSET(Input!$BJ613,0,M$14-$C613-1),0)","v":0},{"$f":" M613   -    IF(AND(N$14>$C613,N$14-$C613<$C$5),OFFSET(Input!$BJ613,0,N$14-$C613-1),0)","v":0},{"$f":" N613   -    IF(AND(O$14>$C613,O$14-$C613<$C$5),OFFSET(Input!$BJ613,0,O$14-$C613-1),0)","v":0},{"$f":" O613   -    IF(AND(P$14>$C613,P$14-$C613<$C$5),OFFSET(Input!$BJ613,0,P$14-$C613-1),0)","v":0},{"$f":" P613   -    IF(AND(Q$14>$C613,Q$14-$C613<$C$5),OFFSET(Input!$BJ613,0,Q$14-$C613-1),0)","v":0},{"$f":" Q613   -    IF(AND(R$14>$C613,R$14-$C613<$C$5),OFFSET(Input!$BJ613,0,R$14-$C613-1),0)","v":0},{"$f":" R613   -    IF(AND(S$14>$C613,S$14-$C613<$C$5),OFFSET(Input!$BJ613,0,S$14-$C613-1),0)","v":0},{"$f":" S613   -    IF(AND(T$14>$C613,T$14-$C613<$C$5),OFFSET(Input!$BJ613,0,T$14-$C613-1),0)","v":0},{"$f":" T613   -    IF(AND(U$14>$C613,U$14-$C613<$C$5),OFFSET(Input!$BJ613,0,U$14-$C613-1),0)","v":0},{"$f":" U613   -    IF(AND(V$14>$C613,V$14-$C613<$C$5),OFFSET(Input!$BJ613,0,V$14-$C613-1),0)","v":0},{"$f":" V613   -    IF(AND(W$14>$C613,W$14-$C613<$C$5),OFFSET(Input!$BJ613,0,W$14-$C613-1),0)","v":0},{"$f":" W613   -    IF(AND(X$14>$C613,X$14-$C613<$C$5),OFFSET(Input!$BJ613,0,X$14-$C613-1),0)","v":0},{"$f":" X613   -    IF(AND(Y$14>$C613,Y$14-$C613<$C$5),OFFSET(Input!$BJ613,0,Y$14-$C613-1),0)","v":0},{"$f":" Y613   -    IF(AND(Z$14>$C613,Z$14-$C613<$C$5),OFFSET(Input!$BJ613,0,Z$14-$C613-1),0)","v":0},{"$f":" Z613   -    IF(AND(AA$14>$C613,AA$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AA$14-$C613-1),0)","v":0},{"$f":" AA613   -    IF(AND(AB$14>$C613,AB$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AB$14-$C613-1),0)","v":0},{"$f":" AB613   -    IF(AND(AC$14>$C613,AC$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AC$14-$C613-1),0)","v":0},{"$f":" AC613   -    IF(AND(AD$14>$C613,AD$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AD$14-$C613-1),0)","v":0},{"$f":" AD613   -    IF(AND(AE$14>$C613,AE$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AE$14-$C613-1),0)","v":0},{"$f":" AE613   -    IF(AND(AF$14>$C613,AF$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AF$14-$C613-1),0)","v":0},{"$f":" AF613   -    IF(AND(AG$14>$C613,AG$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AG$14-$C613-1),0)","v":0},{"$f":" AG613   -    IF(AND(AH$14>$C613,AH$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AH$14-$C613-1),0)","v":0},{"$f":" AH613   -    IF(AND(AI$14>$C613,AI$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AI$14-$C613-1),0)","v":0},{"$f":" AI613   -    IF(AND(AJ$14>$C613,AJ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AJ$14-$C613-1),0)","v":0},{"$f":" AJ613   -    IF(AND(AK$14>$C613,AK$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AK$14-$C613-1),0)","v":0},{"$f":" AK613   -    IF(AND(AL$14>$C613,AL$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AL$14-$C613-1),0)","v":0},{"$f":" AL613   -    IF(AND(AM$14>$C613,AM$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AM$14-$C613-1),0)","v":0},{"$f":" AM613   -    IF(AND(AN$14>$C613,AN$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AN$14-$C613-1),0)","v":0},{"$f":" AN613   -    IF(AND(AO$14>$C613,AO$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AO$14-$C613-1),0)","v":0},{"$f":" AO613   -    IF(AND(AP$14>$C613,AP$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AP$14-$C613-1),0)","v":0},{"$f":" AP613   -    IF(AND(AQ$14>$C613,AQ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AQ$14-$C613-1),0)","v":0},{"$f":" AQ613   -    IF(AND(AR$14>$C613,AR$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AR$14-$C613-1),0)","v":0},{"$f":" AR613   -    IF(AND(AS$14>$C613,AS$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AS$14-$C613-1),0)","v":0},{"$f":" AS613   -    IF(AND(AT$14>$C613,AT$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AT$14-$C613-1),0)","v":0},{"$f":" AT613   -    IF(AND(AU$14>$C613,AU$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AU$14-$C613-1),0)","v":0},{"$f":" AU613   -    IF(AND(AV$14>$C613,AV$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AV$14-$C613-1),0)","v":0},{"$f":" AV613   -    IF(AND(AW$14>$C613,AW$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AW$14-$C613-1),0)","v":0},{"$f":" AW613   -    IF(AND(AX$14>$C613,AX$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AX$14-$C613-1),0)","v":0},{"$f":" AX613   -    IF(AND(AY$14>$C613,AY$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AY$14-$C613-1),0)","v":0},{"$f":" AY613   -    IF(AND(AZ$14>$C613,AZ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,AZ$14-$C613-1),0)","v":0},{"$f":" AZ613   -    IF(AND(BA$14>$C613,BA$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BA$14-$C613-1),0)","v":0},{"$f":" BA613   -    IF(AND(BB$14>$C613,BB$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BB$14-$C613-1),0)","v":0},{"$f":" BB613   -    IF(AND(BC$14>$C613,BC$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BC$14-$C613-1),0)","v":0},{"$f":" BC613   -    IF(AND(BD$14>$C613,BD$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BD$14-$C613-1),0)","v":0},{"$f":" BD613   -    IF(AND(BE$14>$C613,BE$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BE$14-$C613-1),0)","v":0},{"$f":" BE613   -    IF(AND(BF$14>$C613,BF$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BF$14-$C613-1),0)","v":0},{"$f":" BF613   -    IF(AND(BG$14>$C613,BG$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BG$14-$C613-1),0)","v":0},{"$f":" BG613   -    IF(AND(BH$14>$C613,BH$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BH$14-$C613-1),0)","v":0},{"$f":" BH613   -    IF(AND(BI$14>$C613,BI$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BI$14-$C613-1),0)","v":0},{"$f":" BI613   -    IF(AND(BJ$14>$C613,BJ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BJ$14-$C613-1),0)","v":0},{"$f":" BJ613   -    IF(AND(BK$14>$C613,BK$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BK$14-$C613-1),0)","v":0},{"$f":" BK613   -    IF(AND(BL$14>$C613,BL$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BL$14-$C613-1),0)","v":0},{"$f":" BL613   -    IF(AND(BM$14>$C613,BM$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BM$14-$C613-1),0)","v":0},{"$f":" BM613   -    IF(AND(BN$14>$C613,BN$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BN$14-$C613-1),0)","v":0},{"$f":" BN613   -    IF(AND(BO$14>$C613,BO$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BO$14-$C613-1),0)","v":0},{"$f":" BO613   -    IF(AND(BP$14>$C613,BP$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BP$14-$C613-1),0)","v":0},{"$f":" BP613   -    IF(AND(BQ$14>$C613,BQ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BQ$14-$C613-1),0)","v":0},{"$f":" BQ613   -    IF(AND(BR$14>$C613,BR$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BR$14-$C613-1),0)","v":0},{"$f":" BR613   -    IF(AND(BS$14>$C613,BS$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BS$14-$C613-1),0)","v":0},{"$f":" BS613   -    IF(AND(BT$14>$C613,BT$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BT$14-$C613-1),0)","v":0},{"$f":" BT613   -    IF(AND(BU$14>$C613,BU$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BU$14-$C613-1),0)","v":0},{"$f":" BU613   -    IF(AND(BV$14>$C613,BV$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BV$14-$C613-1),0)","v":0},{"$f":" BV613   -    IF(AND(BW$14>$C613,BW$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BW$14-$C613-1),0)","v":0},{"$f":" BW613   -    IF(AND(BX$14>$C613,BX$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BX$14-$C613-1),0)","v":0},{"$f":" BX613   -    IF(AND(BY$14>$C613,BY$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BY$14-$C613-1),0)","v":0},{"$f":" BY613   -    IF(AND(BZ$14>$C613,BZ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,BZ$14-$C613-1),0)","v":0},{"$f":" BZ613   -    IF(AND(CA$14>$C613,CA$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CA$14-$C613-1),0)","v":0},{"$f":" CA613   -    IF(AND(CB$14>$C613,CB$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CB$14-$C613-1),0)","v":0},{"$f":" CB613   -    IF(AND(CC$14>$C613,CC$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CC$14-$C613-1),0)","v":0},{"$f":" CC613   -    IF(AND(CD$14>$C613,CD$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CD$14-$C613-1),0)","v":0},{"$f":" CD613   -    IF(AND(CE$14>$C613,CE$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CE$14-$C613-1),0)","v":0},{"$f":" CE613   -    IF(AND(CF$14>$C613,CF$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CF$14-$C613-1),0)","v":0},{"$f":" CF613   -    IF(AND(CG$14>$C613,CG$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CG$14-$C613-1),0)","v":0},{"$f":" CG613   -    IF(AND(CH$14>$C613,CH$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CH$14-$C613-1),0)","v":0},{"$f":" CH613   -    IF(AND(CI$14>$C613,CI$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CI$14-$C613-1),0)","v":0},{"$f":" CI613   -    IF(AND(CJ$14>$C613,CJ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CJ$14-$C613-1),0)","v":0},{"$f":" CJ613   -    IF(AND(CK$14>$C613,CK$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CK$14-$C613-1),0)","v":0},{"$f":" CK613   -    IF(AND(CL$14>$C613,CL$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CL$14-$C613-1),0)","v":0},{"$f":" CL613   -    IF(AND(CM$14>$C613,CM$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CM$14-$C613-1),0)","v":0},{"$f":" CM613   -    IF(AND(CN$14>$C613,CN$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CN$14-$C613-1),0)","v":0},{"$f":" CN613   -    IF(AND(CO$14>$C613,CO$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CO$14-$C613-1),0)","v":0},{"$f":" CO613   -    IF(AND(CP$14>$C613,CP$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CP$14-$C613-1),0)","v":0},{"$f":" CP613   -    IF(AND(CQ$14>$C613,CQ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CQ$14-$C613-1),0)","v":0},{"$f":" CQ613   -    IF(AND(CR$14>$C613,CR$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CR$14-$C613-1),0)","v":0},{"$f":" CR613   -    IF(AND(CS$14>$C613,CS$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CS$14-$C613-1),0)","v":0},{"$f":" CS613   -    IF(AND(CT$14>$C613,CT$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CT$14-$C613-1),0)","v":0},{"$f":" CT613   -    IF(AND(CU$14>$C613,CU$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CU$14-$C613-1),0)","v":0},{"$f":" CU613   -    IF(AND(CV$14>$C613,CV$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CV$14-$C613-1),0)","v":0},{"$f":" CV613   -    IF(AND(CW$14>$C613,CW$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CW$14-$C613-1),0)","v":0},{"$f":" CW613   -    IF(AND(CX$14>$C613,CX$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CX$14-$C613-1),0)","v":0},{"$f":" CX613   -    IF(AND(CY$14>$C613,CY$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CY$14-$C613-1),0)","v":0},{"$f":" CY613   -    IF(AND(CZ$14>$C613,CZ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,CZ$14-$C613-1),0)","v":0},{"$f":" CZ613   -    IF(AND(DA$14>$C613,DA$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DA$14-$C613-1),0)","v":0},{"$f":" DA613   -    IF(AND(DB$14>$C613,DB$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DB$14-$C613-1),0)","v":0},{"$f":" DB613   -    IF(AND(DC$14>$C613,DC$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DC$14-$C613-1),0)","v":0},{"$f":" DC613   -    IF(AND(DD$14>$C613,DD$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DD$14-$C613-1),0)","v":0},{"$f":" DD613   -    IF(AND(DE$14>$C613,DE$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DE$14-$C613-1),0)","v":0},{"$f":" DE613   -    IF(AND(DF$14>$C613,DF$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DF$14-$C613-1),0)","v":0},{"$f":" DF613   -    IF(AND(DG$14>$C613,DG$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DG$14-$C613-1),0)","v":0},{"$f":" DG613   -    IF(AND(DH$14>$C613,DH$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DH$14-$C613-1),0)","v":0},{"$f":" DH613   -    IF(AND(DI$14>$C613,DI$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DI$14-$C613-1),0)","v":0},{"$f":" DI613   -    IF(AND(DJ$14>$C613,DJ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DJ$14-$C613-1),0)","v":0},{"$f":" DJ613   -    IF(AND(DK$14>$C613,DK$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DK$14-$C613-1),0)","v":0},{"$f":" DK613   -    IF(AND(DL$14>$C613,DL$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DL$14-$C613-1),0)","v":0},{"$f":" DL613   -    IF(AND(DM$14>$C613,DM$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DM$14-$C613-1),0)","v":0},{"$f":" DM613   -    IF(AND(DN$14>$C613,DN$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DN$14-$C613-1),0)","v":0},{"$f":" DN613   -    IF(AND(DO$14>$C613,DO$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DO$14-$C613-1),0)","v":0},{"$f":" DO613   -    IF(AND(DP$14>$C613,DP$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DP$14-$C613-1),0)","v":0},{"$f":" DP613   -    IF(AND(DQ$14>$C613,DQ$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DQ$14-$C613-1),0)","v":0},{"$f":" DQ613   -    IF(AND(DR$14>$C613,DR$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DR$14-$C613-1),0)","v":0},{"$f":" DR613   -    IF(AND(DS$14>$C613,DS$14-$C613<$C$5),OFFSET(Input!$BJ613,0,DS$14-$C613-1),0)","v":0}]
[{"$f":"Calcs!A649","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E649),1,Calcs!E649)*Periods,0)","v":4},{"$f":"ROUND(MAX(B649,Input!Z649*Periods),0)","v":4},null,null,0,{"$f":" F649   -    IF(AND(G$14>$C649,G$14-$C649<$C$5),OFFSET(Input!$BJ649,0,G$14-$C649-1),0)","v":0},{"$f":" G649   -    IF(AND(H$14>$C649,H$14-$C649<$C$5),OFFSET(Input!$BJ649,0,H$14-$C649-1),0)","v":0},{"$f":" H649   -    IF(AND(I$14>$C649,I$14-$C649<$C$5),OFFSET(Input!$BJ649,0,I$14-$C649-1),0)","v":0},{"$f":" I649   -    IF(AND(J$14>$C649,J$14-$C649<$C$5),OFFSET(Input!$BJ649,0,J$14-$C649-1),0)","v":0},{"$f":" J649   -    IF(AND(K$14>$C649,K$14-$C649<$C$5),OFFSET(Input!$BJ649,0,K$14-$C649-1),0)","v":0},{"$f":" K649   -    IF(AND(L$14>$C649,L$14-$C649<$C$5),OFFSET(Input!$BJ649,0,L$14-$C649-1),0)","v":0},{"$f":" L649   -    IF(AND(M$14>$C649,M$14-$C649<$C$5),OFFSET(Input!$BJ649,0,M$14-$C649-1),0)","v":0},{"$f":" M649   -    IF(AND(N$14>$C649,N$14-$C649<$C$5),OFFSET(Input!$BJ649,0,N$14-$C649-1),0)","v":0},{"$f":" N649   -    IF(AND(O$14>$C649,O$14-$C649<$C$5),OFFSET(Input!$BJ649,0,O$14-$C649-1),0)","v":0},{"$f":" O649   -    IF(AND(P$14>$C649,P$14-$C649<$C$5),OFFSET(Input!$BJ649,0,P$14-$C649-1),0)","v":0},{"$f":" P649   -    IF(AND(Q$14>$C649,Q$14-$C649<$C$5),OFFSET(Input!$BJ649,0,Q$14-$C649-1),0)","v":0},{"$f":" Q649   -    IF(AND(R$14>$C649,R$14-$C649<$C$5),OFFSET(Input!$BJ649,0,R$14-$C649-1),0)","v":0},{"$f":" R649   -    IF(AND(S$14>$C649,S$14-$C649<$C$5),OFFSET(Input!$BJ649,0,S$14-$C649-1),0)","v":0},{"$f":" S649   -    IF(AND(T$14>$C649,T$14-$C649<$C$5),OFFSET(Input!$BJ649,0,T$14-$C649-1),0)","v":0},{"$f":" T649   -    IF(AND(U$14>$C649,U$14-$C649<$C$5),OFFSET(Input!$BJ649,0,U$14-$C649-1),0)","v":0},{"$f":" U649   -    IF(AND(V$14>$C649,V$14-$C649<$C$5),OFFSET(Input!$BJ649,0,V$14-$C649-1),0)","v":0},{"$f":" V649   -    IF(AND(W$14>$C649,W$14-$C649<$C$5),OFFSET(Input!$BJ649,0,W$14-$C649-1),0)","v":0},{"$f":" W649   -    IF(AND(X$14>$C649,X$14-$C649<$C$5),OFFSET(Input!$BJ649,0,X$14-$C649-1),0)","v":0},{"$f":" X649   -    IF(AND(Y$14>$C649,Y$14-$C649<$C$5),OFFSET(Input!$BJ649,0,Y$14-$C649-1),0)","v":0},{"$f":" Y649   -    IF(AND(Z$14>$C649,Z$14-$C649<$C$5),OFFSET(Input!$BJ649,0,Z$14-$C649-1),0)","v":0},{"$f":" Z649   -    IF(AND(AA$14>$C649,AA$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AA$14-$C649-1),0)","v":0},{"$f":" AA649   -    IF(AND(AB$14>$C649,AB$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AB$14-$C649-1),0)","v":0},{"$f":" AB649   -    IF(AND(AC$14>$C649,AC$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AC$14-$C649-1),0)","v":0},{"$f":" AC649   -    IF(AND(AD$14>$C649,AD$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AD$14-$C649-1),0)","v":0},{"$f":" AD649   -    IF(AND(AE$14>$C649,AE$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AE$14-$C649-1),0)","v":0},{"$f":" AE649   -    IF(AND(AF$14>$C649,AF$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AF$14-$C649-1),0)","v":0},{"$f":" AF649   -    IF(AND(AG$14>$C649,AG$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AG$14-$C649-1),0)","v":0},{"$f":" AG649   -    IF(AND(AH$14>$C649,AH$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AH$14-$C649-1),0)","v":0},{"$f":" AH649   -    IF(AND(AI$14>$C649,AI$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AI$14-$C649-1),0)","v":0},{"$f":" AI649   -    IF(AND(AJ$14>$C649,AJ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AJ$14-$C649-1),0)","v":0},{"$f":" AJ649   -    IF(AND(AK$14>$C649,AK$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AK$14-$C649-1),0)","v":0},{"$f":" AK649   -    IF(AND(AL$14>$C649,AL$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AL$14-$C649-1),0)","v":0},{"$f":" AL649   -    IF(AND(AM$14>$C649,AM$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AM$14-$C649-1),0)","v":0},{"$f":" AM649   -    IF(AND(AN$14>$C649,AN$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AN$14-$C649-1),0)","v":0},{"$f":" AN649   -    IF(AND(AO$14>$C649,AO$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AO$14-$C649-1),0)","v":0},{"$f":" AO649   -    IF(AND(AP$14>$C649,AP$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AP$14-$C649-1),0)","v":0},{"$f":" AP649   -    IF(AND(AQ$14>$C649,AQ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AQ$14-$C649-1),0)","v":0},{"$f":" AQ649   -    IF(AND(AR$14>$C649,AR$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AR$14-$C649-1),0)","v":0},{"$f":" AR649   -    IF(AND(AS$14>$C649,AS$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AS$14-$C649-1),0)","v":0},{"$f":" AS649   -    IF(AND(AT$14>$C649,AT$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AT$14-$C649-1),0)","v":0},{"$f":" AT649   -    IF(AND(AU$14>$C649,AU$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AU$14-$C649-1),0)","v":0},{"$f":" AU649   -    IF(AND(AV$14>$C649,AV$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AV$14-$C649-1),0)","v":0},{"$f":" AV649   -    IF(AND(AW$14>$C649,AW$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AW$14-$C649-1),0)","v":0},{"$f":" AW649   -    IF(AND(AX$14>$C649,AX$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AX$14-$C649-1),0)","v":0},{"$f":" AX649   -    IF(AND(AY$14>$C649,AY$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AY$14-$C649-1),0)","v":0},{"$f":" AY649   -    IF(AND(AZ$14>$C649,AZ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,AZ$14-$C649-1),0)","v":0},{"$f":" AZ649   -    IF(AND(BA$14>$C649,BA$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BA$14-$C649-1),0)","v":0},{"$f":" BA649   -    IF(AND(BB$14>$C649,BB$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BB$14-$C649-1),0)","v":0},{"$f":" BB649   -    IF(AND(BC$14>$C649,BC$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BC$14-$C649-1),0)","v":0},{"$f":" BC649   -    IF(AND(BD$14>$C649,BD$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BD$14-$C649-1),0)","v":0},{"$f":" BD649   -    IF(AND(BE$14>$C649,BE$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BE$14-$C649-1),0)","v":0},{"$f":" BE649   -    IF(AND(BF$14>$C649,BF$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BF$14-$C649-1),0)","v":0},{"$f":" BF649   -    IF(AND(BG$14>$C649,BG$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BG$14-$C649-1),0)","v":0},{"$f":" BG649   -    IF(AND(BH$14>$C649,BH$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BH$14-$C649-1),0)","v":0},{"$f":" BH649   -    IF(AND(BI$14>$C649,BI$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BI$14-$C649-1),0)","v":0},{"$f":" BI649   -    IF(AND(BJ$14>$C649,BJ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BJ$14-$C649-1),0)","v":0},{"$f":" BJ649   -    IF(AND(BK$14>$C649,BK$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BK$14-$C649-1),0)","v":0},{"$f":" BK649   -    IF(AND(BL$14>$C649,BL$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BL$14-$C649-1),0)","v":0},{"$f":" BL649   -    IF(AND(BM$14>$C649,BM$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BM$14-$C649-1),0)","v":0},{"$f":" BM649   -    IF(AND(BN$14>$C649,BN$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BN$14-$C649-1),0)","v":0},{"$f":" BN649   -    IF(AND(BO$14>$C649,BO$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BO$14-$C649-1),0)","v":0},{"$f":" BO649   -    IF(AND(BP$14>$C649,BP$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BP$14-$C649-1),0)","v":0},{"$f":" BP649   -    IF(AND(BQ$14>$C649,BQ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BQ$14-$C649-1),0)","v":0},{"$f":" BQ649   -    IF(AND(BR$14>$C649,BR$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BR$14-$C649-1),0)","v":0},{"$f":" BR649   -    IF(AND(BS$14>$C649,BS$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BS$14-$C649-1),0)","v":0},{"$f":" BS649   -    IF(AND(BT$14>$C649,BT$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BT$14-$C649-1),0)","v":0},{"$f":" BT649   -    IF(AND(BU$14>$C649,BU$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BU$14-$C649-1),0)","v":0},{"$f":" BU649   -    IF(AND(BV$14>$C649,BV$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BV$14-$C649-1),0)","v":0},{"$f":" BV649   -    IF(AND(BW$14>$C649,BW$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BW$14-$C649-1),0)","v":0},{"$f":" BW649   -    IF(AND(BX$14>$C649,BX$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BX$14-$C649-1),0)","v":0},{"$f":" BX649   -    IF(AND(BY$14>$C649,BY$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BY$14-$C649-1),0)","v":0},{"$f":" BY649   -    IF(AND(BZ$14>$C649,BZ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,BZ$14-$C649-1),0)","v":0},{"$f":" BZ649   -    IF(AND(CA$14>$C649,CA$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CA$14-$C649-1),0)","v":0},{"$f":" CA649   -    IF(AND(CB$14>$C649,CB$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CB$14-$C649-1),0)","v":0},{"$f":" CB649   -    IF(AND(CC$14>$C649,CC$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CC$14-$C649-1),0)","v":0},{"$f":" CC649   -    IF(AND(CD$14>$C649,CD$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CD$14-$C649-1),0)","v":0},{"$f":" CD649   -    IF(AND(CE$14>$C649,CE$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CE$14-$C649-1),0)","v":0},{"$f":" CE649   -    IF(AND(CF$14>$C649,CF$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CF$14-$C649-1),0)","v":0},{"$f":" CF649   -    IF(AND(CG$14>$C649,CG$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CG$14-$C649-1),0)","v":0},{"$f":" CG649   -    IF(AND(CH$14>$C649,CH$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CH$14-$C649-1),0)","v":0},{"$f":" CH649   -    IF(AND(CI$14>$C649,CI$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CI$14-$C649-1),0)","v":0},{"$f":" CI649   -    IF(AND(CJ$14>$C649,CJ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CJ$14-$C649-1),0)","v":0},{"$f":" CJ649   -    IF(AND(CK$14>$C649,CK$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CK$14-$C649-1),0)","v":0},{"$f":" CK649   -    IF(AND(CL$14>$C649,CL$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CL$14-$C649-1),0)","v":0},{"$f":" CL649   -    IF(AND(CM$14>$C649,CM$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CM$14-$C649-1),0)","v":0},{"$f":" CM649   -    IF(AND(CN$14>$C649,CN$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CN$14-$C649-1),0)","v":0},{"$f":" CN649   -    IF(AND(CO$14>$C649,CO$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CO$14-$C649-1),0)","v":0},{"$f":" CO649   -    IF(AND(CP$14>$C649,CP$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CP$14-$C649-1),0)","v":0},{"$f":" CP649   -    IF(AND(CQ$14>$C649,CQ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CQ$14-$C649-1),0)","v":0},{"$f":" CQ649   -    IF(AND(CR$14>$C649,CR$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CR$14-$C649-1),0)","v":0},{"$f":" CR649   -    IF(AND(CS$14>$C649,CS$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CS$14-$C649-1),0)","v":0},{"$f":" CS649   -    IF(AND(CT$14>$C649,CT$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CT$14-$C649-1),0)","v":0},{"$f":" CT649   -    IF(AND(CU$14>$C649,CU$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CU$14-$C649-1),0)","v":0},{"$f":" CU649   -    IF(AND(CV$14>$C649,CV$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CV$14-$C649-1),0)","v":0},{"$f":" CV649   -    IF(AND(CW$14>$C649,CW$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CW$14-$C649-1),0)","v":0},{"$f":" CW649   -    IF(AND(CX$14>$C649,CX$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CX$14-$C649-1),0)","v":0},{"$f":" CX649   -    IF(AND(CY$14>$C649,CY$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CY$14-$C649-1),0)","v":0},{"$f":" CY649   -    IF(AND(CZ$14>$C649,CZ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,CZ$14-$C649-1),0)","v":0},{"$f":" CZ649   -    IF(AND(DA$14>$C649,DA$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DA$14-$C649-1),0)","v":0},{"$f":" DA649   -    IF(AND(DB$14>$C649,DB$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DB$14-$C649-1),0)","v":0},{"$f":" DB649   -    IF(AND(DC$14>$C649,DC$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DC$14-$C649-1),0)","v":0},{"$f":" DC649   -    IF(AND(DD$14>$C649,DD$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DD$14-$C649-1),0)","v":0},{"$f":" DD649   -    IF(AND(DE$14>$C649,DE$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DE$14-$C649-1),0)","v":0},{"$f":" DE649   -    IF(AND(DF$14>$C649,DF$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DF$14-$C649-1),0)","v":0},{"$f":" DF649   -    IF(AND(DG$14>$C649,DG$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DG$14-$C649-1),0)","v":0},{"$f":" DG649   -    IF(AND(DH$14>$C649,DH$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DH$14-$C649-1),0)","v":0},{"$f":" DH649   -    IF(AND(DI$14>$C649,DI$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DI$14-$C649-1),0)","v":0},{"$f":" DI649   -    IF(AND(DJ$14>$C649,DJ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DJ$14-$C649-1),0)","v":0},{"$f":" DJ649   -    IF(AND(DK$14>$C649,DK$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DK$14-$C649-1),0)","v":0},{"$f":" DK649   -    IF(AND(DL$14>$C649,DL$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DL$14-$C649-1),0)","v":0},{"$f":" DL649   -    IF(AND(DM$14>$C649,DM$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DM$14-$C649-1),0)","v":0},{"$f":" DM649   -    IF(AND(DN$14>$C649,DN$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DN$14-$C649-1),0)","v":0},{"$f":" DN649   -    IF(AND(DO$14>$C649,DO$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DO$14-$C649-1),0)","v":0},{"$f":" DO649   -    IF(AND(DP$14>$C649,DP$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DP$14-$C649-1),0)","v":0},{"$f":" DP649   -    IF(AND(DQ$14>$C649,DQ$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DQ$14-$C649-1),0)","v":0},{"$f":" DQ649   -    IF(AND(DR$14>$C649,DR$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DR$14-$C649-1),0)","v":0},{"$f":" DR649   -    IF(AND(DS$14>$C649,DS$14-$C649<$C$5),OFFSET(Input!$BJ649,0,DS$14-$C649-1),0)","v":0}]
[{"$f":"Calcs!A664","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E664),1,Calcs!E664)*Periods,0)","v":4},{"$f":"ROUND(MAX(B664,Input!Z664*Periods),0)","v":4},null,null,0,{"$f":" F664   -    IF(AND(G$14>$C664,G$14-$C664<$C$5),OFFSET(Input!$BJ664,0,G$14-$C664-1),0)","v":0},{"$f":" G664   -    IF(AND(H$14>$C664,H$14-$C664<$C$5),OFFSET(Input!$BJ664,0,H$14-$C664-1),0)","v":0},{"$f":" H664   -    IF(AND(I$14>$C664,I$14-$C664<$C$5),OFFSET(Input!$BJ664,0,I$14-$C664-1),0)","v":0},{"$f":" I664   -    IF(AND(J$14>$C664,J$14-$C664<$C$5),OFFSET(Input!$BJ664,0,J$14-$C664-1),0)","v":0},{"$f":" J664   -    IF(AND(K$14>$C664,K$14-$C664<$C$5),OFFSET(Input!$BJ664,0,K$14-$C664-1),0)","v":0},{"$f":" K664   -    IF(AND(L$14>$C664,L$14-$C664<$C$5),OFFSET(Input!$BJ664,0,L$14-$C664-1),0)","v":0},{"$f":" L664   -    IF(AND(M$14>$C664,M$14-$C664<$C$5),OFFSET(Input!$BJ664,0,M$14-$C664-1),0)","v":0},{"$f":" M664   -    IF(AND(N$14>$C664,N$14-$C664<$C$5),OFFSET(Input!$BJ664,0,N$14-$C664-1),0)","v":0},{"$f":" N664   -    IF(AND(O$14>$C664,O$14-$C664<$C$5),OFFSET(Input!$BJ664,0,O$14-$C664-1),0)","v":0},{"$f":" O664   -    IF(AND(P$14>$C664,P$14-$C664<$C$5),OFFSET(Input!$BJ664,0,P$14-$C664-1),0)","v":0},{"$f":" P664   -    IF(AND(Q$14>$C664,Q$14-$C664<$C$5),OFFSET(Input!$BJ664,0,Q$14-$C664-1),0)","v":0},{"$f":" Q664   -    IF(AND(R$14>$C664,R$14-$C664<$C$5),OFFSET(Input!$BJ664,0,R$14-$C664-1),0)","v":0},{"$f":" R664   -    IF(AND(S$14>$C664,S$14-$C664<$C$5),OFFSET(Input!$BJ664,0,S$14-$C664-1),0)","v":0},{"$f":" S664   -    IF(AND(T$14>$C664,T$14-$C664<$C$5),OFFSET(Input!$BJ664,0,T$14-$C664-1),0)","v":0},{"$f":" T664   -    IF(AND(U$14>$C664,U$14-$C664<$C$5),OFFSET(Input!$BJ664,0,U$14-$C664-1),0)","v":0},{"$f":" U664   -    IF(AND(V$14>$C664,V$14-$C664<$C$5),OFFSET(Input!$BJ664,0,V$14-$C664-1),0)","v":0},{"$f":" V664   -    IF(AND(W$14>$C664,W$14-$C664<$C$5),OFFSET(Input!$BJ664,0,W$14-$C664-1),0)","v":0},{"$f":" W664   -    IF(AND(X$14>$C664,X$14-$C664<$C$5),OFFSET(Input!$BJ664,0,X$14-$C664-1),0)","v":0},{"$f":" X664   -    IF(AND(Y$14>$C664,Y$14-$C664<$C$5),OFFSET(Input!$BJ664,0,Y$14-$C664-1),0)","v":0},{"$f":" Y664   -    IF(AND(Z$14>$C664,Z$14-$C664<$C$5),OFFSET(Input!$BJ664,0,Z$14-$C664-1),0)","v":0},{"$f":" Z664   -    IF(AND(AA$14>$C664,AA$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AA$14-$C664-1),0)","v":0},{"$f":" AA664   -    IF(AND(AB$14>$C664,AB$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AB$14-$C664-1),0)","v":0},{"$f":" AB664   -    IF(AND(AC$14>$C664,AC$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AC$14-$C664-1),0)","v":0},{"$f":" AC664   -    IF(AND(AD$14>$C664,AD$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AD$14-$C664-1),0)","v":0},{"$f":" AD664   -    IF(AND(AE$14>$C664,AE$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AE$14-$C664-1),0)","v":0},{"$f":" AE664   -    IF(AND(AF$14>$C664,AF$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AF$14-$C664-1),0)","v":0},{"$f":" AF664   -    IF(AND(AG$14>$C664,AG$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AG$14-$C664-1),0)","v":0},{"$f":" AG664   -    IF(AND(AH$14>$C664,AH$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AH$14-$C664-1),0)","v":0},{"$f":" AH664   -    IF(AND(AI$14>$C664,AI$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AI$14-$C664-1),0)","v":0},{"$f":" AI664   -    IF(AND(AJ$14>$C664,AJ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AJ$14-$C664-1),0)","v":0},{"$f":" AJ664   -    IF(AND(AK$14>$C664,AK$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AK$14-$C664-1),0)","v":0},{"$f":" AK664   -    IF(AND(AL$14>$C664,AL$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AL$14-$C664-1),0)","v":0},{"$f":" AL664   -    IF(AND(AM$14>$C664,AM$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AM$14-$C664-1),0)","v":0},{"$f":" AM664   -    IF(AND(AN$14>$C664,AN$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AN$14-$C664-1),0)","v":0},{"$f":" AN664   -    IF(AND(AO$14>$C664,AO$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AO$14-$C664-1),0)","v":0},{"$f":" AO664   -    IF(AND(AP$14>$C664,AP$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AP$14-$C664-1),0)","v":0},{"$f":" AP664   -    IF(AND(AQ$14>$C664,AQ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AQ$14-$C664-1),0)","v":0},{"$f":" AQ664   -    IF(AND(AR$14>$C664,AR$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AR$14-$C664-1),0)","v":0},{"$f":" AR664   -    IF(AND(AS$14>$C664,AS$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AS$14-$C664-1),0)","v":0},{"$f":" AS664   -    IF(AND(AT$14>$C664,AT$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AT$14-$C664-1),0)","v":0},{"$f":" AT664   -    IF(AND(AU$14>$C664,AU$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AU$14-$C664-1),0)","v":0},{"$f":" AU664   -    IF(AND(AV$14>$C664,AV$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AV$14-$C664-1),0)","v":0},{"$f":" AV664   -    IF(AND(AW$14>$C664,AW$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AW$14-$C664-1),0)","v":0},{"$f":" AW664   -    IF(AND(AX$14>$C664,AX$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AX$14-$C664-1),0)","v":0},{"$f":" AX664   -    IF(AND(AY$14>$C664,AY$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AY$14-$C664-1),0)","v":0},{"$f":" AY664   -    IF(AND(AZ$14>$C664,AZ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,AZ$14-$C664-1),0)","v":0},{"$f":" AZ664   -    IF(AND(BA$14>$C664,BA$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BA$14-$C664-1),0)","v":0},{"$f":" BA664   -    IF(AND(BB$14>$C664,BB$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BB$14-$C664-1),0)","v":0},{"$f":" BB664   -    IF(AND(BC$14>$C664,BC$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BC$14-$C664-1),0)","v":0},{"$f":" BC664   -    IF(AND(BD$14>$C664,BD$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BD$14-$C664-1),0)","v":0},{"$f":" BD664   -    IF(AND(BE$14>$C664,BE$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BE$14-$C664-1),0)","v":0},{"$f":" BE664   -    IF(AND(BF$14>$C664,BF$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BF$14-$C664-1),0)","v":0},{"$f":" BF664   -    IF(AND(BG$14>$C664,BG$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BG$14-$C664-1),0)","v":0},{"$f":" BG664   -    IF(AND(BH$14>$C664,BH$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BH$14-$C664-1),0)","v":0},{"$f":" BH664   -    IF(AND(BI$14>$C664,BI$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BI$14-$C664-1),0)","v":0},{"$f":" BI664   -    IF(AND(BJ$14>$C664,BJ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BJ$14-$C664-1),0)","v":0},{"$f":" BJ664   -    IF(AND(BK$14>$C664,BK$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BK$14-$C664-1),0)","v":0},{"$f":" BK664   -    IF(AND(BL$14>$C664,BL$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BL$14-$C664-1),0)","v":0},{"$f":" BL664   -    IF(AND(BM$14>$C664,BM$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BM$14-$C664-1),0)","v":0},{"$f":" BM664   -    IF(AND(BN$14>$C664,BN$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BN$14-$C664-1),0)","v":0},{"$f":" BN664   -    IF(AND(BO$14>$C664,BO$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BO$14-$C664-1),0)","v":0},{"$f":" BO664   -    IF(AND(BP$14>$C664,BP$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BP$14-$C664-1),0)","v":0},{"$f":" BP664   -    IF(AND(BQ$14>$C664,BQ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BQ$14-$C664-1),0)","v":0},{"$f":" BQ664   -    IF(AND(BR$14>$C664,BR$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BR$14-$C664-1),0)","v":0},{"$f":" BR664   -    IF(AND(BS$14>$C664,BS$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BS$14-$C664-1),0)","v":0},{"$f":" BS664   -    IF(AND(BT$14>$C664,BT$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BT$14-$C664-1),0)","v":0},{"$f":" BT664   -    IF(AND(BU$14>$C664,BU$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BU$14-$C664-1),0)","v":0},{"$f":" BU664   -    IF(AND(BV$14>$C664,BV$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BV$14-$C664-1),0)","v":0},{"$f":" BV664   -    IF(AND(BW$14>$C664,BW$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BW$14-$C664-1),0)","v":0},{"$f":" BW664   -    IF(AND(BX$14>$C664,BX$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BX$14-$C664-1),0)","v":0},{"$f":" BX664   -    IF(AND(BY$14>$C664,BY$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BY$14-$C664-1),0)","v":0},{"$f":" BY664   -    IF(AND(BZ$14>$C664,BZ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,BZ$14-$C664-1),0)","v":0},{"$f":" BZ664   -    IF(AND(CA$14>$C664,CA$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CA$14-$C664-1),0)","v":0},{"$f":" CA664   -    IF(AND(CB$14>$C664,CB$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CB$14-$C664-1),0)","v":0},{"$f":" CB664   -    IF(AND(CC$14>$C664,CC$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CC$14-$C664-1),0)","v":0},{"$f":" CC664   -    IF(AND(CD$14>$C664,CD$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CD$14-$C664-1),0)","v":0},{"$f":" CD664   -    IF(AND(CE$14>$C664,CE$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CE$14-$C664-1),0)","v":0},{"$f":" CE664   -    IF(AND(CF$14>$C664,CF$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CF$14-$C664-1),0)","v":0},{"$f":" CF664   -    IF(AND(CG$14>$C664,CG$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CG$14-$C664-1),0)","v":0},{"$f":" CG664   -    IF(AND(CH$14>$C664,CH$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CH$14-$C664-1),0)","v":0},{"$f":" CH664   -    IF(AND(CI$14>$C664,CI$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CI$14-$C664-1),0)","v":0},{"$f":" CI664   -    IF(AND(CJ$14>$C664,CJ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CJ$14-$C664-1),0)","v":0},{"$f":" CJ664   -    IF(AND(CK$14>$C664,CK$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CK$14-$C664-1),0)","v":0},{"$f":" CK664   -    IF(AND(CL$14>$C664,CL$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CL$14-$C664-1),0)","v":0},{"$f":" CL664   -    IF(AND(CM$14>$C664,CM$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CM$14-$C664-1),0)","v":0},{"$f":" CM664   -    IF(AND(CN$14>$C664,CN$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CN$14-$C664-1),0)","v":0},{"$f":" CN664   -    IF(AND(CO$14>$C664,CO$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CO$14-$C664-1),0)","v":0},{"$f":" CO664   -    IF(AND(CP$14>$C664,CP$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CP$14-$C664-1),0)","v":0},{"$f":" CP664   -    IF(AND(CQ$14>$C664,CQ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CQ$14-$C664-1),0)","v":0},{"$f":" CQ664   -    IF(AND(CR$14>$C664,CR$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CR$14-$C664-1),0)","v":0},{"$f":" CR664   -    IF(AND(CS$14>$C664,CS$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CS$14-$C664-1),0)","v":0},{"$f":" CS664   -    IF(AND(CT$14>$C664,CT$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CT$14-$C664-1),0)","v":0},{"$f":" CT664   -    IF(AND(CU$14>$C664,CU$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CU$14-$C664-1),0)","v":0},{"$f":" CU664   -    IF(AND(CV$14>$C664,CV$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CV$14-$C664-1),0)","v":0},{"$f":" CV664   -    IF(AND(CW$14>$C664,CW$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CW$14-$C664-1),0)","v":0},{"$f":" CW664   -    IF(AND(CX$14>$C664,CX$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CX$14-$C664-1),0)","v":0},{"$f":" CX664   -    IF(AND(CY$14>$C664,CY$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CY$14-$C664-1),0)","v":0},{"$f":" CY664   -    IF(AND(CZ$14>$C664,CZ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,CZ$14-$C664-1),0)","v":0},{"$f":" CZ664   -    IF(AND(DA$14>$C664,DA$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DA$14-$C664-1),0)","v":0},{"$f":" DA664   -    IF(AND(DB$14>$C664,DB$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DB$14-$C664-1),0)","v":0},{"$f":" DB664   -    IF(AND(DC$14>$C664,DC$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DC$14-$C664-1),0)","v":0},{"$f":" DC664   -    IF(AND(DD$14>$C664,DD$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DD$14-$C664-1),0)","v":0},{"$f":" DD664   -    IF(AND(DE$14>$C664,DE$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DE$14-$C664-1),0)","v":0},{"$f":" DE664   -    IF(AND(DF$14>$C664,DF$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DF$14-$C664-1),0)","v":0},{"$f":" DF664   -    IF(AND(DG$14>$C664,DG$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DG$14-$C664-1),0)","v":0},{"$f":" DG664   -    IF(AND(DH$14>$C664,DH$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DH$14-$C664-1),0)","v":0},{"$f":" DH664   -    IF(AND(DI$14>$C664,DI$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DI$14-$C664-1),0)","v":0},{"$f":" DI664   -    IF(AND(DJ$14>$C664,DJ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DJ$14-$C664-1),0)","v":0},{"$f":" DJ664   -    IF(AND(DK$14>$C664,DK$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DK$14-$C664-1),0)","v":0},{"$f":" DK664   -    IF(AND(DL$14>$C664,DL$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DL$14-$C664-1),0)","v":0},{"$f":" DL664   -    IF(AND(DM$14>$C664,DM$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DM$14-$C664-1),0)","v":0},{"$f":" DM664   -    IF(AND(DN$14>$C664,DN$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DN$14-$C664-1),0)","v":0},{"$f":" DN664   -    IF(AND(DO$14>$C664,DO$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DO$14-$C664-1),0)","v":0},{"$f":" DO664   -    IF(AND(DP$14>$C664,DP$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DP$14-$C664-1),0)","v":0},{"$f":" DP664   -    IF(AND(DQ$14>$C664,DQ$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DQ$14-$C664-1),0)","v":0},{"$f":" DQ664   -    IF(AND(DR$14>$C664,DR$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DR$14-$C664-1),0)","v":0},{"$f":" DR664   -    IF(AND(DS$14>$C664,DS$14-$C664<$C$5),OFFSET(Input!$BJ664,0,DS$14-$C664-1),0)","v":0}]
[{"$f":"Calcs!A704","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E704),1,Calcs!E704)*Periods,0)","v":4},{"$f":"ROUND(MAX(B704,Input!Z704*Periods),0)","v":4},null,null,0,{"$f":" F704   -    IF(AND(G$14>$C704,G$14-$C704<$C$5),OFFSET(Input!$BJ704,0,G$14-$C704-1),0)","v":0},{"$f":" G704   -    IF(AND(H$14>$C704,H$14-$C704<$C$5),OFFSET(Input!$BJ704,0,H$14-$C704-1),0)","v":0},{"$f":" H704   -    IF(AND(I$14>$C704,I$14-$C704<$C$5),OFFSET(Input!$BJ704,0,I$14-$C704-1),0)","v":0},{"$f":" I704   -    IF(AND(J$14>$C704,J$14-$C704<$C$5),OFFSET(Input!$BJ704,0,J$14-$C704-1),0)","v":0},{"$f":" J704   -    IF(AND(K$14>$C704,K$14-$C704<$C$5),OFFSET(Input!$BJ704,0,K$14-$C704-1),0)","v":0},{"$f":" K704   -    IF(AND(L$14>$C704,L$14-$C704<$C$5),OFFSET(Input!$BJ704,0,L$14-$C704-1),0)","v":0},{"$f":" L704   -    IF(AND(M$14>$C704,M$14-$C704<$C$5),OFFSET(Input!$BJ704,0,M$14-$C704-1),0)","v":0},{"$f":" M704   -    IF(AND(N$14>$C704,N$14-$C704<$C$5),OFFSET(Input!$BJ704,0,N$14-$C704-1),0)","v":0},{"$f":" N704   -    IF(AND(O$14>$C704,O$14-$C704<$C$5),OFFSET(Input!$BJ704,0,O$14-$C704-1),0)","v":0},{"$f":" O704   -    IF(AND(P$14>$C704,P$14-$C704<$C$5),OFFSET(Input!$BJ704,0,P$14-$C704-1),0)","v":0},{"$f":" P704   -    IF(AND(Q$14>$C704,Q$14-$C704<$C$5),OFFSET(Input!$BJ704,0,Q$14-$C704-1),0)","v":0},{"$f":" Q704   -    IF(AND(R$14>$C704,R$14-$C704<$C$5),OFFSET(Input!$BJ704,0,R$14-$C704-1),0)","v":0},{"$f":" R704   -    IF(AND(S$14>$C704,S$14-$C704<$C$5),OFFSET(Input!$BJ704,0,S$14-$C704-1),0)","v":0},{"$f":" S704   -    IF(AND(T$14>$C704,T$14-$C704<$C$5),OFFSET(Input!$BJ704,0,T$14-$C704-1),0)","v":0},{"$f":" T704   -    IF(AND(U$14>$C704,U$14-$C704<$C$5),OFFSET(Input!$BJ704,0,U$14-$C704-1),0)","v":0},{"$f":" U704   -    IF(AND(V$14>$C704,V$14-$C704<$C$5),OFFSET(Input!$BJ704,0,V$14-$C704-1),0)","v":0},{"$f":" V704   -    IF(AND(W$14>$C704,W$14-$C704<$C$5),OFFSET(Input!$BJ704,0,W$14-$C704-1),0)","v":0},{"$f":" W704   -    IF(AND(X$14>$C704,X$14-$C704<$C$5),OFFSET(Input!$BJ704,0,X$14-$C704-1),0)","v":0},{"$f":" X704   -    IF(AND(Y$14>$C704,Y$14-$C704<$C$5),OFFSET(Input!$BJ704,0,Y$14-$C704-1),0)","v":0},{"$f":" Y704   -    IF(AND(Z$14>$C704,Z$14-$C704<$C$5),OFFSET(Input!$BJ704,0,Z$14-$C704-1),0)","v":0},{"$f":" Z704   -    IF(AND(AA$14>$C704,AA$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AA$14-$C704-1),0)","v":0},{"$f":" AA704   -    IF(AND(AB$14>$C704,AB$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AB$14-$C704-1),0)","v":0},{"$f":" AB704   -    IF(AND(AC$14>$C704,AC$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AC$14-$C704-1),0)","v":0},{"$f":" AC704   -    IF(AND(AD$14>$C704,AD$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AD$14-$C704-1),0)","v":0},{"$f":" AD704   -    IF(AND(AE$14>$C704,AE$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AE$14-$C704-1),0)","v":0},{"$f":" AE704   -    IF(AND(AF$14>$C704,AF$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AF$14-$C704-1),0)","v":0},{"$f":" AF704   -    IF(AND(AG$14>$C704,AG$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AG$14-$C704-1),0)","v":0},{"$f":" AG704   -    IF(AND(AH$14>$C704,AH$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AH$14-$C704-1),0)","v":0},{"$f":" AH704   -    IF(AND(AI$14>$C704,AI$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AI$14-$C704-1),0)","v":0},{"$f":" AI704   -    IF(AND(AJ$14>$C704,AJ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AJ$14-$C704-1),0)","v":0},{"$f":" AJ704   -    IF(AND(AK$14>$C704,AK$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AK$14-$C704-1),0)","v":0},{"$f":" AK704   -    IF(AND(AL$14>$C704,AL$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AL$14-$C704-1),0)","v":0},{"$f":" AL704   -    IF(AND(AM$14>$C704,AM$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AM$14-$C704-1),0)","v":0},{"$f":" AM704   -    IF(AND(AN$14>$C704,AN$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AN$14-$C704-1),0)","v":0},{"$f":" AN704   -    IF(AND(AO$14>$C704,AO$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AO$14-$C704-1),0)","v":0},{"$f":" AO704   -    IF(AND(AP$14>$C704,AP$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AP$14-$C704-1),0)","v":0},{"$f":" AP704   -    IF(AND(AQ$14>$C704,AQ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AQ$14-$C704-1),0)","v":0},{"$f":" AQ704   -    IF(AND(AR$14>$C704,AR$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AR$14-$C704-1),0)","v":0},{"$f":" AR704   -    IF(AND(AS$14>$C704,AS$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AS$14-$C704-1),0)","v":0},{"$f":" AS704   -    IF(AND(AT$14>$C704,AT$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AT$14-$C704-1),0)","v":0},{"$f":" AT704   -    IF(AND(AU$14>$C704,AU$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AU$14-$C704-1),0)","v":0},{"$f":" AU704   -    IF(AND(AV$14>$C704,AV$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AV$14-$C704-1),0)","v":0},{"$f":" AV704   -    IF(AND(AW$14>$C704,AW$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AW$14-$C704-1),0)","v":0},{"$f":" AW704   -    IF(AND(AX$14>$C704,AX$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AX$14-$C704-1),0)","v":0},{"$f":" AX704   -    IF(AND(AY$14>$C704,AY$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AY$14-$C704-1),0)","v":0},{"$f":" AY704   -    IF(AND(AZ$14>$C704,AZ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,AZ$14-$C704-1),0)","v":0},{"$f":" AZ704   -    IF(AND(BA$14>$C704,BA$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BA$14-$C704-1),0)","v":0},{"$f":" BA704   -    IF(AND(BB$14>$C704,BB$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BB$14-$C704-1),0)","v":0},{"$f":" BB704   -    IF(AND(BC$14>$C704,BC$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BC$14-$C704-1),0)","v":0},{"$f":" BC704   -    IF(AND(BD$14>$C704,BD$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BD$14-$C704-1),0)","v":0},{"$f":" BD704   -    IF(AND(BE$14>$C704,BE$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BE$14-$C704-1),0)","v":0},{"$f":" BE704   -    IF(AND(BF$14>$C704,BF$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BF$14-$C704-1),0)","v":0},{"$f":" BF704   -    IF(AND(BG$14>$C704,BG$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BG$14-$C704-1),0)","v":0},{"$f":" BG704   -    IF(AND(BH$14>$C704,BH$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BH$14-$C704-1),0)","v":0},{"$f":" BH704   -    IF(AND(BI$14>$C704,BI$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BI$14-$C704-1),0)","v":0},{"$f":" BI704   -    IF(AND(BJ$14>$C704,BJ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BJ$14-$C704-1),0)","v":0},{"$f":" BJ704   -    IF(AND(BK$14>$C704,BK$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BK$14-$C704-1),0)","v":0},{"$f":" BK704   -    IF(AND(BL$14>$C704,BL$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BL$14-$C704-1),0)","v":0},{"$f":" BL704   -    IF(AND(BM$14>$C704,BM$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BM$14-$C704-1),0)","v":0},{"$f":" BM704   -    IF(AND(BN$14>$C704,BN$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BN$14-$C704-1),0)","v":0},{"$f":" BN704   -    IF(AND(BO$14>$C704,BO$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BO$14-$C704-1),0)","v":0},{"$f":" BO704   -    IF(AND(BP$14>$C704,BP$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BP$14-$C704-1),0)","v":0},{"$f":" BP704   -    IF(AND(BQ$14>$C704,BQ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BQ$14-$C704-1),0)","v":0},{"$f":" BQ704   -    IF(AND(BR$14>$C704,BR$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BR$14-$C704-1),0)","v":0},{"$f":" BR704   -    IF(AND(BS$14>$C704,BS$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BS$14-$C704-1),0)","v":0},{"$f":" BS704   -    IF(AND(BT$14>$C704,BT$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BT$14-$C704-1),0)","v":0},{"$f":" BT704   -    IF(AND(BU$14>$C704,BU$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BU$14-$C704-1),0)","v":0},{"$f":" BU704   -    IF(AND(BV$14>$C704,BV$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BV$14-$C704-1),0)","v":0},{"$f":" BV704   -    IF(AND(BW$14>$C704,BW$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BW$14-$C704-1),0)","v":0},{"$f":" BW704   -    IF(AND(BX$14>$C704,BX$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BX$14-$C704-1),0)","v":0},{"$f":" BX704   -    IF(AND(BY$14>$C704,BY$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BY$14-$C704-1),0)","v":0},{"$f":" BY704   -    IF(AND(BZ$14>$C704,BZ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,BZ$14-$C704-1),0)","v":0},{"$f":" BZ704   -    IF(AND(CA$14>$C704,CA$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CA$14-$C704-1),0)","v":0},{"$f":" CA704   -    IF(AND(CB$14>$C704,CB$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CB$14-$C704-1),0)","v":0},{"$f":" CB704   -    IF(AND(CC$14>$C704,CC$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CC$14-$C704-1),0)","v":0},{"$f":" CC704   -    IF(AND(CD$14>$C704,CD$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CD$14-$C704-1),0)","v":0},{"$f":" CD704   -    IF(AND(CE$14>$C704,CE$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CE$14-$C704-1),0)","v":0},{"$f":" CE704   -    IF(AND(CF$14>$C704,CF$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CF$14-$C704-1),0)","v":0},{"$f":" CF704   -    IF(AND(CG$14>$C704,CG$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CG$14-$C704-1),0)","v":0},{"$f":" CG704   -    IF(AND(CH$14>$C704,CH$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CH$14-$C704-1),0)","v":0},{"$f":" CH704   -    IF(AND(CI$14>$C704,CI$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CI$14-$C704-1),0)","v":0},{"$f":" CI704   -    IF(AND(CJ$14>$C704,CJ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CJ$14-$C704-1),0)","v":0},{"$f":" CJ704   -    IF(AND(CK$14>$C704,CK$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CK$14-$C704-1),0)","v":0},{"$f":" CK704   -    IF(AND(CL$14>$C704,CL$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CL$14-$C704-1),0)","v":0},{"$f":" CL704   -    IF(AND(CM$14>$C704,CM$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CM$14-$C704-1),0)","v":0},{"$f":" CM704   -    IF(AND(CN$14>$C704,CN$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CN$14-$C704-1),0)","v":0},{"$f":" CN704   -    IF(AND(CO$14>$C704,CO$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CO$14-$C704-1),0)","v":0},{"$f":" CO704   -    IF(AND(CP$14>$C704,CP$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CP$14-$C704-1),0)","v":0},{"$f":" CP704   -    IF(AND(CQ$14>$C704,CQ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CQ$14-$C704-1),0)","v":0},{"$f":" CQ704   -    IF(AND(CR$14>$C704,CR$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CR$14-$C704-1),0)","v":0},{"$f":" CR704   -    IF(AND(CS$14>$C704,CS$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CS$14-$C704-1),0)","v":0},{"$f":" CS704   -    IF(AND(CT$14>$C704,CT$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CT$14-$C704-1),0)","v":0},{"$f":" CT704   -    IF(AND(CU$14>$C704,CU$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CU$14-$C704-1),0)","v":0},{"$f":" CU704   -    IF(AND(CV$14>$C704,CV$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CV$14-$C704-1),0)","v":0},{"$f":" CV704   -    IF(AND(CW$14>$C704,CW$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CW$14-$C704-1),0)","v":0},{"$f":" CW704   -    IF(AND(CX$14>$C704,CX$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CX$14-$C704-1),0)","v":0},{"$f":" CX704   -    IF(AND(CY$14>$C704,CY$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CY$14-$C704-1),0)","v":0},{"$f":" CY704   -    IF(AND(CZ$14>$C704,CZ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,CZ$14-$C704-1),0)","v":0},{"$f":" CZ704   -    IF(AND(DA$14>$C704,DA$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DA$14-$C704-1),0)","v":0},{"$f":" DA704   -    IF(AND(DB$14>$C704,DB$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DB$14-$C704-1),0)","v":0},{"$f":" DB704   -    IF(AND(DC$14>$C704,DC$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DC$14-$C704-1),0)","v":0},{"$f":" DC704   -    IF(AND(DD$14>$C704,DD$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DD$14-$C704-1),0)","v":0},{"$f":" DD704   -    IF(AND(DE$14>$C704,DE$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DE$14-$C704-1),0)","v":0},{"$f":" DE704   -    IF(AND(DF$14>$C704,DF$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DF$14-$C704-1),0)","v":0},{"$f":" DF704   -    IF(AND(DG$14>$C704,DG$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DG$14-$C704-1),0)","v":0},{"$f":" DG704   -    IF(AND(DH$14>$C704,DH$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DH$14-$C704-1),0)","v":0},{"$f":" DH704   -    IF(AND(DI$14>$C704,DI$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DI$14-$C704-1),0)","v":0},{"$f":" DI704   -    IF(AND(DJ$14>$C704,DJ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DJ$14-$C704-1),0)","v":0},{"$f":" DJ704   -    IF(AND(DK$14>$C704,DK$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DK$14-$C704-1),0)","v":0},{"$f":" DK704   -    IF(AND(DL$14>$C704,DL$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DL$14-$C704-1),0)","v":0},{"$f":" DL704   -    IF(AND(DM$14>$C704,DM$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DM$14-$C704-1),0)","v":0},{"$f":" DM704   -    IF(AND(DN$14>$C704,DN$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DN$14-$C704-1),0)","v":0},{"$f":" DN704   -    IF(AND(DO$14>$C704,DO$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DO$14-$C704-1),0)","v":0},{"$f":" DO704   -    IF(AND(DP$14>$C704,DP$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DP$14-$C704-1),0)","v":0},{"$f":" DP704   -    IF(AND(DQ$14>$C704,DQ$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DQ$14-$C704-1),0)","v":0},{"$f":" DQ704   -    IF(AND(DR$14>$C704,DR$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DR$14-$C704-1),0)","v":0},{"$f":" DR704   -    IF(AND(DS$14>$C704,DS$14-$C704<$C$5),OFFSET(Input!$BJ704,0,DS$14-$C704-1),0)","v":0}]
[{"$f":"Calcs!A715","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E715),1,Calcs!E715)*Periods,0)","v":4},{"$f":"ROUND(MAX(B715,Input!Z715*Periods),0)","v":4},null,null,0,{"$f":" F715   -    IF(AND(G$14>$C715,G$14-$C715<$C$5),OFFSET(Input!$BJ715,0,G$14-$C715-1),0)","v":0},{"$f":" G715   -    IF(AND(H$14>$C715,H$14-$C715<$C$5),OFFSET(Input!$BJ715,0,H$14-$C715-1),0)","v":0},{"$f":" H715   -    IF(AND(I$14>$C715,I$14-$C715<$C$5),OFFSET(Input!$BJ715,0,I$14-$C715-1),0)","v":0},{"$f":" I715   -    IF(AND(J$14>$C715,J$14-$C715<$C$5),OFFSET(Input!$BJ715,0,J$14-$C715-1),0)","v":0},{"$f":" J715   -    IF(AND(K$14>$C715,K$14-$C715<$C$5),OFFSET(Input!$BJ715,0,K$14-$C715-1),0)","v":0},{"$f":" K715   -    IF(AND(L$14>$C715,L$14-$C715<$C$5),OFFSET(Input!$BJ715,0,L$14-$C715-1),0)","v":0},{"$f":" L715   -    IF(AND(M$14>$C715,M$14-$C715<$C$5),OFFSET(Input!$BJ715,0,M$14-$C715-1),0)","v":0},{"$f":" M715   -    IF(AND(N$14>$C715,N$14-$C715<$C$5),OFFSET(Input!$BJ715,0,N$14-$C715-1),0)","v":0},{"$f":" N715   -    IF(AND(O$14>$C715,O$14-$C715<$C$5),OFFSET(Input!$BJ715,0,O$14-$C715-1),0)","v":0},{"$f":" O715   -    IF(AND(P$14>$C715,P$14-$C715<$C$5),OFFSET(Input!$BJ715,0,P$14-$C715-1),0)","v":0},{"$f":" P715   -    IF(AND(Q$14>$C715,Q$14-$C715<$C$5),OFFSET(Input!$BJ715,0,Q$14-$C715-1),0)","v":0},{"$f":" Q715   -    IF(AND(R$14>$C715,R$14-$C715<$C$5),OFFSET(Input!$BJ715,0,R$14-$C715-1),0)","v":0},{"$f":" R715   -    IF(AND(S$14>$C715,S$14-$C715<$C$5),OFFSET(Input!$BJ715,0,S$14-$C715-1),0)","v":0},{"$f":" S715   -    IF(AND(T$14>$C715,T$14-$C715<$C$5),OFFSET(Input!$BJ715,0,T$14-$C715-1),0)","v":0},{"$f":" T715   -    IF(AND(U$14>$C715,U$14-$C715<$C$5),OFFSET(Input!$BJ715,0,U$14-$C715-1),0)","v":0},{"$f":" U715   -    IF(AND(V$14>$C715,V$14-$C715<$C$5),OFFSET(Input!$BJ715,0,V$14-$C715-1),0)","v":0},{"$f":" V715   -    IF(AND(W$14>$C715,W$14-$C715<$C$5),OFFSET(Input!$BJ715,0,W$14-$C715-1),0)","v":0},{"$f":" W715   -    IF(AND(X$14>$C715,X$14-$C715<$C$5),OFFSET(Input!$BJ715,0,X$14-$C715-1),0)","v":0},{"$f":" X715   -    IF(AND(Y$14>$C715,Y$14-$C715<$C$5),OFFSET(Input!$BJ715,0,Y$14-$C715-1),0)","v":0},{"$f":" Y715   -    IF(AND(Z$14>$C715,Z$14-$C715<$C$5),OFFSET(Input!$BJ715,0,Z$14-$C715-1),0)","v":0},{"$f":" Z715   -    IF(AND(AA$14>$C715,AA$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AA$14-$C715-1),0)","v":0},{"$f":" AA715   -    IF(AND(AB$14>$C715,AB$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AB$14-$C715-1),0)","v":0},{"$f":" AB715   -    IF(AND(AC$14>$C715,AC$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AC$14-$C715-1),0)","v":0},{"$f":" AC715   -    IF(AND(AD$14>$C715,AD$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AD$14-$C715-1),0)","v":0},{"$f":" AD715   -    IF(AND(AE$14>$C715,AE$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AE$14-$C715-1),0)","v":0},{"$f":" AE715   -    IF(AND(AF$14>$C715,AF$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AF$14-$C715-1),0)","v":0},{"$f":" AF715   -    IF(AND(AG$14>$C715,AG$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AG$14-$C715-1),0)","v":0},{"$f":" AG715   -    IF(AND(AH$14>$C715,AH$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AH$14-$C715-1),0)","v":0},{"$f":" AH715   -    IF(AND(AI$14>$C715,AI$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AI$14-$C715-1),0)","v":0},{"$f":" AI715   -    IF(AND(AJ$14>$C715,AJ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AJ$14-$C715-1),0)","v":0},{"$f":" AJ715   -    IF(AND(AK$14>$C715,AK$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AK$14-$C715-1),0)","v":0},{"$f":" AK715   -    IF(AND(AL$14>$C715,AL$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AL$14-$C715-1),0)","v":0},{"$f":" AL715   -    IF(AND(AM$14>$C715,AM$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AM$14-$C715-1),0)","v":0},{"$f":" AM715   -    IF(AND(AN$14>$C715,AN$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AN$14-$C715-1),0)","v":0},{"$f":" AN715   -    IF(AND(AO$14>$C715,AO$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AO$14-$C715-1),0)","v":0},{"$f":" AO715   -    IF(AND(AP$14>$C715,AP$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AP$14-$C715-1),0)","v":0},{"$f":" AP715   -    IF(AND(AQ$14>$C715,AQ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AQ$14-$C715-1),0)","v":0},{"$f":" AQ715   -    IF(AND(AR$14>$C715,AR$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AR$14-$C715-1),0)","v":0},{"$f":" AR715   -    IF(AND(AS$14>$C715,AS$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AS$14-$C715-1),0)","v":0},{"$f":" AS715   -    IF(AND(AT$14>$C715,AT$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AT$14-$C715-1),0)","v":0},{"$f":" AT715   -    IF(AND(AU$14>$C715,AU$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AU$14-$C715-1),0)","v":0},{"$f":" AU715   -    IF(AND(AV$14>$C715,AV$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AV$14-$C715-1),0)","v":0},{"$f":" AV715   -    IF(AND(AW$14>$C715,AW$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AW$14-$C715-1),0)","v":0},{"$f":" AW715   -    IF(AND(AX$14>$C715,AX$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AX$14-$C715-1),0)","v":0},{"$f":" AX715   -    IF(AND(AY$14>$C715,AY$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AY$14-$C715-1),0)","v":0},{"$f":" AY715   -    IF(AND(AZ$14>$C715,AZ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,AZ$14-$C715-1),0)","v":0},{"$f":" AZ715   -    IF(AND(BA$14>$C715,BA$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BA$14-$C715-1),0)","v":0},{"$f":" BA715   -    IF(AND(BB$14>$C715,BB$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BB$14-$C715-1),0)","v":0},{"$f":" BB715   -    IF(AND(BC$14>$C715,BC$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BC$14-$C715-1),0)","v":0},{"$f":" BC715   -    IF(AND(BD$14>$C715,BD$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BD$14-$C715-1),0)","v":0},{"$f":" BD715   -    IF(AND(BE$14>$C715,BE$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BE$14-$C715-1),0)","v":0},{"$f":" BE715   -    IF(AND(BF$14>$C715,BF$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BF$14-$C715-1),0)","v":0},{"$f":" BF715   -    IF(AND(BG$14>$C715,BG$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BG$14-$C715-1),0)","v":0},{"$f":" BG715   -    IF(AND(BH$14>$C715,BH$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BH$14-$C715-1),0)","v":0},{"$f":" BH715   -    IF(AND(BI$14>$C715,BI$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BI$14-$C715-1),0)","v":0},{"$f":" BI715   -    IF(AND(BJ$14>$C715,BJ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BJ$14-$C715-1),0)","v":0},{"$f":" BJ715   -    IF(AND(BK$14>$C715,BK$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BK$14-$C715-1),0)","v":0},{"$f":" BK715   -    IF(AND(BL$14>$C715,BL$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BL$14-$C715-1),0)","v":0},{"$f":" BL715   -    IF(AND(BM$14>$C715,BM$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BM$14-$C715-1),0)","v":0},{"$f":" BM715   -    IF(AND(BN$14>$C715,BN$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BN$14-$C715-1),0)","v":0},{"$f":" BN715   -    IF(AND(BO$14>$C715,BO$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BO$14-$C715-1),0)","v":0},{"$f":" BO715   -    IF(AND(BP$14>$C715,BP$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BP$14-$C715-1),0)","v":0},{"$f":" BP715   -    IF(AND(BQ$14>$C715,BQ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BQ$14-$C715-1),0)","v":0},{"$f":" BQ715   -    IF(AND(BR$14>$C715,BR$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BR$14-$C715-1),0)","v":0},{"$f":" BR715   -    IF(AND(BS$14>$C715,BS$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BS$14-$C715-1),0)","v":0},{"$f":" BS715   -    IF(AND(BT$14>$C715,BT$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BT$14-$C715-1),0)","v":0},{"$f":" BT715   -    IF(AND(BU$14>$C715,BU$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BU$14-$C715-1),0)","v":0},{"$f":" BU715   -    IF(AND(BV$14>$C715,BV$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BV$14-$C715-1),0)","v":0},{"$f":" BV715   -    IF(AND(BW$14>$C715,BW$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BW$14-$C715-1),0)","v":0},{"$f":" BW715   -    IF(AND(BX$14>$C715,BX$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BX$14-$C715-1),0)","v":0},{"$f":" BX715   -    IF(AND(BY$14>$C715,BY$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BY$14-$C715-1),0)","v":0},{"$f":" BY715   -    IF(AND(BZ$14>$C715,BZ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,BZ$14-$C715-1),0)","v":0},{"$f":" BZ715   -    IF(AND(CA$14>$C715,CA$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CA$14-$C715-1),0)","v":0},{"$f":" CA715   -    IF(AND(CB$14>$C715,CB$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CB$14-$C715-1),0)","v":0},{"$f":" CB715   -    IF(AND(CC$14>$C715,CC$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CC$14-$C715-1),0)","v":0},{"$f":" CC715   -    IF(AND(CD$14>$C715,CD$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CD$14-$C715-1),0)","v":0},{"$f":" CD715   -    IF(AND(CE$14>$C715,CE$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CE$14-$C715-1),0)","v":0},{"$f":" CE715   -    IF(AND(CF$14>$C715,CF$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CF$14-$C715-1),0)","v":0},{"$f":" CF715   -    IF(AND(CG$14>$C715,CG$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CG$14-$C715-1),0)","v":0},{"$f":" CG715   -    IF(AND(CH$14>$C715,CH$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CH$14-$C715-1),0)","v":0},{"$f":" CH715   -    IF(AND(CI$14>$C715,CI$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CI$14-$C715-1),0)","v":0},{"$f":" CI715   -    IF(AND(CJ$14>$C715,CJ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CJ$14-$C715-1),0)","v":0},{"$f":" CJ715   -    IF(AND(CK$14>$C715,CK$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CK$14-$C715-1),0)","v":0},{"$f":" CK715   -    IF(AND(CL$14>$C715,CL$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CL$14-$C715-1),0)","v":0},{"$f":" CL715   -    IF(AND(CM$14>$C715,CM$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CM$14-$C715-1),0)","v":0},{"$f":" CM715   -    IF(AND(CN$14>$C715,CN$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CN$14-$C715-1),0)","v":0},{"$f":" CN715   -    IF(AND(CO$14>$C715,CO$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CO$14-$C715-1),0)","v":0},{"$f":" CO715   -    IF(AND(CP$14>$C715,CP$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CP$14-$C715-1),0)","v":0},{"$f":" CP715   -    IF(AND(CQ$14>$C715,CQ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CQ$14-$C715-1),0)","v":0},{"$f":" CQ715   -    IF(AND(CR$14>$C715,CR$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CR$14-$C715-1),0)","v":0},{"$f":" CR715   -    IF(AND(CS$14>$C715,CS$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CS$14-$C715-1),0)","v":0},{"$f":" CS715   -    IF(AND(CT$14>$C715,CT$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CT$14-$C715-1),0)","v":0},{"$f":" CT715   -    IF(AND(CU$14>$C715,CU$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CU$14-$C715-1),0)","v":0},{"$f":" CU715   -    IF(AND(CV$14>$C715,CV$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CV$14-$C715-1),0)","v":0},{"$f":" CV715   -    IF(AND(CW$14>$C715,CW$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CW$14-$C715-1),0)","v":0},{"$f":" CW715   -    IF(AND(CX$14>$C715,CX$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CX$14-$C715-1),0)","v":0},{"$f":" CX715   -    IF(AND(CY$14>$C715,CY$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CY$14-$C715-1),0)","v":0},{"$f":" CY715   -    IF(AND(CZ$14>$C715,CZ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,CZ$14-$C715-1),0)","v":0},{"$f":" CZ715   -    IF(AND(DA$14>$C715,DA$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DA$14-$C715-1),0)","v":0},{"$f":" DA715   -    IF(AND(DB$14>$C715,DB$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DB$14-$C715-1),0)","v":0},{"$f":" DB715   -    IF(AND(DC$14>$C715,DC$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DC$14-$C715-1),0)","v":0},{"$f":" DC715   -    IF(AND(DD$14>$C715,DD$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DD$14-$C715-1),0)","v":0},{"$f":" DD715   -    IF(AND(DE$14>$C715,DE$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DE$14-$C715-1),0)","v":0},{"$f":" DE715   -    IF(AND(DF$14>$C715,DF$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DF$14-$C715-1),0)","v":0},{"$f":" DF715   -    IF(AND(DG$14>$C715,DG$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DG$14-$C715-1),0)","v":0},{"$f":" DG715   -    IF(AND(DH$14>$C715,DH$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DH$14-$C715-1),0)","v":0},{"$f":" DH715   -    IF(AND(DI$14>$C715,DI$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DI$14-$C715-1),0)","v":0},{"$f":" DI715   -    IF(AND(DJ$14>$C715,DJ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DJ$14-$C715-1),0)","v":0},{"$f":" DJ715   -    IF(AND(DK$14>$C715,DK$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DK$14-$C715-1),0)","v":0},{"$f":" DK715   -    IF(AND(DL$14>$C715,DL$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DL$14-$C715-1),0)","v":0},{"$f":" DL715   -    IF(AND(DM$14>$C715,DM$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DM$14-$C715-1),0)","v":0},{"$f":" DM715   -    IF(AND(DN$14>$C715,DN$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DN$14-$C715-1),0)","v":0},{"$f":" DN715   -    IF(AND(DO$14>$C715,DO$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DO$14-$C715-1),0)","v":0},{"$f":" DO715   -    IF(AND(DP$14>$C715,DP$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DP$14-$C715-1),0)","v":0},{"$f":" DP715   -    IF(AND(DQ$14>$C715,DQ$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DQ$14-$C715-1),0)","v":0},{"$f":" DQ715   -    IF(AND(DR$14>$C715,DR$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DR$14-$C715-1),0)","v":0},{"$f":" DR715   -    IF(AND(DS$14>$C715,DS$14-$C715<$C$5),OFFSET(Input!$BJ715,0,DS$14-$C715-1),0)","v":0}]
[{"$f":"Calcs!A755","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E755),1,Calcs!E755)*Periods,0)","v":4},{"$f":"ROUND(MAX(B755,Input!Z755*Periods),0)","v":4},null,null,0,{"$f":" F755   -    IF(AND(G$14>$C755,G$14-$C755<$C$5),OFFSET(Input!$BJ755,0,G$14-$C755-1),0)","v":0},{"$f":" G755   -    IF(AND(H$14>$C755,H$14-$C755<$C$5),OFFSET(Input!$BJ755,0,H$14-$C755-1),0)","v":0},{"$f":" H755   -    IF(AND(I$14>$C755,I$14-$C755<$C$5),OFFSET(Input!$BJ755,0,I$14-$C755-1),0)","v":0},{"$f":" I755   -    IF(AND(J$14>$C755,J$14-$C755<$C$5),OFFSET(Input!$BJ755,0,J$14-$C755-1),0)","v":0},{"$f":" J755   -    IF(AND(K$14>$C755,K$14-$C755<$C$5),OFFSET(Input!$BJ755,0,K$14-$C755-1),0)","v":0},{"$f":" K755   -    IF(AND(L$14>$C755,L$14-$C755<$C$5),OFFSET(Input!$BJ755,0,L$14-$C755-1),0)","v":0},{"$f":" L755   -    IF(AND(M$14>$C755,M$14-$C755<$C$5),OFFSET(Input!$BJ755,0,M$14-$C755-1),0)","v":0},{"$f":" M755   -    IF(AND(N$14>$C755,N$14-$C755<$C$5),OFFSET(Input!$BJ755,0,N$14-$C755-1),0)","v":0},{"$f":" N755   -    IF(AND(O$14>$C755,O$14-$C755<$C$5),OFFSET(Input!$BJ755,0,O$14-$C755-1),0)","v":0},{"$f":" O755   -    IF(AND(P$14>$C755,P$14-$C755<$C$5),OFFSET(Input!$BJ755,0,P$14-$C755-1),0)","v":0},{"$f":" P755   -    IF(AND(Q$14>$C755,Q$14-$C755<$C$5),OFFSET(Input!$BJ755,0,Q$14-$C755-1),0)","v":0},{"$f":" Q755   -    IF(AND(R$14>$C755,R$14-$C755<$C$5),OFFSET(Input!$BJ755,0,R$14-$C755-1),0)","v":0},{"$f":" R755   -    IF(AND(S$14>$C755,S$14-$C755<$C$5),OFFSET(Input!$BJ755,0,S$14-$C755-1),0)","v":0},{"$f":" S755   -    IF(AND(T$14>$C755,T$14-$C755<$C$5),OFFSET(Input!$BJ755,0,T$14-$C755-1),0)","v":0},{"$f":" T755   -    IF(AND(U$14>$C755,U$14-$C755<$C$5),OFFSET(Input!$BJ755,0,U$14-$C755-1),0)","v":0},{"$f":" U755   -    IF(AND(V$14>$C755,V$14-$C755<$C$5),OFFSET(Input!$BJ755,0,V$14-$C755-1),0)","v":0},{"$f":" V755   -    IF(AND(W$14>$C755,W$14-$C755<$C$5),OFFSET(Input!$BJ755,0,W$14-$C755-1),0)","v":0},{"$f":" W755   -    IF(AND(X$14>$C755,X$14-$C755<$C$5),OFFSET(Input!$BJ755,0,X$14-$C755-1),0)","v":0},{"$f":" X755   -    IF(AND(Y$14>$C755,Y$14-$C755<$C$5),OFFSET(Input!$BJ755,0,Y$14-$C755-1),0)","v":0},{"$f":" Y755   -    IF(AND(Z$14>$C755,Z$14-$C755<$C$5),OFFSET(Input!$BJ755,0,Z$14-$C755-1),0)","v":0},{"$f":" Z755   -    IF(AND(AA$14>$C755,AA$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AA$14-$C755-1),0)","v":0},{"$f":" AA755   -    IF(AND(AB$14>$C755,AB$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AB$14-$C755-1),0)","v":0},{"$f":" AB755   -    IF(AND(AC$14>$C755,AC$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AC$14-$C755-1),0)","v":0},{"$f":" AC755   -    IF(AND(AD$14>$C755,AD$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AD$14-$C755-1),0)","v":0},{"$f":" AD755   -    IF(AND(AE$14>$C755,AE$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AE$14-$C755-1),0)","v":0},{"$f":" AE755   -    IF(AND(AF$14>$C755,AF$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AF$14-$C755-1),0)","v":0},{"$f":" AF755   -    IF(AND(AG$14>$C755,AG$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AG$14-$C755-1),0)","v":0},{"$f":" AG755   -    IF(AND(AH$14>$C755,AH$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AH$14-$C755-1),0)","v":0},{"$f":" AH755   -    IF(AND(AI$14>$C755,AI$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AI$14-$C755-1),0)","v":0},{"$f":" AI755   -    IF(AND(AJ$14>$C755,AJ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AJ$14-$C755-1),0)","v":0},{"$f":" AJ755   -    IF(AND(AK$14>$C755,AK$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AK$14-$C755-1),0)","v":0},{"$f":" AK755   -    IF(AND(AL$14>$C755,AL$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AL$14-$C755-1),0)","v":0},{"$f":" AL755   -    IF(AND(AM$14>$C755,AM$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AM$14-$C755-1),0)","v":0},{"$f":" AM755   -    IF(AND(AN$14>$C755,AN$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AN$14-$C755-1),0)","v":0},{"$f":" AN755   -    IF(AND(AO$14>$C755,AO$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AO$14-$C755-1),0)","v":0},{"$f":" AO755   -    IF(AND(AP$14>$C755,AP$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AP$14-$C755-1),0)","v":0},{"$f":" AP755   -    IF(AND(AQ$14>$C755,AQ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AQ$14-$C755-1),0)","v":0},{"$f":" AQ755   -    IF(AND(AR$14>$C755,AR$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AR$14-$C755-1),0)","v":0},{"$f":" AR755   -    IF(AND(AS$14>$C755,AS$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AS$14-$C755-1),0)","v":0},{"$f":" AS755   -    IF(AND(AT$14>$C755,AT$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AT$14-$C755-1),0)","v":0},{"$f":" AT755   -    IF(AND(AU$14>$C755,AU$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AU$14-$C755-1),0)","v":0},{"$f":" AU755   -    IF(AND(AV$14>$C755,AV$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AV$14-$C755-1),0)","v":0},{"$f":" AV755   -    IF(AND(AW$14>$C755,AW$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AW$14-$C755-1),0)","v":0},{"$f":" AW755   -    IF(AND(AX$14>$C755,AX$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AX$14-$C755-1),0)","v":0},{"$f":" AX755   -    IF(AND(AY$14>$C755,AY$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AY$14-$C755-1),0)","v":0},{"$f":" AY755   -    IF(AND(AZ$14>$C755,AZ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,AZ$14-$C755-1),0)","v":0},{"$f":" AZ755   -    IF(AND(BA$14>$C755,BA$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BA$14-$C755-1),0)","v":0},{"$f":" BA755   -    IF(AND(BB$14>$C755,BB$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BB$14-$C755-1),0)","v":0},{"$f":" BB755   -    IF(AND(BC$14>$C755,BC$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BC$14-$C755-1),0)","v":0},{"$f":" BC755   -    IF(AND(BD$14>$C755,BD$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BD$14-$C755-1),0)","v":0},{"$f":" BD755   -    IF(AND(BE$14>$C755,BE$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BE$14-$C755-1),0)","v":0},{"$f":" BE755   -    IF(AND(BF$14>$C755,BF$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BF$14-$C755-1),0)","v":0},{"$f":" BF755   -    IF(AND(BG$14>$C755,BG$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BG$14-$C755-1),0)","v":0},{"$f":" BG755   -    IF(AND(BH$14>$C755,BH$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BH$14-$C755-1),0)","v":0},{"$f":" BH755   -    IF(AND(BI$14>$C755,BI$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BI$14-$C755-1),0)","v":0},{"$f":" BI755   -    IF(AND(BJ$14>$C755,BJ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BJ$14-$C755-1),0)","v":0},{"$f":" BJ755   -    IF(AND(BK$14>$C755,BK$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BK$14-$C755-1),0)","v":0},{"$f":" BK755   -    IF(AND(BL$14>$C755,BL$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BL$14-$C755-1),0)","v":0},{"$f":" BL755   -    IF(AND(BM$14>$C755,BM$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BM$14-$C755-1),0)","v":0},{"$f":" BM755   -    IF(AND(BN$14>$C755,BN$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BN$14-$C755-1),0)","v":0},{"$f":" BN755   -    IF(AND(BO$14>$C755,BO$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BO$14-$C755-1),0)","v":0},{"$f":" BO755   -    IF(AND(BP$14>$C755,BP$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BP$14-$C755-1),0)","v":0},{"$f":" BP755   -    IF(AND(BQ$14>$C755,BQ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BQ$14-$C755-1),0)","v":0},{"$f":" BQ755   -    IF(AND(BR$14>$C755,BR$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BR$14-$C755-1),0)","v":0},{"$f":" BR755   -    IF(AND(BS$14>$C755,BS$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BS$14-$C755-1),0)","v":0},{"$f":" BS755   -    IF(AND(BT$14>$C755,BT$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BT$14-$C755-1),0)","v":0},{"$f":" BT755   -    IF(AND(BU$14>$C755,BU$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BU$14-$C755-1),0)","v":0},{"$f":" BU755   -    IF(AND(BV$14>$C755,BV$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BV$14-$C755-1),0)","v":0},{"$f":" BV755   -    IF(AND(BW$14>$C755,BW$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BW$14-$C755-1),0)","v":0},{"$f":" BW755   -    IF(AND(BX$14>$C755,BX$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BX$14-$C755-1),0)","v":0},{"$f":" BX755   -    IF(AND(BY$14>$C755,BY$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BY$14-$C755-1),0)","v":0},{"$f":" BY755   -    IF(AND(BZ$14>$C755,BZ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,BZ$14-$C755-1),0)","v":0},{"$f":" BZ755   -    IF(AND(CA$14>$C755,CA$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CA$14-$C755-1),0)","v":0},{"$f":" CA755   -    IF(AND(CB$14>$C755,CB$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CB$14-$C755-1),0)","v":0},{"$f":" CB755   -    IF(AND(CC$14>$C755,CC$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CC$14-$C755-1),0)","v":0},{"$f":" CC755   -    IF(AND(CD$14>$C755,CD$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CD$14-$C755-1),0)","v":0},{"$f":" CD755   -    IF(AND(CE$14>$C755,CE$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CE$14-$C755-1),0)","v":0},{"$f":" CE755   -    IF(AND(CF$14>$C755,CF$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CF$14-$C755-1),0)","v":0},{"$f":" CF755   -    IF(AND(CG$14>$C755,CG$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CG$14-$C755-1),0)","v":0},{"$f":" CG755   -    IF(AND(CH$14>$C755,CH$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CH$14-$C755-1),0)","v":0},{"$f":" CH755   -    IF(AND(CI$14>$C755,CI$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CI$14-$C755-1),0)","v":0},{"$f":" CI755   -    IF(AND(CJ$14>$C755,CJ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CJ$14-$C755-1),0)","v":0},{"$f":" CJ755   -    IF(AND(CK$14>$C755,CK$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CK$14-$C755-1),0)","v":0},{"$f":" CK755   -    IF(AND(CL$14>$C755,CL$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CL$14-$C755-1),0)","v":0},{"$f":" CL755   -    IF(AND(CM$14>$C755,CM$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CM$14-$C755-1),0)","v":0},{"$f":" CM755   -    IF(AND(CN$14>$C755,CN$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CN$14-$C755-1),0)","v":0},{"$f":" CN755   -    IF(AND(CO$14>$C755,CO$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CO$14-$C755-1),0)","v":0},{"$f":" CO755   -    IF(AND(CP$14>$C755,CP$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CP$14-$C755-1),0)","v":0},{"$f":" CP755   -    IF(AND(CQ$14>$C755,CQ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CQ$14-$C755-1),0)","v":0},{"$f":" CQ755   -    IF(AND(CR$14>$C755,CR$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CR$14-$C755-1),0)","v":0},{"$f":" CR755   -    IF(AND(CS$14>$C755,CS$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CS$14-$C755-1),0)","v":0},{"$f":" CS755   -    IF(AND(CT$14>$C755,CT$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CT$14-$C755-1),0)","v":0},{"$f":" CT755   -    IF(AND(CU$14>$C755,CU$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CU$14-$C755-1),0)","v":0},{"$f":" CU755   -    IF(AND(CV$14>$C755,CV$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CV$14-$C755-1),0)","v":0},{"$f":" CV755   -    IF(AND(CW$14>$C755,CW$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CW$14-$C755-1),0)","v":0},{"$f":" CW755   -    IF(AND(CX$14>$C755,CX$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CX$14-$C755-1),0)","v":0},{"$f":" CX755   -    IF(AND(CY$14>$C755,CY$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CY$14-$C755-1),0)","v":0},{"$f":" CY755   -    IF(AND(CZ$14>$C755,CZ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,CZ$14-$C755-1),0)","v":0},{"$f":" CZ755   -    IF(AND(DA$14>$C755,DA$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DA$14-$C755-1),0)","v":0},{"$f":" DA755   -    IF(AND(DB$14>$C755,DB$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DB$14-$C755-1),0)","v":0},{"$f":" DB755   -    IF(AND(DC$14>$C755,DC$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DC$14-$C755-1),0)","v":0},{"$f":" DC755   -    IF(AND(DD$14>$C755,DD$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DD$14-$C755-1),0)","v":0},{"$f":" DD755   -    IF(AND(DE$14>$C755,DE$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DE$14-$C755-1),0)","v":0},{"$f":" DE755   -    IF(AND(DF$14>$C755,DF$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DF$14-$C755-1),0)","v":0},{"$f":" DF755   -    IF(AND(DG$14>$C755,DG$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DG$14-$C755-1),0)","v":0},{"$f":" DG755   -    IF(AND(DH$14>$C755,DH$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DH$14-$C755-1),0)","v":0},{"$f":" DH755   -    IF(AND(DI$14>$C755,DI$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DI$14-$C755-1),0)","v":0},{"$f":" DI755   -    IF(AND(DJ$14>$C755,DJ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DJ$14-$C755-1),0)","v":0},{"$f":" DJ755   -    IF(AND(DK$14>$C755,DK$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DK$14-$C755-1),0)","v":0},{"$f":" DK755   -    IF(AND(DL$14>$C755,DL$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DL$14-$C755-1),0)","v":0},{"$f":" DL755   -    IF(AND(DM$14>$C755,DM$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DM$14-$C755-1),0)","v":0},{"$f":" DM755   -    IF(AND(DN$14>$C755,DN$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DN$14-$C755-1),0)","v":0},{"$f":" DN755   -    IF(AND(DO$14>$C755,DO$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DO$14-$C755-1),0)","v":0},{"$f":" DO755   -    IF(AND(DP$14>$C755,DP$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DP$14-$C755-1),0)","v":0},{"$f":" DP755   -    IF(AND(DQ$14>$C755,DQ$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DQ$14-$C755-1),0)","v":0},{"$f":" DQ755   -    IF(AND(DR$14>$C755,DR$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DR$14-$C755-1),0)","v":0},{"$f":" DR755   -    IF(AND(DS$14>$C755,DS$14-$C755<$C$5),OFFSET(Input!$BJ755,0,DS$14-$C755-1),0)","v":0}]
[{"$f":"Calcs!A766","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E766),1,Calcs!E766)*Periods,0)","v":4},{"$f":"ROUND(MAX(B766,Input!Z766*Periods),0)","v":4},null,null,0,{"$f":" F766   -    IF(AND(G$14>$C766,G$14-$C766<$C$5),OFFSET(Input!$BJ766,0,G$14-$C766-1),0)","v":0},{"$f":" G766   -    IF(AND(H$14>$C766,H$14-$C766<$C$5),OFFSET(Input!$BJ766,0,H$14-$C766-1),0)","v":0},{"$f":" H766   -    IF(AND(I$14>$C766,I$14-$C766<$C$5),OFFSET(Input!$BJ766,0,I$14-$C766-1),0)","v":0},{"$f":" I766   -    IF(AND(J$14>$C766,J$14-$C766<$C$5),OFFSET(Input!$BJ766,0,J$14-$C766-1),0)","v":0},{"$f":" J766   -    IF(AND(K$14>$C766,K$14-$C766<$C$5),OFFSET(Input!$BJ766,0,K$14-$C766-1),0)","v":0},{"$f":" K766   -    IF(AND(L$14>$C766,L$14-$C766<$C$5),OFFSET(Input!$BJ766,0,L$14-$C766-1),0)","v":0},{"$f":" L766   -    IF(AND(M$14>$C766,M$14-$C766<$C$5),OFFSET(Input!$BJ766,0,M$14-$C766-1),0)","v":0},{"$f":" M766   -    IF(AND(N$14>$C766,N$14-$C766<$C$5),OFFSET(Input!$BJ766,0,N$14-$C766-1),0)","v":0},{"$f":" N766   -    IF(AND(O$14>$C766,O$14-$C766<$C$5),OFFSET(Input!$BJ766,0,O$14-$C766-1),0)","v":0},{"$f":" O766   -    IF(AND(P$14>$C766,P$14-$C766<$C$5),OFFSET(Input!$BJ766,0,P$14-$C766-1),0)","v":0},{"$f":" P766   -    IF(AND(Q$14>$C766,Q$14-$C766<$C$5),OFFSET(Input!$BJ766,0,Q$14-$C766-1),0)","v":0},{"$f":" Q766   -    IF(AND(R$14>$C766,R$14-$C766<$C$5),OFFSET(Input!$BJ766,0,R$14-$C766-1),0)","v":0},{"$f":" R766   -    IF(AND(S$14>$C766,S$14-$C766<$C$5),OFFSET(Input!$BJ766,0,S$14-$C766-1),0)","v":0},{"$f":" S766   -    IF(AND(T$14>$C766,T$14-$C766<$C$5),OFFSET(Input!$BJ766,0,T$14-$C766-1),0)","v":0},{"$f":" T766   -    IF(AND(U$14>$C766,U$14-$C766<$C$5),OFFSET(Input!$BJ766,0,U$14-$C766-1),0)","v":0},{"$f":" U766   -    IF(AND(V$14>$C766,V$14-$C766<$C$5),OFFSET(Input!$BJ766,0,V$14-$C766-1),0)","v":0},{"$f":" V766   -    IF(AND(W$14>$C766,W$14-$C766<$C$5),OFFSET(Input!$BJ766,0,W$14-$C766-1),0)","v":0},{"$f":" W766   -    IF(AND(X$14>$C766,X$14-$C766<$C$5),OFFSET(Input!$BJ766,0,X$14-$C766-1),0)","v":0},{"$f":" X766   -    IF(AND(Y$14>$C766,Y$14-$C766<$C$5),OFFSET(Input!$BJ766,0,Y$14-$C766-1),0)","v":0},{"$f":" Y766   -    IF(AND(Z$14>$C766,Z$14-$C766<$C$5),OFFSET(Input!$BJ766,0,Z$14-$C766-1),0)","v":0},{"$f":" Z766   -    IF(AND(AA$14>$C766,AA$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AA$14-$C766-1),0)","v":0},{"$f":" AA766   -    IF(AND(AB$14>$C766,AB$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AB$14-$C766-1),0)","v":0},{"$f":" AB766   -    IF(AND(AC$14>$C766,AC$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AC$14-$C766-1),0)","v":0},{"$f":" AC766   -    IF(AND(AD$14>$C766,AD$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AD$14-$C766-1),0)","v":0},{"$f":" AD766   -    IF(AND(AE$14>$C766,AE$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AE$14-$C766-1),0)","v":0},{"$f":" AE766   -    IF(AND(AF$14>$C766,AF$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AF$14-$C766-1),0)","v":0},{"$f":" AF766   -    IF(AND(AG$14>$C766,AG$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AG$14-$C766-1),0)","v":0},{"$f":" AG766   -    IF(AND(AH$14>$C766,AH$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AH$14-$C766-1),0)","v":0},{"$f":" AH766   -    IF(AND(AI$14>$C766,AI$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AI$14-$C766-1),0)","v":0},{"$f":" AI766   -    IF(AND(AJ$14>$C766,AJ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AJ$14-$C766-1),0)","v":0},{"$f":" AJ766   -    IF(AND(AK$14>$C766,AK$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AK$14-$C766-1),0)","v":0},{"$f":" AK766   -    IF(AND(AL$14>$C766,AL$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AL$14-$C766-1),0)","v":0},{"$f":" AL766   -    IF(AND(AM$14>$C766,AM$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AM$14-$C766-1),0)","v":0},{"$f":" AM766   -    IF(AND(AN$14>$C766,AN$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AN$14-$C766-1),0)","v":0},{"$f":" AN766   -    IF(AND(AO$14>$C766,AO$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AO$14-$C766-1),0)","v":0},{"$f":" AO766   -    IF(AND(AP$14>$C766,AP$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AP$14-$C766-1),0)","v":0},{"$f":" AP766   -    IF(AND(AQ$14>$C766,AQ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AQ$14-$C766-1),0)","v":0},{"$f":" AQ766   -    IF(AND(AR$14>$C766,AR$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AR$14-$C766-1),0)","v":0},{"$f":" AR766   -    IF(AND(AS$14>$C766,AS$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AS$14-$C766-1),0)","v":0},{"$f":" AS766   -    IF(AND(AT$14>$C766,AT$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AT$14-$C766-1),0)","v":0},{"$f":" AT766   -    IF(AND(AU$14>$C766,AU$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AU$14-$C766-1),0)","v":0},{"$f":" AU766   -    IF(AND(AV$14>$C766,AV$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AV$14-$C766-1),0)","v":0},{"$f":" AV766   -    IF(AND(AW$14>$C766,AW$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AW$14-$C766-1),0)","v":0},{"$f":" AW766   -    IF(AND(AX$14>$C766,AX$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AX$14-$C766-1),0)","v":0},{"$f":" AX766   -    IF(AND(AY$14>$C766,AY$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AY$14-$C766-1),0)","v":0},{"$f":" AY766   -    IF(AND(AZ$14>$C766,AZ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,AZ$14-$C766-1),0)","v":0},{"$f":" AZ766   -    IF(AND(BA$14>$C766,BA$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BA$14-$C766-1),0)","v":0},{"$f":" BA766   -    IF(AND(BB$14>$C766,BB$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BB$14-$C766-1),0)","v":0},{"$f":" BB766   -    IF(AND(BC$14>$C766,BC$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BC$14-$C766-1),0)","v":0},{"$f":" BC766   -    IF(AND(BD$14>$C766,BD$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BD$14-$C766-1),0)","v":0},{"$f":" BD766   -    IF(AND(BE$14>$C766,BE$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BE$14-$C766-1),0)","v":0},{"$f":" BE766   -    IF(AND(BF$14>$C766,BF$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BF$14-$C766-1),0)","v":0},{"$f":" BF766   -    IF(AND(BG$14>$C766,BG$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BG$14-$C766-1),0)","v":0},{"$f":" BG766   -    IF(AND(BH$14>$C766,BH$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BH$14-$C766-1),0)","v":0},{"$f":" BH766   -    IF(AND(BI$14>$C766,BI$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BI$14-$C766-1),0)","v":0},{"$f":" BI766   -    IF(AND(BJ$14>$C766,BJ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BJ$14-$C766-1),0)","v":0},{"$f":" BJ766   -    IF(AND(BK$14>$C766,BK$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BK$14-$C766-1),0)","v":0},{"$f":" BK766   -    IF(AND(BL$14>$C766,BL$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BL$14-$C766-1),0)","v":0},{"$f":" BL766   -    IF(AND(BM$14>$C766,BM$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BM$14-$C766-1),0)","v":0},{"$f":" BM766   -    IF(AND(BN$14>$C766,BN$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BN$14-$C766-1),0)","v":0},{"$f":" BN766   -    IF(AND(BO$14>$C766,BO$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BO$14-$C766-1),0)","v":0},{"$f":" BO766   -    IF(AND(BP$14>$C766,BP$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BP$14-$C766-1),0)","v":0},{"$f":" BP766   -    IF(AND(BQ$14>$C766,BQ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BQ$14-$C766-1),0)","v":0},{"$f":" BQ766   -    IF(AND(BR$14>$C766,BR$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BR$14-$C766-1),0)","v":0},{"$f":" BR766   -    IF(AND(BS$14>$C766,BS$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BS$14-$C766-1),0)","v":0},{"$f":" BS766   -    IF(AND(BT$14>$C766,BT$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BT$14-$C766-1),0)","v":0},{"$f":" BT766   -    IF(AND(BU$14>$C766,BU$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BU$14-$C766-1),0)","v":0},{"$f":" BU766   -    IF(AND(BV$14>$C766,BV$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BV$14-$C766-1),0)","v":0},{"$f":" BV766   -    IF(AND(BW$14>$C766,BW$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BW$14-$C766-1),0)","v":0},{"$f":" BW766   -    IF(AND(BX$14>$C766,BX$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BX$14-$C766-1),0)","v":0},{"$f":" BX766   -    IF(AND(BY$14>$C766,BY$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BY$14-$C766-1),0)","v":0},{"$f":" BY766   -    IF(AND(BZ$14>$C766,BZ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,BZ$14-$C766-1),0)","v":0},{"$f":" BZ766   -    IF(AND(CA$14>$C766,CA$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CA$14-$C766-1),0)","v":0},{"$f":" CA766   -    IF(AND(CB$14>$C766,CB$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CB$14-$C766-1),0)","v":0},{"$f":" CB766   -    IF(AND(CC$14>$C766,CC$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CC$14-$C766-1),0)","v":0},{"$f":" CC766   -    IF(AND(CD$14>$C766,CD$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CD$14-$C766-1),0)","v":0},{"$f":" CD766   -    IF(AND(CE$14>$C766,CE$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CE$14-$C766-1),0)","v":0},{"$f":" CE766   -    IF(AND(CF$14>$C766,CF$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CF$14-$C766-1),0)","v":0},{"$f":" CF766   -    IF(AND(CG$14>$C766,CG$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CG$14-$C766-1),0)","v":0},{"$f":" CG766   -    IF(AND(CH$14>$C766,CH$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CH$14-$C766-1),0)","v":0},{"$f":" CH766   -    IF(AND(CI$14>$C766,CI$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CI$14-$C766-1),0)","v":0},{"$f":" CI766   -    IF(AND(CJ$14>$C766,CJ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CJ$14-$C766-1),0)","v":0},{"$f":" CJ766   -    IF(AND(CK$14>$C766,CK$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CK$14-$C766-1),0)","v":0},{"$f":" CK766   -    IF(AND(CL$14>$C766,CL$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CL$14-$C766-1),0)","v":0},{"$f":" CL766   -    IF(AND(CM$14>$C766,CM$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CM$14-$C766-1),0)","v":0},{"$f":" CM766   -    IF(AND(CN$14>$C766,CN$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CN$14-$C766-1),0)","v":0},{"$f":" CN766   -    IF(AND(CO$14>$C766,CO$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CO$14-$C766-1),0)","v":0},{"$f":" CO766   -    IF(AND(CP$14>$C766,CP$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CP$14-$C766-1),0)","v":0},{"$f":" CP766   -    IF(AND(CQ$14>$C766,CQ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CQ$14-$C766-1),0)","v":0},{"$f":" CQ766   -    IF(AND(CR$14>$C766,CR$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CR$14-$C766-1),0)","v":0},{"$f":" CR766   -    IF(AND(CS$14>$C766,CS$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CS$14-$C766-1),0)","v":0},{"$f":" CS766   -    IF(AND(CT$14>$C766,CT$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CT$14-$C766-1),0)","v":0},{"$f":" CT766   -    IF(AND(CU$14>$C766,CU$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CU$14-$C766-1),0)","v":0},{"$f":" CU766   -    IF(AND(CV$14>$C766,CV$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CV$14-$C766-1),0)","v":0},{"$f":" CV766   -    IF(AND(CW$14>$C766,CW$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CW$14-$C766-1),0)","v":0},{"$f":" CW766   -    IF(AND(CX$14>$C766,CX$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CX$14-$C766-1),0)","v":0},{"$f":" CX766   -    IF(AND(CY$14>$C766,CY$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CY$14-$C766-1),0)","v":0},{"$f":" CY766   -    IF(AND(CZ$14>$C766,CZ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,CZ$14-$C766-1),0)","v":0},{"$f":" CZ766   -    IF(AND(DA$14>$C766,DA$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DA$14-$C766-1),0)","v":0},{"$f":" DA766   -    IF(AND(DB$14>$C766,DB$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DB$14-$C766-1),0)","v":0},{"$f":" DB766   -    IF(AND(DC$14>$C766,DC$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DC$14-$C766-1),0)","v":0},{"$f":" DC766   -    IF(AND(DD$14>$C766,DD$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DD$14-$C766-1),0)","v":0},{"$f":" DD766   -    IF(AND(DE$14>$C766,DE$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DE$14-$C766-1),0)","v":0},{"$f":" DE766   -    IF(AND(DF$14>$C766,DF$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DF$14-$C766-1),0)","v":0},{"$f":" DF766   -    IF(AND(DG$14>$C766,DG$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DG$14-$C766-1),0)","v":0},{"$f":" DG766   -    IF(AND(DH$14>$C766,DH$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DH$14-$C766-1),0)","v":0},{"$f":" DH766   -    IF(AND(DI$14>$C766,DI$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DI$14-$C766-1),0)","v":0},{"$f":" DI766   -    IF(AND(DJ$14>$C766,DJ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DJ$14-$C766-1),0)","v":0},{"$f":" DJ766   -    IF(AND(DK$14>$C766,DK$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DK$14-$C766-1),0)","v":0},{"$f":" DK766   -    IF(AND(DL$14>$C766,DL$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DL$14-$C766-1),0)","v":0},{"$f":" DL766   -    IF(AND(DM$14>$C766,DM$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DM$14-$C766-1),0)","v":0},{"$f":" DM766   -    IF(AND(DN$14>$C766,DN$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DN$14-$C766-1),0)","v":0},{"$f":" DN766   -    IF(AND(DO$14>$C766,DO$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DO$14-$C766-1),0)","v":0},{"$f":" DO766   -    IF(AND(DP$14>$C766,DP$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DP$14-$C766-1),0)","v":0},{"$f":" DP766   -    IF(AND(DQ$14>$C766,DQ$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DQ$14-$C766-1),0)","v":0},{"$f":" DQ766   -    IF(AND(DR$14>$C766,DR$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DR$14-$C766-1),0)","v":0},{"$f":" DR766   -    IF(AND(DS$14>$C766,DS$14-$C766<$C$5),OFFSET(Input!$BJ766,0,DS$14-$C766-1),0)","v":0}]
[{"$f":"Calcs!A785","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E785),1,Calcs!E785)*Periods,0)","v":4},{"$f":"ROUND(MAX(B785,Input!Z785*Periods),0)","v":4},null,null,0,{"$f":" F785   -    IF(AND(G$14>$C785,G$14-$C785<$C$5),OFFSET(Input!$BJ785,0,G$14-$C785-1),0)","v":0},{"$f":" G785   -    IF(AND(H$14>$C785,H$14-$C785<$C$5),OFFSET(Input!$BJ785,0,H$14-$C785-1),0)","v":0},{"$f":" H785   -    IF(AND(I$14>$C785,I$14-$C785<$C$5),OFFSET(Input!$BJ785,0,I$14-$C785-1),0)","v":0},{"$f":" I785   -    IF(AND(J$14>$C785,J$14-$C785<$C$5),OFFSET(Input!$BJ785,0,J$14-$C785-1),0)","v":0},{"$f":" J785   -    IF(AND(K$14>$C785,K$14-$C785<$C$5),OFFSET(Input!$BJ785,0,K$14-$C785-1),0)","v":0},{"$f":" K785   -    IF(AND(L$14>$C785,L$14-$C785<$C$5),OFFSET(Input!$BJ785,0,L$14-$C785-1),0)","v":0},{"$f":" L785   -    IF(AND(M$14>$C785,M$14-$C785<$C$5),OFFSET(Input!$BJ785,0,M$14-$C785-1),0)","v":0},{"$f":" M785   -    IF(AND(N$14>$C785,N$14-$C785<$C$5),OFFSET(Input!$BJ785,0,N$14-$C785-1),0)","v":0},{"$f":" N785   -    IF(AND(O$14>$C785,O$14-$C785<$C$5),OFFSET(Input!$BJ785,0,O$14-$C785-1),0)","v":0},{"$f":" O785   -    IF(AND(P$14>$C785,P$14-$C785<$C$5),OFFSET(Input!$BJ785,0,P$14-$C785-1),0)","v":0},{"$f":" P785   -    IF(AND(Q$14>$C785,Q$14-$C785<$C$5),OFFSET(Input!$BJ785,0,Q$14-$C785-1),0)","v":0},{"$f":" Q785   -    IF(AND(R$14>$C785,R$14-$C785<$C$5),OFFSET(Input!$BJ785,0,R$14-$C785-1),0)","v":0},{"$f":" R785   -    IF(AND(S$14>$C785,S$14-$C785<$C$5),OFFSET(Input!$BJ785,0,S$14-$C785-1),0)","v":0},{"$f":" S785   -    IF(AND(T$14>$C785,T$14-$C785<$C$5),OFFSET(Input!$BJ785,0,T$14-$C785-1),0)","v":0},{"$f":" T785   -    IF(AND(U$14>$C785,U$14-$C785<$C$5),OFFSET(Input!$BJ785,0,U$14-$C785-1),0)","v":0},{"$f":" U785   -    IF(AND(V$14>$C785,V$14-$C785<$C$5),OFFSET(Input!$BJ785,0,V$14-$C785-1),0)","v":0},{"$f":" V785   -    IF(AND(W$14>$C785,W$14-$C785<$C$5),OFFSET(Input!$BJ785,0,W$14-$C785-1),0)","v":0},{"$f":" W785   -    IF(AND(X$14>$C785,X$14-$C785<$C$5),OFFSET(Input!$BJ785,0,X$14-$C785-1),0)","v":0},{"$f":" X785   -    IF(AND(Y$14>$C785,Y$14-$C785<$C$5),OFFSET(Input!$BJ785,0,Y$14-$C785-1),0)","v":0},{"$f":" Y785   -    IF(AND(Z$14>$C785,Z$14-$C785<$C$5),OFFSET(Input!$BJ785,0,Z$14-$C785-1),0)","v":0},{"$f":" Z785   -    IF(AND(AA$14>$C785,AA$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AA$14-$C785-1),0)","v":0},{"$f":" AA785   -    IF(AND(AB$14>$C785,AB$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AB$14-$C785-1),0)","v":0},{"$f":" AB785   -    IF(AND(AC$14>$C785,AC$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AC$14-$C785-1),0)","v":0},{"$f":" AC785   -    IF(AND(AD$14>$C785,AD$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AD$14-$C785-1),0)","v":0},{"$f":" AD785   -    IF(AND(AE$14>$C785,AE$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AE$14-$C785-1),0)","v":0},{"$f":" AE785   -    IF(AND(AF$14>$C785,AF$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AF$14-$C785-1),0)","v":0},{"$f":" AF785   -    IF(AND(AG$14>$C785,AG$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AG$14-$C785-1),0)","v":0},{"$f":" AG785   -    IF(AND(AH$14>$C785,AH$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AH$14-$C785-1),0)","v":0},{"$f":" AH785   -    IF(AND(AI$14>$C785,AI$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AI$14-$C785-1),0)","v":0},{"$f":" AI785   -    IF(AND(AJ$14>$C785,AJ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AJ$14-$C785-1),0)","v":0},{"$f":" AJ785   -    IF(AND(AK$14>$C785,AK$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AK$14-$C785-1),0)","v":0},{"$f":" AK785   -    IF(AND(AL$14>$C785,AL$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AL$14-$C785-1),0)","v":0},{"$f":" AL785   -    IF(AND(AM$14>$C785,AM$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AM$14-$C785-1),0)","v":0},{"$f":" AM785   -    IF(AND(AN$14>$C785,AN$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AN$14-$C785-1),0)","v":0},{"$f":" AN785   -    IF(AND(AO$14>$C785,AO$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AO$14-$C785-1),0)","v":0},{"$f":" AO785   -    IF(AND(AP$14>$C785,AP$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AP$14-$C785-1),0)","v":0},{"$f":" AP785   -    IF(AND(AQ$14>$C785,AQ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AQ$14-$C785-1),0)","v":0},{"$f":" AQ785   -    IF(AND(AR$14>$C785,AR$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AR$14-$C785-1),0)","v":0},{"$f":" AR785   -    IF(AND(AS$14>$C785,AS$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AS$14-$C785-1),0)","v":0},{"$f":" AS785   -    IF(AND(AT$14>$C785,AT$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AT$14-$C785-1),0)","v":0},{"$f":" AT785   -    IF(AND(AU$14>$C785,AU$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AU$14-$C785-1),0)","v":0},{"$f":" AU785   -    IF(AND(AV$14>$C785,AV$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AV$14-$C785-1),0)","v":0},{"$f":" AV785   -    IF(AND(AW$14>$C785,AW$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AW$14-$C785-1),0)","v":0},{"$f":" AW785   -    IF(AND(AX$14>$C785,AX$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AX$14-$C785-1),0)","v":0},{"$f":" AX785   -    IF(AND(AY$14>$C785,AY$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AY$14-$C785-1),0)","v":0},{"$f":" AY785   -    IF(AND(AZ$14>$C785,AZ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,AZ$14-$C785-1),0)","v":0},{"$f":" AZ785   -    IF(AND(BA$14>$C785,BA$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BA$14-$C785-1),0)","v":0},{"$f":" BA785   -    IF(AND(BB$14>$C785,BB$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BB$14-$C785-1),0)","v":0},{"$f":" BB785   -    IF(AND(BC$14>$C785,BC$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BC$14-$C785-1),0)","v":0},{"$f":" BC785   -    IF(AND(BD$14>$C785,BD$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BD$14-$C785-1),0)","v":0},{"$f":" BD785   -    IF(AND(BE$14>$C785,BE$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BE$14-$C785-1),0)","v":0},{"$f":" BE785   -    IF(AND(BF$14>$C785,BF$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BF$14-$C785-1),0)","v":0},{"$f":" BF785   -    IF(AND(BG$14>$C785,BG$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BG$14-$C785-1),0)","v":0},{"$f":" BG785   -    IF(AND(BH$14>$C785,BH$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BH$14-$C785-1),0)","v":0},{"$f":" BH785   -    IF(AND(BI$14>$C785,BI$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BI$14-$C785-1),0)","v":0},{"$f":" BI785   -    IF(AND(BJ$14>$C785,BJ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BJ$14-$C785-1),0)","v":0},{"$f":" BJ785   -    IF(AND(BK$14>$C785,BK$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BK$14-$C785-1),0)","v":0},{"$f":" BK785   -    IF(AND(BL$14>$C785,BL$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BL$14-$C785-1),0)","v":0},{"$f":" BL785   -    IF(AND(BM$14>$C785,BM$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BM$14-$C785-1),0)","v":0},{"$f":" BM785   -    IF(AND(BN$14>$C785,BN$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BN$14-$C785-1),0)","v":0},{"$f":" BN785   -    IF(AND(BO$14>$C785,BO$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BO$14-$C785-1),0)","v":0},{"$f":" BO785   -    IF(AND(BP$14>$C785,BP$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BP$14-$C785-1),0)","v":0},{"$f":" BP785   -    IF(AND(BQ$14>$C785,BQ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BQ$14-$C785-1),0)","v":0},{"$f":" BQ785   -    IF(AND(BR$14>$C785,BR$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BR$14-$C785-1),0)","v":0},{"$f":" BR785   -    IF(AND(BS$14>$C785,BS$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BS$14-$C785-1),0)","v":0},{"$f":" BS785   -    IF(AND(BT$14>$C785,BT$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BT$14-$C785-1),0)","v":0},{"$f":" BT785   -    IF(AND(BU$14>$C785,BU$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BU$14-$C785-1),0)","v":0},{"$f":" BU785   -    IF(AND(BV$14>$C785,BV$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BV$14-$C785-1),0)","v":0},{"$f":" BV785   -    IF(AND(BW$14>$C785,BW$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BW$14-$C785-1),0)","v":0},{"$f":" BW785   -    IF(AND(BX$14>$C785,BX$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BX$14-$C785-1),0)","v":0},{"$f":" BX785   -    IF(AND(BY$14>$C785,BY$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BY$14-$C785-1),0)","v":0},{"$f":" BY785   -    IF(AND(BZ$14>$C785,BZ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,BZ$14-$C785-1),0)","v":0},{"$f":" BZ785   -    IF(AND(CA$14>$C785,CA$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CA$14-$C785-1),0)","v":0},{"$f":" CA785   -    IF(AND(CB$14>$C785,CB$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CB$14-$C785-1),0)","v":0},{"$f":" CB785   -    IF(AND(CC$14>$C785,CC$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CC$14-$C785-1),0)","v":0},{"$f":" CC785   -    IF(AND(CD$14>$C785,CD$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CD$14-$C785-1),0)","v":0},{"$f":" CD785   -    IF(AND(CE$14>$C785,CE$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CE$14-$C785-1),0)","v":0},{"$f":" CE785   -    IF(AND(CF$14>$C785,CF$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CF$14-$C785-1),0)","v":0},{"$f":" CF785   -    IF(AND(CG$14>$C785,CG$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CG$14-$C785-1),0)","v":0},{"$f":" CG785   -    IF(AND(CH$14>$C785,CH$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CH$14-$C785-1),0)","v":0},{"$f":" CH785   -    IF(AND(CI$14>$C785,CI$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CI$14-$C785-1),0)","v":0},{"$f":" CI785   -    IF(AND(CJ$14>$C785,CJ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CJ$14-$C785-1),0)","v":0},{"$f":" CJ785   -    IF(AND(CK$14>$C785,CK$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CK$14-$C785-1),0)","v":0},{"$f":" CK785   -    IF(AND(CL$14>$C785,CL$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CL$14-$C785-1),0)","v":0},{"$f":" CL785   -    IF(AND(CM$14>$C785,CM$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CM$14-$C785-1),0)","v":0},{"$f":" CM785   -    IF(AND(CN$14>$C785,CN$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CN$14-$C785-1),0)","v":0},{"$f":" CN785   -    IF(AND(CO$14>$C785,CO$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CO$14-$C785-1),0)","v":0},{"$f":" CO785   -    IF(AND(CP$14>$C785,CP$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CP$14-$C785-1),0)","v":0},{"$f":" CP785   -    IF(AND(CQ$14>$C785,CQ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CQ$14-$C785-1),0)","v":0},{"$f":" CQ785   -    IF(AND(CR$14>$C785,CR$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CR$14-$C785-1),0)","v":0},{"$f":" CR785   -    IF(AND(CS$14>$C785,CS$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CS$14-$C785-1),0)","v":0},{"$f":" CS785   -    IF(AND(CT$14>$C785,CT$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CT$14-$C785-1),0)","v":0},{"$f":" CT785   -    IF(AND(CU$14>$C785,CU$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CU$14-$C785-1),0)","v":0},{"$f":" CU785   -    IF(AND(CV$14>$C785,CV$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CV$14-$C785-1),0)","v":0},{"$f":" CV785   -    IF(AND(CW$14>$C785,CW$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CW$14-$C785-1),0)","v":0},{"$f":" CW785   -    IF(AND(CX$14>$C785,CX$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CX$14-$C785-1),0)","v":0},{"$f":" CX785   -    IF(AND(CY$14>$C785,CY$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CY$14-$C785-1),0)","v":0},{"$f":" CY785   -    IF(AND(CZ$14>$C785,CZ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,CZ$14-$C785-1),0)","v":0},{"$f":" CZ785   -    IF(AND(DA$14>$C785,DA$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DA$14-$C785-1),0)","v":0},{"$f":" DA785   -    IF(AND(DB$14>$C785,DB$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DB$14-$C785-1),0)","v":0},{"$f":" DB785   -    IF(AND(DC$14>$C785,DC$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DC$14-$C785-1),0)","v":0},{"$f":" DC785   -    IF(AND(DD$14>$C785,DD$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DD$14-$C785-1),0)","v":0},{"$f":" DD785   -    IF(AND(DE$14>$C785,DE$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DE$14-$C785-1),0)","v":0},{"$f":" DE785   -    IF(AND(DF$14>$C785,DF$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DF$14-$C785-1),0)","v":0},{"$f":" DF785   -    IF(AND(DG$14>$C785,DG$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DG$14-$C785-1),0)","v":0},{"$f":" DG785   -    IF(AND(DH$14>$C785,DH$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DH$14-$C785-1),0)","v":0},{"$f":" DH785   -    IF(AND(DI$14>$C785,DI$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DI$14-$C785-1),0)","v":0},{"$f":" DI785   -    IF(AND(DJ$14>$C785,DJ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DJ$14-$C785-1),0)","v":0},{"$f":" DJ785   -    IF(AND(DK$14>$C785,DK$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DK$14-$C785-1),0)","v":0},{"$f":" DK785   -    IF(AND(DL$14>$C785,DL$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DL$14-$C785-1),0)","v":0},{"$f":" DL785   -    IF(AND(DM$14>$C785,DM$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DM$14-$C785-1),0)","v":0},{"$f":" DM785   -    IF(AND(DN$14>$C785,DN$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DN$14-$C785-1),0)","v":0},{"$f":" DN785   -    IF(AND(DO$14>$C785,DO$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DO$14-$C785-1),0)","v":0},{"$f":" DO785   -    IF(AND(DP$14>$C785,DP$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DP$14-$C785-1),0)","v":0},{"$f":" DP785   -    IF(AND(DQ$14>$C785,DQ$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DQ$14-$C785-1),0)","v":0},{"$f":" DQ785   -    IF(AND(DR$14>$C785,DR$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DR$14-$C785-1),0)","v":0},{"$f":" DR785   -    IF(AND(DS$14>$C785,DS$14-$C785<$C$5),OFFSET(Input!$BJ785,0,DS$14-$C785-1),0)","v":0}]
[{"$f":"Calcs!A810","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E810),1,Calcs!E810)*Periods,0)","v":4},{"$f":"ROUND(MAX(B810,Input!Z810*Periods),0)","v":4},null,null,0,{"$f":" F810   -    IF(AND(G$14>$C810,G$14-$C810<$C$5),OFFSET(Input!$BJ810,0,G$14-$C810-1),0)","v":0},{"$f":" G810   -    IF(AND(H$14>$C810,H$14-$C810<$C$5),OFFSET(Input!$BJ810,0,H$14-$C810-1),0)","v":0},{"$f":" H810   -    IF(AND(I$14>$C810,I$14-$C810<$C$5),OFFSET(Input!$BJ810,0,I$14-$C810-1),0)","v":0},{"$f":" I810   -    IF(AND(J$14>$C810,J$14-$C810<$C$5),OFFSET(Input!$BJ810,0,J$14-$C810-1),0)","v":0},{"$f":" J810   -    IF(AND(K$14>$C810,K$14-$C810<$C$5),OFFSET(Input!$BJ810,0,K$14-$C810-1),0)","v":0},{"$f":" K810   -    IF(AND(L$14>$C810,L$14-$C810<$C$5),OFFSET(Input!$BJ810,0,L$14-$C810-1),0)","v":0},{"$f":" L810   -    IF(AND(M$14>$C810,M$14-$C810<$C$5),OFFSET(Input!$BJ810,0,M$14-$C810-1),0)","v":0},{"$f":" M810   -    IF(AND(N$14>$C810,N$14-$C810<$C$5),OFFSET(Input!$BJ810,0,N$14-$C810-1),0)","v":0},{"$f":" N810   -    IF(AND(O$14>$C810,O$14-$C810<$C$5),OFFSET(Input!$BJ810,0,O$14-$C810-1),0)","v":0},{"$f":" O810   -    IF(AND(P$14>$C810,P$14-$C810<$C$5),OFFSET(Input!$BJ810,0,P$14-$C810-1),0)","v":0},{"$f":" P810   -    IF(AND(Q$14>$C810,Q$14-$C810<$C$5),OFFSET(Input!$BJ810,0,Q$14-$C810-1),0)","v":0},{"$f":" Q810   -    IF(AND(R$14>$C810,R$14-$C810<$C$5),OFFSET(Input!$BJ810,0,R$14-$C810-1),0)","v":0},{"$f":" R810   -    IF(AND(S$14>$C810,S$14-$C810<$C$5),OFFSET(Input!$BJ810,0,S$14-$C810-1),0)","v":0},{"$f":" S810   -    IF(AND(T$14>$C810,T$14-$C810<$C$5),OFFSET(Input!$BJ810,0,T$14-$C810-1),0)","v":0},{"$f":" T810   -    IF(AND(U$14>$C810,U$14-$C810<$C$5),OFFSET(Input!$BJ810,0,U$14-$C810-1),0)","v":0},{"$f":" U810   -    IF(AND(V$14>$C810,V$14-$C810<$C$5),OFFSET(Input!$BJ810,0,V$14-$C810-1),0)","v":0},{"$f":" V810   -    IF(AND(W$14>$C810,W$14-$C810<$C$5),OFFSET(Input!$BJ810,0,W$14-$C810-1),0)","v":0},{"$f":" W810   -    IF(AND(X$14>$C810,X$14-$C810<$C$5),OFFSET(Input!$BJ810,0,X$14-$C810-1),0)","v":0},{"$f":" X810   -    IF(AND(Y$14>$C810,Y$14-$C810<$C$5),OFFSET(Input!$BJ810,0,Y$14-$C810-1),0)","v":0},{"$f":" Y810   -    IF(AND(Z$14>$C810,Z$14-$C810<$C$5),OFFSET(Input!$BJ810,0,Z$14-$C810-1),0)","v":0},{"$f":" Z810   -    IF(AND(AA$14>$C810,AA$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AA$14-$C810-1),0)","v":0},{"$f":" AA810   -    IF(AND(AB$14>$C810,AB$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AB$14-$C810-1),0)","v":0},{"$f":" AB810   -    IF(AND(AC$14>$C810,AC$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AC$14-$C810-1),0)","v":0},{"$f":" AC810   -    IF(AND(AD$14>$C810,AD$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AD$14-$C810-1),0)","v":0},{"$f":" AD810   -    IF(AND(AE$14>$C810,AE$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AE$14-$C810-1),0)","v":0},{"$f":" AE810   -    IF(AND(AF$14>$C810,AF$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AF$14-$C810-1),0)","v":0},{"$f":" AF810   -    IF(AND(AG$14>$C810,AG$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AG$14-$C810-1),0)","v":0},{"$f":" AG810   -    IF(AND(AH$14>$C810,AH$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AH$14-$C810-1),0)","v":0},{"$f":" AH810   -    IF(AND(AI$14>$C810,AI$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AI$14-$C810-1),0)","v":0},{"$f":" AI810   -    IF(AND(AJ$14>$C810,AJ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AJ$14-$C810-1),0)","v":0},{"$f":" AJ810   -    IF(AND(AK$14>$C810,AK$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AK$14-$C810-1),0)","v":0},{"$f":" AK810   -    IF(AND(AL$14>$C810,AL$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AL$14-$C810-1),0)","v":0},{"$f":" AL810   -    IF(AND(AM$14>$C810,AM$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AM$14-$C810-1),0)","v":0},{"$f":" AM810   -    IF(AND(AN$14>$C810,AN$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AN$14-$C810-1),0)","v":0},{"$f":" AN810   -    IF(AND(AO$14>$C810,AO$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AO$14-$C810-1),0)","v":0},{"$f":" AO810   -    IF(AND(AP$14>$C810,AP$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AP$14-$C810-1),0)","v":0},{"$f":" AP810   -    IF(AND(AQ$14>$C810,AQ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AQ$14-$C810-1),0)","v":0},{"$f":" AQ810   -    IF(AND(AR$14>$C810,AR$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AR$14-$C810-1),0)","v":0},{"$f":" AR810   -    IF(AND(AS$14>$C810,AS$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AS$14-$C810-1),0)","v":0},{"$f":" AS810   -    IF(AND(AT$14>$C810,AT$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AT$14-$C810-1),0)","v":0},{"$f":" AT810   -    IF(AND(AU$14>$C810,AU$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AU$14-$C810-1),0)","v":0},{"$f":" AU810   -    IF(AND(AV$14>$C810,AV$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AV$14-$C810-1),0)","v":0},{"$f":" AV810   -    IF(AND(AW$14>$C810,AW$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AW$14-$C810-1),0)","v":0},{"$f":" AW810   -    IF(AND(AX$14>$C810,AX$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AX$14-$C810-1),0)","v":0},{"$f":" AX810   -    IF(AND(AY$14>$C810,AY$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AY$14-$C810-1),0)","v":0},{"$f":" AY810   -    IF(AND(AZ$14>$C810,AZ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,AZ$14-$C810-1),0)","v":0},{"$f":" AZ810   -    IF(AND(BA$14>$C810,BA$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BA$14-$C810-1),0)","v":0},{"$f":" BA810   -    IF(AND(BB$14>$C810,BB$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BB$14-$C810-1),0)","v":0},{"$f":" BB810   -    IF(AND(BC$14>$C810,BC$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BC$14-$C810-1),0)","v":0},{"$f":" BC810   -    IF(AND(BD$14>$C810,BD$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BD$14-$C810-1),0)","v":0},{"$f":" BD810   -    IF(AND(BE$14>$C810,BE$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BE$14-$C810-1),0)","v":0},{"$f":" BE810   -    IF(AND(BF$14>$C810,BF$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BF$14-$C810-1),0)","v":0},{"$f":" BF810   -    IF(AND(BG$14>$C810,BG$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BG$14-$C810-1),0)","v":0},{"$f":" BG810   -    IF(AND(BH$14>$C810,BH$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BH$14-$C810-1),0)","v":0},{"$f":" BH810   -    IF(AND(BI$14>$C810,BI$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BI$14-$C810-1),0)","v":0},{"$f":" BI810   -    IF(AND(BJ$14>$C810,BJ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BJ$14-$C810-1),0)","v":0},{"$f":" BJ810   -    IF(AND(BK$14>$C810,BK$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BK$14-$C810-1),0)","v":0},{"$f":" BK810   -    IF(AND(BL$14>$C810,BL$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BL$14-$C810-1),0)","v":0},{"$f":" BL810   -    IF(AND(BM$14>$C810,BM$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BM$14-$C810-1),0)","v":0},{"$f":" BM810   -    IF(AND(BN$14>$C810,BN$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BN$14-$C810-1),0)","v":0},{"$f":" BN810   -    IF(AND(BO$14>$C810,BO$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BO$14-$C810-1),0)","v":0},{"$f":" BO810   -    IF(AND(BP$14>$C810,BP$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BP$14-$C810-1),0)","v":0},{"$f":" BP810   -    IF(AND(BQ$14>$C810,BQ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BQ$14-$C810-1),0)","v":0},{"$f":" BQ810   -    IF(AND(BR$14>$C810,BR$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BR$14-$C810-1),0)","v":0},{"$f":" BR810   -    IF(AND(BS$14>$C810,BS$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BS$14-$C810-1),0)","v":0},{"$f":" BS810   -    IF(AND(BT$14>$C810,BT$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BT$14-$C810-1),0)","v":0},{"$f":" BT810   -    IF(AND(BU$14>$C810,BU$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BU$14-$C810-1),0)","v":0},{"$f":" BU810   -    IF(AND(BV$14>$C810,BV$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BV$14-$C810-1),0)","v":0},{"$f":" BV810   -    IF(AND(BW$14>$C810,BW$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BW$14-$C810-1),0)","v":0},{"$f":" BW810   -    IF(AND(BX$14>$C810,BX$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BX$14-$C810-1),0)","v":0},{"$f":" BX810   -    IF(AND(BY$14>$C810,BY$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BY$14-$C810-1),0)","v":0},{"$f":" BY810   -    IF(AND(BZ$14>$C810,BZ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,BZ$14-$C810-1),0)","v":0},{"$f":" BZ810   -    IF(AND(CA$14>$C810,CA$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CA$14-$C810-1),0)","v":0},{"$f":" CA810   -    IF(AND(CB$14>$C810,CB$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CB$14-$C810-1),0)","v":0},{"$f":" CB810   -    IF(AND(CC$14>$C810,CC$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CC$14-$C810-1),0)","v":0},{"$f":" CC810   -    IF(AND(CD$14>$C810,CD$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CD$14-$C810-1),0)","v":0},{"$f":" CD810   -    IF(AND(CE$14>$C810,CE$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CE$14-$C810-1),0)","v":0},{"$f":" CE810   -    IF(AND(CF$14>$C810,CF$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CF$14-$C810-1),0)","v":0},{"$f":" CF810   -    IF(AND(CG$14>$C810,CG$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CG$14-$C810-1),0)","v":0},{"$f":" CG810   -    IF(AND(CH$14>$C810,CH$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CH$14-$C810-1),0)","v":0},{"$f":" CH810   -    IF(AND(CI$14>$C810,CI$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CI$14-$C810-1),0)","v":0},{"$f":" CI810   -    IF(AND(CJ$14>$C810,CJ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CJ$14-$C810-1),0)","v":0},{"$f":" CJ810   -    IF(AND(CK$14>$C810,CK$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CK$14-$C810-1),0)","v":0},{"$f":" CK810   -    IF(AND(CL$14>$C810,CL$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CL$14-$C810-1),0)","v":0},{"$f":" CL810   -    IF(AND(CM$14>$C810,CM$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CM$14-$C810-1),0)","v":0},{"$f":" CM810   -    IF(AND(CN$14>$C810,CN$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CN$14-$C810-1),0)","v":0},{"$f":" CN810   -    IF(AND(CO$14>$C810,CO$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CO$14-$C810-1),0)","v":0},{"$f":" CO810   -    IF(AND(CP$14>$C810,CP$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CP$14-$C810-1),0)","v":0},{"$f":" CP810   -    IF(AND(CQ$14>$C810,CQ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CQ$14-$C810-1),0)","v":0},{"$f":" CQ810   -    IF(AND(CR$14>$C810,CR$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CR$14-$C810-1),0)","v":0},{"$f":" CR810   -    IF(AND(CS$14>$C810,CS$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CS$14-$C810-1),0)","v":0},{"$f":" CS810   -    IF(AND(CT$14>$C810,CT$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CT$14-$C810-1),0)","v":0},{"$f":" CT810   -    IF(AND(CU$14>$C810,CU$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CU$14-$C810-1),0)","v":0},{"$f":" CU810   -    IF(AND(CV$14>$C810,CV$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CV$14-$C810-1),0)","v":0},{"$f":" CV810   -    IF(AND(CW$14>$C810,CW$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CW$14-$C810-1),0)","v":0},{"$f":" CW810   -    IF(AND(CX$14>$C810,CX$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CX$14-$C810-1),0)","v":0},{"$f":" CX810   -    IF(AND(CY$14>$C810,CY$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CY$14-$C810-1),0)","v":0},{"$f":" CY810   -    IF(AND(CZ$14>$C810,CZ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,CZ$14-$C810-1),0)","v":0},{"$f":" CZ810   -    IF(AND(DA$14>$C810,DA$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DA$14-$C810-1),0)","v":0},{"$f":" DA810   -    IF(AND(DB$14>$C810,DB$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DB$14-$C810-1),0)","v":0},{"$f":" DB810   -    IF(AND(DC$14>$C810,DC$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DC$14-$C810-1),0)","v":0},{"$f":" DC810   -    IF(AND(DD$14>$C810,DD$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DD$14-$C810-1),0)","v":0},{"$f":" DD810   -    IF(AND(DE$14>$C810,DE$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DE$14-$C810-1),0)","v":0},{"$f":" DE810   -    IF(AND(DF$14>$C810,DF$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DF$14-$C810-1),0)","v":0},{"$f":" DF810   -    IF(AND(DG$14>$C810,DG$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DG$14-$C810-1),0)","v":0},{"$f":" DG810   -    IF(AND(DH$14>$C810,DH$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DH$14-$C810-1),0)","v":0},{"$f":" DH810   -    IF(AND(DI$14>$C810,DI$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DI$14-$C810-1),0)","v":0},{"$f":" DI810   -    IF(AND(DJ$14>$C810,DJ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DJ$14-$C810-1),0)","v":0},{"$f":" DJ810   -    IF(AND(DK$14>$C810,DK$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DK$14-$C810-1),0)","v":0},{"$f":" DK810   -    IF(AND(DL$14>$C810,DL$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DL$14-$C810-1),0)","v":0},{"$f":" DL810   -    IF(AND(DM$14>$C810,DM$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DM$14-$C810-1),0)","v":0},{"$f":" DM810   -    IF(AND(DN$14>$C810,DN$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DN$14-$C810-1),0)","v":0},{"$f":" DN810   -    IF(AND(DO$14>$C810,DO$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DO$14-$C810-1),0)","v":0},{"$f":" DO810   -    IF(AND(DP$14>$C810,DP$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DP$14-$C810-1),0)","v":0},{"$f":" DP810   -    IF(AND(DQ$14>$C810,DQ$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DQ$14-$C810-1),0)","v":0},{"$f":" DQ810   -    IF(AND(DR$14>$C810,DR$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DR$14-$C810-1),0)","v":0},{"$f":" DR810   -    IF(AND(DS$14>$C810,DS$14-$C810<$C$5),OFFSET(Input!$BJ810,0,DS$14-$C810-1),0)","v":0}]
[{"$f":"Calcs!A811","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E811),1,Calcs!E811)*Periods,0)","v":4},{"$f":"ROUND(MAX(B811,Input!Z811*Periods),0)","v":4},null,null,0,{"$f":" F811   -    IF(AND(G$14>$C811,G$14-$C811<$C$5),OFFSET(Input!$BJ811,0,G$14-$C811-1),0)","v":0},{"$f":" G811   -    IF(AND(H$14>$C811,H$14-$C811<$C$5),OFFSET(Input!$BJ811,0,H$14-$C811-1),0)","v":0},{"$f":" H811   -    IF(AND(I$14>$C811,I$14-$C811<$C$5),OFFSET(Input!$BJ811,0,I$14-$C811-1),0)","v":0},{"$f":" I811   -    IF(AND(J$14>$C811,J$14-$C811<$C$5),OFFSET(Input!$BJ811,0,J$14-$C811-1),0)","v":0},{"$f":" J811   -    IF(AND(K$14>$C811,K$14-$C811<$C$5),OFFSET(Input!$BJ811,0,K$14-$C811-1),0)","v":0},{"$f":" K811   -    IF(AND(L$14>$C811,L$14-$C811<$C$5),OFFSET(Input!$BJ811,0,L$14-$C811-1),0)","v":0},{"$f":" L811   -    IF(AND(M$14>$C811,M$14-$C811<$C$5),OFFSET(Input!$BJ811,0,M$14-$C811-1),0)","v":0},{"$f":" M811   -    IF(AND(N$14>$C811,N$14-$C811<$C$5),OFFSET(Input!$BJ811,0,N$14-$C811-1),0)","v":0},{"$f":" N811   -    IF(AND(O$14>$C811,O$14-$C811<$C$5),OFFSET(Input!$BJ811,0,O$14-$C811-1),0)","v":0},{"$f":" O811   -    IF(AND(P$14>$C811,P$14-$C811<$C$5),OFFSET(Input!$BJ811,0,P$14-$C811-1),0)","v":0},{"$f":" P811   -    IF(AND(Q$14>$C811,Q$14-$C811<$C$5),OFFSET(Input!$BJ811,0,Q$14-$C811-1),0)","v":0},{"$f":" Q811   -    IF(AND(R$14>$C811,R$14-$C811<$C$5),OFFSET(Input!$BJ811,0,R$14-$C811-1),0)","v":0},{"$f":" R811   -    IF(AND(S$14>$C811,S$14-$C811<$C$5),OFFSET(Input!$BJ811,0,S$14-$C811-1),0)","v":0},{"$f":" S811   -    IF(AND(T$14>$C811,T$14-$C811<$C$5),OFFSET(Input!$BJ811,0,T$14-$C811-1),0)","v":0},{"$f":" T811   -    IF(AND(U$14>$C811,U$14-$C811<$C$5),OFFSET(Input!$BJ811,0,U$14-$C811-1),0)","v":0},{"$f":" U811   -    IF(AND(V$14>$C811,V$14-$C811<$C$5),OFFSET(Input!$BJ811,0,V$14-$C811-1),0)","v":0},{"$f":" V811   -    IF(AND(W$14>$C811,W$14-$C811<$C$5),OFFSET(Input!$BJ811,0,W$14-$C811-1),0)","v":0},{"$f":" W811   -    IF(AND(X$14>$C811,X$14-$C811<$C$5),OFFSET(Input!$BJ811,0,X$14-$C811-1),0)","v":0},{"$f":" X811   -    IF(AND(Y$14>$C811,Y$14-$C811<$C$5),OFFSET(Input!$BJ811,0,Y$14-$C811-1),0)","v":0},{"$f":" Y811   -    IF(AND(Z$14>$C811,Z$14-$C811<$C$5),OFFSET(Input!$BJ811,0,Z$14-$C811-1),0)","v":0},{"$f":" Z811   -    IF(AND(AA$14>$C811,AA$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AA$14-$C811-1),0)","v":0},{"$f":" AA811   -    IF(AND(AB$14>$C811,AB$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AB$14-$C811-1),0)","v":0},{"$f":" AB811   -    IF(AND(AC$14>$C811,AC$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AC$14-$C811-1),0)","v":0},{"$f":" AC811   -    IF(AND(AD$14>$C811,AD$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AD$14-$C811-1),0)","v":0},{"$f":" AD811   -    IF(AND(AE$14>$C811,AE$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AE$14-$C811-1),0)","v":0},{"$f":" AE811   -    IF(AND(AF$14>$C811,AF$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AF$14-$C811-1),0)","v":0},{"$f":" AF811   -    IF(AND(AG$14>$C811,AG$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AG$14-$C811-1),0)","v":0},{"$f":" AG811   -    IF(AND(AH$14>$C811,AH$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AH$14-$C811-1),0)","v":0},{"$f":" AH811   -    IF(AND(AI$14>$C811,AI$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AI$14-$C811-1),0)","v":0},{"$f":" AI811   -    IF(AND(AJ$14>$C811,AJ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AJ$14-$C811-1),0)","v":0},{"$f":" AJ811   -    IF(AND(AK$14>$C811,AK$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AK$14-$C811-1),0)","v":0},{"$f":" AK811   -    IF(AND(AL$14>$C811,AL$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AL$14-$C811-1),0)","v":0},{"$f":" AL811   -    IF(AND(AM$14>$C811,AM$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AM$14-$C811-1),0)","v":0},{"$f":" AM811   -    IF(AND(AN$14>$C811,AN$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AN$14-$C811-1),0)","v":0},{"$f":" AN811   -    IF(AND(AO$14>$C811,AO$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AO$14-$C811-1),0)","v":0},{"$f":" AO811   -    IF(AND(AP$14>$C811,AP$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AP$14-$C811-1),0)","v":0},{"$f":" AP811   -    IF(AND(AQ$14>$C811,AQ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AQ$14-$C811-1),0)","v":0},{"$f":" AQ811   -    IF(AND(AR$14>$C811,AR$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AR$14-$C811-1),0)","v":0},{"$f":" AR811   -    IF(AND(AS$14>$C811,AS$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AS$14-$C811-1),0)","v":0},{"$f":" AS811   -    IF(AND(AT$14>$C811,AT$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AT$14-$C811-1),0)","v":0},{"$f":" AT811   -    IF(AND(AU$14>$C811,AU$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AU$14-$C811-1),0)","v":0},{"$f":" AU811   -    IF(AND(AV$14>$C811,AV$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AV$14-$C811-1),0)","v":0},{"$f":" AV811   -    IF(AND(AW$14>$C811,AW$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AW$14-$C811-1),0)","v":0},{"$f":" AW811   -    IF(AND(AX$14>$C811,AX$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AX$14-$C811-1),0)","v":0},{"$f":" AX811   -    IF(AND(AY$14>$C811,AY$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AY$14-$C811-1),0)","v":0},{"$f":" AY811   -    IF(AND(AZ$14>$C811,AZ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,AZ$14-$C811-1),0)","v":0},{"$f":" AZ811   -    IF(AND(BA$14>$C811,BA$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BA$14-$C811-1),0)","v":0},{"$f":" BA811   -    IF(AND(BB$14>$C811,BB$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BB$14-$C811-1),0)","v":0},{"$f":" BB811   -    IF(AND(BC$14>$C811,BC$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BC$14-$C811-1),0)","v":0},{"$f":" BC811   -    IF(AND(BD$14>$C811,BD$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BD$14-$C811-1),0)","v":0},{"$f":" BD811   -    IF(AND(BE$14>$C811,BE$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BE$14-$C811-1),0)","v":0},{"$f":" BE811   -    IF(AND(BF$14>$C811,BF$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BF$14-$C811-1),0)","v":0},{"$f":" BF811   -    IF(AND(BG$14>$C811,BG$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BG$14-$C811-1),0)","v":0},{"$f":" BG811   -    IF(AND(BH$14>$C811,BH$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BH$14-$C811-1),0)","v":0},{"$f":" BH811   -    IF(AND(BI$14>$C811,BI$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BI$14-$C811-1),0)","v":0},{"$f":" BI811   -    IF(AND(BJ$14>$C811,BJ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BJ$14-$C811-1),0)","v":0},{"$f":" BJ811   -    IF(AND(BK$14>$C811,BK$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BK$14-$C811-1),0)","v":0},{"$f":" BK811   -    IF(AND(BL$14>$C811,BL$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BL$14-$C811-1),0)","v":0},{"$f":" BL811   -    IF(AND(BM$14>$C811,BM$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BM$14-$C811-1),0)","v":0},{"$f":" BM811   -    IF(AND(BN$14>$C811,BN$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BN$14-$C811-1),0)","v":0},{"$f":" BN811   -    IF(AND(BO$14>$C811,BO$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BO$14-$C811-1),0)","v":0},{"$f":" BO811   -    IF(AND(BP$14>$C811,BP$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BP$14-$C811-1),0)","v":0},{"$f":" BP811   -    IF(AND(BQ$14>$C811,BQ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BQ$14-$C811-1),0)","v":0},{"$f":" BQ811   -    IF(AND(BR$14>$C811,BR$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BR$14-$C811-1),0)","v":0},{"$f":" BR811   -    IF(AND(BS$14>$C811,BS$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BS$14-$C811-1),0)","v":0},{"$f":" BS811   -    IF(AND(BT$14>$C811,BT$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BT$14-$C811-1),0)","v":0},{"$f":" BT811   -    IF(AND(BU$14>$C811,BU$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BU$14-$C811-1),0)","v":0},{"$f":" BU811   -    IF(AND(BV$14>$C811,BV$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BV$14-$C811-1),0)","v":0},{"$f":" BV811   -    IF(AND(BW$14>$C811,BW$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BW$14-$C811-1),0)","v":0},{"$f":" BW811   -    IF(AND(BX$14>$C811,BX$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BX$14-$C811-1),0)","v":0},{"$f":" BX811   -    IF(AND(BY$14>$C811,BY$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BY$14-$C811-1),0)","v":0},{"$f":" BY811   -    IF(AND(BZ$14>$C811,BZ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,BZ$14-$C811-1),0)","v":0},{"$f":" BZ811   -    IF(AND(CA$14>$C811,CA$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CA$14-$C811-1),0)","v":0},{"$f":" CA811   -    IF(AND(CB$14>$C811,CB$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CB$14-$C811-1),0)","v":0},{"$f":" CB811   -    IF(AND(CC$14>$C811,CC$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CC$14-$C811-1),0)","v":0},{"$f":" CC811   -    IF(AND(CD$14>$C811,CD$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CD$14-$C811-1),0)","v":0},{"$f":" CD811   -    IF(AND(CE$14>$C811,CE$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CE$14-$C811-1),0)","v":0},{"$f":" CE811   -    IF(AND(CF$14>$C811,CF$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CF$14-$C811-1),0)","v":0},{"$f":" CF811   -    IF(AND(CG$14>$C811,CG$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CG$14-$C811-1),0)","v":0},{"$f":" CG811   -    IF(AND(CH$14>$C811,CH$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CH$14-$C811-1),0)","v":0},{"$f":" CH811   -    IF(AND(CI$14>$C811,CI$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CI$14-$C811-1),0)","v":0},{"$f":" CI811   -    IF(AND(CJ$14>$C811,CJ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CJ$14-$C811-1),0)","v":0},{"$f":" CJ811   -    IF(AND(CK$14>$C811,CK$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CK$14-$C811-1),0)","v":0},{"$f":" CK811   -    IF(AND(CL$14>$C811,CL$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CL$14-$C811-1),0)","v":0},{"$f":" CL811   -    IF(AND(CM$14>$C811,CM$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CM$14-$C811-1),0)","v":0},{"$f":" CM811   -    IF(AND(CN$14>$C811,CN$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CN$14-$C811-1),0)","v":0},{"$f":" CN811   -    IF(AND(CO$14>$C811,CO$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CO$14-$C811-1),0)","v":0},{"$f":" CO811   -    IF(AND(CP$14>$C811,CP$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CP$14-$C811-1),0)","v":0},{"$f":" CP811   -    IF(AND(CQ$14>$C811,CQ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CQ$14-$C811-1),0)","v":0},{"$f":" CQ811   -    IF(AND(CR$14>$C811,CR$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CR$14-$C811-1),0)","v":0},{"$f":" CR811   -    IF(AND(CS$14>$C811,CS$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CS$14-$C811-1),0)","v":0},{"$f":" CS811   -    IF(AND(CT$14>$C811,CT$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CT$14-$C811-1),0)","v":0},{"$f":" CT811   -    IF(AND(CU$14>$C811,CU$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CU$14-$C811-1),0)","v":0},{"$f":" CU811   -    IF(AND(CV$14>$C811,CV$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CV$14-$C811-1),0)","v":0},{"$f":" CV811   -    IF(AND(CW$14>$C811,CW$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CW$14-$C811-1),0)","v":0},{"$f":" CW811   -    IF(AND(CX$14>$C811,CX$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CX$14-$C811-1),0)","v":0},{"$f":" CX811   -    IF(AND(CY$14>$C811,CY$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CY$14-$C811-1),0)","v":0},{"$f":" CY811   -    IF(AND(CZ$14>$C811,CZ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,CZ$14-$C811-1),0)","v":0},{"$f":" CZ811   -    IF(AND(DA$14>$C811,DA$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DA$14-$C811-1),0)","v":0},{"$f":" DA811   -    IF(AND(DB$14>$C811,DB$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DB$14-$C811-1),0)","v":0},{"$f":" DB811   -    IF(AND(DC$14>$C811,DC$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DC$14-$C811-1),0)","v":0},{"$f":" DC811   -    IF(AND(DD$14>$C811,DD$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DD$14-$C811-1),0)","v":0},{"$f":" DD811   -    IF(AND(DE$14>$C811,DE$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DE$14-$C811-1),0)","v":0},{"$f":" DE811   -    IF(AND(DF$14>$C811,DF$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DF$14-$C811-1),0)","v":0},{"$f":" DF811   -    IF(AND(DG$14>$C811,DG$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DG$14-$C811-1),0)","v":0},{"$f":" DG811   -    IF(AND(DH$14>$C811,DH$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DH$14-$C811-1),0)","v":0},{"$f":" DH811   -    IF(AND(DI$14>$C811,DI$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DI$14-$C811-1),0)","v":0},{"$f":" DI811   -    IF(AND(DJ$14>$C811,DJ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DJ$14-$C811-1),0)","v":0},{"$f":" DJ811   -    IF(AND(DK$14>$C811,DK$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DK$14-$C811-1),0)","v":0},{"$f":" DK811   -    IF(AND(DL$14>$C811,DL$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DL$14-$C811-1),0)","v":0},{"$f":" DL811   -    IF(AND(DM$14>$C811,DM$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DM$14-$C811-1),0)","v":0},{"$f":" DM811   -    IF(AND(DN$14>$C811,DN$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DN$14-$C811-1),0)","v":0},{"$f":" DN811   -    IF(AND(DO$14>$C811,DO$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DO$14-$C811-1),0)","v":0},{"$f":" DO811   -    IF(AND(DP$14>$C811,DP$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DP$14-$C811-1),0)","v":0},{"$f":" DP811   -    IF(AND(DQ$14>$C811,DQ$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DQ$14-$C811-1),0)","v":0},{"$f":" DQ811   -    IF(AND(DR$14>$C811,DR$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DR$14-$C811-1),0)","v":0},{"$f":" DR811   -    IF(AND(DS$14>$C811,DS$14-$C811<$C$5),OFFSET(Input!$BJ811,0,DS$14-$C811-1),0)","v":0}]
[{"$f":"Calcs!A812","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E812),1,Calcs!E812)*Periods,0)","v":4},{"$f":"ROUND(MAX(B812,Input!Z812*Periods),0)","v":4},null,null,0,{"$f":" F812   -    IF(AND(G$14>$C812,G$14-$C812<$C$5),OFFSET(Input!$BJ812,0,G$14-$C812-1),0)","v":0},{"$f":" G812   -    IF(AND(H$14>$C812,H$14-$C812<$C$5),OFFSET(Input!$BJ812,0,H$14-$C812-1),0)","v":0},{"$f":" H812   -    IF(AND(I$14>$C812,I$14-$C812<$C$5),OFFSET(Input!$BJ812,0,I$14-$C812-1),0)","v":0},{"$f":" I812   -    IF(AND(J$14>$C812,J$14-$C812<$C$5),OFFSET(Input!$BJ812,0,J$14-$C812-1),0)","v":0},{"$f":" J812   -    IF(AND(K$14>$C812,K$14-$C812<$C$5),OFFSET(Input!$BJ812,0,K$14-$C812-1),0)","v":0},{"$f":" K812   -    IF(AND(L$14>$C812,L$14-$C812<$C$5),OFFSET(Input!$BJ812,0,L$14-$C812-1),0)","v":0},{"$f":" L812   -    IF(AND(M$14>$C812,M$14-$C812<$C$5),OFFSET(Input!$BJ812,0,M$14-$C812-1),0)","v":0},{"$f":" M812   -    IF(AND(N$14>$C812,N$14-$C812<$C$5),OFFSET(Input!$BJ812,0,N$14-$C812-1),0)","v":0},{"$f":" N812   -    IF(AND(O$14>$C812,O$14-$C812<$C$5),OFFSET(Input!$BJ812,0,O$14-$C812-1),0)","v":0},{"$f":" O812   -    IF(AND(P$14>$C812,P$14-$C812<$C$5),OFFSET(Input!$BJ812,0,P$14-$C812-1),0)","v":0},{"$f":" P812   -    IF(AND(Q$14>$C812,Q$14-$C812<$C$5),OFFSET(Input!$BJ812,0,Q$14-$C812-1),0)","v":0},{"$f":" Q812   -    IF(AND(R$14>$C812,R$14-$C812<$C$5),OFFSET(Input!$BJ812,0,R$14-$C812-1),0)","v":0},{"$f":" R812   -    IF(AND(S$14>$C812,S$14-$C812<$C$5),OFFSET(Input!$BJ812,0,S$14-$C812-1),0)","v":0},{"$f":" S812   -    IF(AND(T$14>$C812,T$14-$C812<$C$5),OFFSET(Input!$BJ812,0,T$14-$C812-1),0)","v":0},{"$f":" T812   -    IF(AND(U$14>$C812,U$14-$C812<$C$5),OFFSET(Input!$BJ812,0,U$14-$C812-1),0)","v":0},{"$f":" U812   -    IF(AND(V$14>$C812,V$14-$C812<$C$5),OFFSET(Input!$BJ812,0,V$14-$C812-1),0)","v":0},{"$f":" V812   -    IF(AND(W$14>$C812,W$14-$C812<$C$5),OFFSET(Input!$BJ812,0,W$14-$C812-1),0)","v":0},{"$f":" W812   -    IF(AND(X$14>$C812,X$14-$C812<$C$5),OFFSET(Input!$BJ812,0,X$14-$C812-1),0)","v":0},{"$f":" X812   -    IF(AND(Y$14>$C812,Y$14-$C812<$C$5),OFFSET(Input!$BJ812,0,Y$14-$C812-1),0)","v":0},{"$f":" Y812   -    IF(AND(Z$14>$C812,Z$14-$C812<$C$5),OFFSET(Input!$BJ812,0,Z$14-$C812-1),0)","v":0},{"$f":" Z812   -    IF(AND(AA$14>$C812,AA$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AA$14-$C812-1),0)","v":0},{"$f":" AA812   -    IF(AND(AB$14>$C812,AB$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AB$14-$C812-1),0)","v":0},{"$f":" AB812   -    IF(AND(AC$14>$C812,AC$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AC$14-$C812-1),0)","v":0},{"$f":" AC812   -    IF(AND(AD$14>$C812,AD$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AD$14-$C812-1),0)","v":0},{"$f":" AD812   -    IF(AND(AE$14>$C812,AE$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AE$14-$C812-1),0)","v":0},{"$f":" AE812   -    IF(AND(AF$14>$C812,AF$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AF$14-$C812-1),0)","v":0},{"$f":" AF812   -    IF(AND(AG$14>$C812,AG$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AG$14-$C812-1),0)","v":0},{"$f":" AG812   -    IF(AND(AH$14>$C812,AH$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AH$14-$C812-1),0)","v":0},{"$f":" AH812   -    IF(AND(AI$14>$C812,AI$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AI$14-$C812-1),0)","v":0},{"$f":" AI812   -    IF(AND(AJ$14>$C812,AJ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AJ$14-$C812-1),0)","v":0},{"$f":" AJ812   -    IF(AND(AK$14>$C812,AK$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AK$14-$C812-1),0)","v":0},{"$f":" AK812   -    IF(AND(AL$14>$C812,AL$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AL$14-$C812-1),0)","v":0},{"$f":" AL812   -    IF(AND(AM$14>$C812,AM$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AM$14-$C812-1),0)","v":0},{"$f":" AM812   -    IF(AND(AN$14>$C812,AN$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AN$14-$C812-1),0)","v":0},{"$f":" AN812   -    IF(AND(AO$14>$C812,AO$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AO$14-$C812-1),0)","v":0},{"$f":" AO812   -    IF(AND(AP$14>$C812,AP$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AP$14-$C812-1),0)","v":0},{"$f":" AP812   -    IF(AND(AQ$14>$C812,AQ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AQ$14-$C812-1),0)","v":0},{"$f":" AQ812   -    IF(AND(AR$14>$C812,AR$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AR$14-$C812-1),0)","v":0},{"$f":" AR812   -    IF(AND(AS$14>$C812,AS$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AS$14-$C812-1),0)","v":0},{"$f":" AS812   -    IF(AND(AT$14>$C812,AT$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AT$14-$C812-1),0)","v":0},{"$f":" AT812   -    IF(AND(AU$14>$C812,AU$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AU$14-$C812-1),0)","v":0},{"$f":" AU812   -    IF(AND(AV$14>$C812,AV$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AV$14-$C812-1),0)","v":0},{"$f":" AV812   -    IF(AND(AW$14>$C812,AW$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AW$14-$C812-1),0)","v":0},{"$f":" AW812   -    IF(AND(AX$14>$C812,AX$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AX$14-$C812-1),0)","v":0},{"$f":" AX812   -    IF(AND(AY$14>$C812,AY$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AY$14-$C812-1),0)","v":0},{"$f":" AY812   -    IF(AND(AZ$14>$C812,AZ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,AZ$14-$C812-1),0)","v":0},{"$f":" AZ812   -    IF(AND(BA$14>$C812,BA$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BA$14-$C812-1),0)","v":0},{"$f":" BA812   -    IF(AND(BB$14>$C812,BB$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BB$14-$C812-1),0)","v":0},{"$f":" BB812   -    IF(AND(BC$14>$C812,BC$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BC$14-$C812-1),0)","v":0},{"$f":" BC812   -    IF(AND(BD$14>$C812,BD$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BD$14-$C812-1),0)","v":0},{"$f":" BD812   -    IF(AND(BE$14>$C812,BE$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BE$14-$C812-1),0)","v":0},{"$f":" BE812   -    IF(AND(BF$14>$C812,BF$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BF$14-$C812-1),0)","v":0},{"$f":" BF812   -    IF(AND(BG$14>$C812,BG$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BG$14-$C812-1),0)","v":0},{"$f":" BG812   -    IF(AND(BH$14>$C812,BH$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BH$14-$C812-1),0)","v":0},{"$f":" BH812   -    IF(AND(BI$14>$C812,BI$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BI$14-$C812-1),0)","v":0},{"$f":" BI812   -    IF(AND(BJ$14>$C812,BJ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BJ$14-$C812-1),0)","v":0},{"$f":" BJ812   -    IF(AND(BK$14>$C812,BK$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BK$14-$C812-1),0)","v":0},{"$f":" BK812   -    IF(AND(BL$14>$C812,BL$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BL$14-$C812-1),0)","v":0},{"$f":" BL812   -    IF(AND(BM$14>$C812,BM$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BM$14-$C812-1),0)","v":0},{"$f":" BM812   -    IF(AND(BN$14>$C812,BN$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BN$14-$C812-1),0)","v":0},{"$f":" BN812   -    IF(AND(BO$14>$C812,BO$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BO$14-$C812-1),0)","v":0},{"$f":" BO812   -    IF(AND(BP$14>$C812,BP$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BP$14-$C812-1),0)","v":0},{"$f":" BP812   -    IF(AND(BQ$14>$C812,BQ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BQ$14-$C812-1),0)","v":0},{"$f":" BQ812   -    IF(AND(BR$14>$C812,BR$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BR$14-$C812-1),0)","v":0},{"$f":" BR812   -    IF(AND(BS$14>$C812,BS$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BS$14-$C812-1),0)","v":0},{"$f":" BS812   -    IF(AND(BT$14>$C812,BT$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BT$14-$C812-1),0)","v":0},{"$f":" BT812   -    IF(AND(BU$14>$C812,BU$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BU$14-$C812-1),0)","v":0},{"$f":" BU812   -    IF(AND(BV$14>$C812,BV$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BV$14-$C812-1),0)","v":0},{"$f":" BV812   -    IF(AND(BW$14>$C812,BW$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BW$14-$C812-1),0)","v":0},{"$f":" BW812   -    IF(AND(BX$14>$C812,BX$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BX$14-$C812-1),0)","v":0},{"$f":" BX812   -    IF(AND(BY$14>$C812,BY$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BY$14-$C812-1),0)","v":0},{"$f":" BY812   -    IF(AND(BZ$14>$C812,BZ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,BZ$14-$C812-1),0)","v":0},{"$f":" BZ812   -    IF(AND(CA$14>$C812,CA$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CA$14-$C812-1),0)","v":0},{"$f":" CA812   -    IF(AND(CB$14>$C812,CB$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CB$14-$C812-1),0)","v":0},{"$f":" CB812   -    IF(AND(CC$14>$C812,CC$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CC$14-$C812-1),0)","v":0},{"$f":" CC812   -    IF(AND(CD$14>$C812,CD$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CD$14-$C812-1),0)","v":0},{"$f":" CD812   -    IF(AND(CE$14>$C812,CE$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CE$14-$C812-1),0)","v":0},{"$f":" CE812   -    IF(AND(CF$14>$C812,CF$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CF$14-$C812-1),0)","v":0},{"$f":" CF812   -    IF(AND(CG$14>$C812,CG$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CG$14-$C812-1),0)","v":0},{"$f":" CG812   -    IF(AND(CH$14>$C812,CH$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CH$14-$C812-1),0)","v":0},{"$f":" CH812   -    IF(AND(CI$14>$C812,CI$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CI$14-$C812-1),0)","v":0},{"$f":" CI812   -    IF(AND(CJ$14>$C812,CJ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CJ$14-$C812-1),0)","v":0},{"$f":" CJ812   -    IF(AND(CK$14>$C812,CK$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CK$14-$C812-1),0)","v":0},{"$f":" CK812   -    IF(AND(CL$14>$C812,CL$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CL$14-$C812-1),0)","v":0},{"$f":" CL812   -    IF(AND(CM$14>$C812,CM$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CM$14-$C812-1),0)","v":0},{"$f":" CM812   -    IF(AND(CN$14>$C812,CN$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CN$14-$C812-1),0)","v":0},{"$f":" CN812   -    IF(AND(CO$14>$C812,CO$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CO$14-$C812-1),0)","v":0},{"$f":" CO812   -    IF(AND(CP$14>$C812,CP$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CP$14-$C812-1),0)","v":0},{"$f":" CP812   -    IF(AND(CQ$14>$C812,CQ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CQ$14-$C812-1),0)","v":0},{"$f":" CQ812   -    IF(AND(CR$14>$C812,CR$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CR$14-$C812-1),0)","v":0},{"$f":" CR812   -    IF(AND(CS$14>$C812,CS$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CS$14-$C812-1),0)","v":0},{"$f":" CS812   -    IF(AND(CT$14>$C812,CT$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CT$14-$C812-1),0)","v":0},{"$f":" CT812   -    IF(AND(CU$14>$C812,CU$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CU$14-$C812-1),0)","v":0},{"$f":" CU812   -    IF(AND(CV$14>$C812,CV$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CV$14-$C812-1),0)","v":0},{"$f":" CV812   -    IF(AND(CW$14>$C812,CW$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CW$14-$C812-1),0)","v":0},{"$f":" CW812   -    IF(AND(CX$14>$C812,CX$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CX$14-$C812-1),0)","v":0},{"$f":" CX812   -    IF(AND(CY$14>$C812,CY$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CY$14-$C812-1),0)","v":0},{"$f":" CY812   -    IF(AND(CZ$14>$C812,CZ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,CZ$14-$C812-1),0)","v":0},{"$f":" CZ812   -    IF(AND(DA$14>$C812,DA$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DA$14-$C812-1),0)","v":0},{"$f":" DA812   -    IF(AND(DB$14>$C812,DB$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DB$14-$C812-1),0)","v":0},{"$f":" DB812   -    IF(AND(DC$14>$C812,DC$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DC$14-$C812-1),0)","v":0},{"$f":" DC812   -    IF(AND(DD$14>$C812,DD$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DD$14-$C812-1),0)","v":0},{"$f":" DD812   -    IF(AND(DE$14>$C812,DE$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DE$14-$C812-1),0)","v":0},{"$f":" DE812   -    IF(AND(DF$14>$C812,DF$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DF$14-$C812-1),0)","v":0},{"$f":" DF812   -    IF(AND(DG$14>$C812,DG$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DG$14-$C812-1),0)","v":0},{"$f":" DG812   -    IF(AND(DH$14>$C812,DH$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DH$14-$C812-1),0)","v":0},{"$f":" DH812   -    IF(AND(DI$14>$C812,DI$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DI$14-$C812-1),0)","v":0},{"$f":" DI812   -    IF(AND(DJ$14>$C812,DJ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DJ$14-$C812-1),0)","v":0},{"$f":" DJ812   -    IF(AND(DK$14>$C812,DK$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DK$14-$C812-1),0)","v":0},{"$f":" DK812   -    IF(AND(DL$14>$C812,DL$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DL$14-$C812-1),0)","v":0},{"$f":" DL812   -    IF(AND(DM$14>$C812,DM$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DM$14-$C812-1),0)","v":0},{"$f":" DM812   -    IF(AND(DN$14>$C812,DN$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DN$14-$C812-1),0)","v":0},{"$f":" DN812   -    IF(AND(DO$14>$C812,DO$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DO$14-$C812-1),0)","v":0},{"$f":" DO812   -    IF(AND(DP$14>$C812,DP$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DP$14-$C812-1),0)","v":0},{"$f":" DP812   -    IF(AND(DQ$14>$C812,DQ$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DQ$14-$C812-1),0)","v":0},{"$f":" DQ812   -    IF(AND(DR$14>$C812,DR$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DR$14-$C812-1),0)","v":0},{"$f":" DR812   -    IF(AND(DS$14>$C812,DS$14-$C812<$C$5),OFFSET(Input!$BJ812,0,DS$14-$C812-1),0)","v":0}]
[{"$f":"Calcs!A813","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E813),1,Calcs!E813)*Periods,0)","v":4},{"$f":"ROUND(MAX(B813,Input!Z813*Periods),0)","v":4},null,null,0,{"$f":" F813   -    IF(AND(G$14>$C813,G$14-$C813<$C$5),OFFSET(Input!$BJ813,0,G$14-$C813-1),0)","v":0},{"$f":" G813   -    IF(AND(H$14>$C813,H$14-$C813<$C$5),OFFSET(Input!$BJ813,0,H$14-$C813-1),0)","v":0},{"$f":" H813   -    IF(AND(I$14>$C813,I$14-$C813<$C$5),OFFSET(Input!$BJ813,0,I$14-$C813-1),0)","v":0},{"$f":" I813   -    IF(AND(J$14>$C813,J$14-$C813<$C$5),OFFSET(Input!$BJ813,0,J$14-$C813-1),0)","v":0},{"$f":" J813   -    IF(AND(K$14>$C813,K$14-$C813<$C$5),OFFSET(Input!$BJ813,0,K$14-$C813-1),0)","v":0},{"$f":" K813   -    IF(AND(L$14>$C813,L$14-$C813<$C$5),OFFSET(Input!$BJ813,0,L$14-$C813-1),0)","v":0},{"$f":" L813   -    IF(AND(M$14>$C813,M$14-$C813<$C$5),OFFSET(Input!$BJ813,0,M$14-$C813-1),0)","v":0},{"$f":" M813   -    IF(AND(N$14>$C813,N$14-$C813<$C$5),OFFSET(Input!$BJ813,0,N$14-$C813-1),0)","v":0},{"$f":" N813   -    IF(AND(O$14>$C813,O$14-$C813<$C$5),OFFSET(Input!$BJ813,0,O$14-$C813-1),0)","v":0},{"$f":" O813   -    IF(AND(P$14>$C813,P$14-$C813<$C$5),OFFSET(Input!$BJ813,0,P$14-$C813-1),0)","v":0},{"$f":" P813   -    IF(AND(Q$14>$C813,Q$14-$C813<$C$5),OFFSET(Input!$BJ813,0,Q$14-$C813-1),0)","v":0},{"$f":" Q813   -    IF(AND(R$14>$C813,R$14-$C813<$C$5),OFFSET(Input!$BJ813,0,R$14-$C813-1),0)","v":0},{"$f":" R813   -    IF(AND(S$14>$C813,S$14-$C813<$C$5),OFFSET(Input!$BJ813,0,S$14-$C813-1),0)","v":0},{"$f":" S813   -    IF(AND(T$14>$C813,T$14-$C813<$C$5),OFFSET(Input!$BJ813,0,T$14-$C813-1),0)","v":0},{"$f":" T813   -    IF(AND(U$14>$C813,U$14-$C813<$C$5),OFFSET(Input!$BJ813,0,U$14-$C813-1),0)","v":0},{"$f":" U813   -    IF(AND(V$14>$C813,V$14-$C813<$C$5),OFFSET(Input!$BJ813,0,V$14-$C813-1),0)","v":0},{"$f":" V813   -    IF(AND(W$14>$C813,W$14-$C813<$C$5),OFFSET(Input!$BJ813,0,W$14-$C813-1),0)","v":0},{"$f":" W813   -    IF(AND(X$14>$C813,X$14-$C813<$C$5),OFFSET(Input!$BJ813,0,X$14-$C813-1),0)","v":0},{"$f":" X813   -    IF(AND(Y$14>$C813,Y$14-$C813<$C$5),OFFSET(Input!$BJ813,0,Y$14-$C813-1),0)","v":0},{"$f":" Y813   -    IF(AND(Z$14>$C813,Z$14-$C813<$C$5),OFFSET(Input!$BJ813,0,Z$14-$C813-1),0)","v":0},{"$f":" Z813   -    IF(AND(AA$14>$C813,AA$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AA$14-$C813-1),0)","v":0},{"$f":" AA813   -    IF(AND(AB$14>$C813,AB$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AB$14-$C813-1),0)","v":0},{"$f":" AB813   -    IF(AND(AC$14>$C813,AC$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AC$14-$C813-1),0)","v":0},{"$f":" AC813   -    IF(AND(AD$14>$C813,AD$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AD$14-$C813-1),0)","v":0},{"$f":" AD813   -    IF(AND(AE$14>$C813,AE$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AE$14-$C813-1),0)","v":0},{"$f":" AE813   -    IF(AND(AF$14>$C813,AF$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AF$14-$C813-1),0)","v":0},{"$f":" AF813   -    IF(AND(AG$14>$C813,AG$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AG$14-$C813-1),0)","v":0},{"$f":" AG813   -    IF(AND(AH$14>$C813,AH$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AH$14-$C813-1),0)","v":0},{"$f":" AH813   -    IF(AND(AI$14>$C813,AI$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AI$14-$C813-1),0)","v":0},{"$f":" AI813   -    IF(AND(AJ$14>$C813,AJ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AJ$14-$C813-1),0)","v":0},{"$f":" AJ813   -    IF(AND(AK$14>$C813,AK$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AK$14-$C813-1),0)","v":0},{"$f":" AK813   -    IF(AND(AL$14>$C813,AL$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AL$14-$C813-1),0)","v":0},{"$f":" AL813   -    IF(AND(AM$14>$C813,AM$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AM$14-$C813-1),0)","v":0},{"$f":" AM813   -    IF(AND(AN$14>$C813,AN$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AN$14-$C813-1),0)","v":0},{"$f":" AN813   -    IF(AND(AO$14>$C813,AO$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AO$14-$C813-1),0)","v":0},{"$f":" AO813   -    IF(AND(AP$14>$C813,AP$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AP$14-$C813-1),0)","v":0},{"$f":" AP813   -    IF(AND(AQ$14>$C813,AQ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AQ$14-$C813-1),0)","v":0},{"$f":" AQ813   -    IF(AND(AR$14>$C813,AR$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AR$14-$C813-1),0)","v":0},{"$f":" AR813   -    IF(AND(AS$14>$C813,AS$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AS$14-$C813-1),0)","v":0},{"$f":" AS813   -    IF(AND(AT$14>$C813,AT$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AT$14-$C813-1),0)","v":0},{"$f":" AT813   -    IF(AND(AU$14>$C813,AU$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AU$14-$C813-1),0)","v":0},{"$f":" AU813   -    IF(AND(AV$14>$C813,AV$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AV$14-$C813-1),0)","v":0},{"$f":" AV813   -    IF(AND(AW$14>$C813,AW$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AW$14-$C813-1),0)","v":0},{"$f":" AW813   -    IF(AND(AX$14>$C813,AX$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AX$14-$C813-1),0)","v":0},{"$f":" AX813   -    IF(AND(AY$14>$C813,AY$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AY$14-$C813-1),0)","v":0},{"$f":" AY813   -    IF(AND(AZ$14>$C813,AZ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,AZ$14-$C813-1),0)","v":0},{"$f":" AZ813   -    IF(AND(BA$14>$C813,BA$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BA$14-$C813-1),0)","v":0},{"$f":" BA813   -    IF(AND(BB$14>$C813,BB$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BB$14-$C813-1),0)","v":0},{"$f":" BB813   -    IF(AND(BC$14>$C813,BC$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BC$14-$C813-1),0)","v":0},{"$f":" BC813   -    IF(AND(BD$14>$C813,BD$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BD$14-$C813-1),0)","v":0},{"$f":" BD813   -    IF(AND(BE$14>$C813,BE$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BE$14-$C813-1),0)","v":0},{"$f":" BE813   -    IF(AND(BF$14>$C813,BF$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BF$14-$C813-1),0)","v":0},{"$f":" BF813   -    IF(AND(BG$14>$C813,BG$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BG$14-$C813-1),0)","v":0},{"$f":" BG813   -    IF(AND(BH$14>$C813,BH$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BH$14-$C813-1),0)","v":0},{"$f":" BH813   -    IF(AND(BI$14>$C813,BI$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BI$14-$C813-1),0)","v":0},{"$f":" BI813   -    IF(AND(BJ$14>$C813,BJ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BJ$14-$C813-1),0)","v":0},{"$f":" BJ813   -    IF(AND(BK$14>$C813,BK$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BK$14-$C813-1),0)","v":0},{"$f":" BK813   -    IF(AND(BL$14>$C813,BL$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BL$14-$C813-1),0)","v":0},{"$f":" BL813   -    IF(AND(BM$14>$C813,BM$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BM$14-$C813-1),0)","v":0},{"$f":" BM813   -    IF(AND(BN$14>$C813,BN$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BN$14-$C813-1),0)","v":0},{"$f":" BN813   -    IF(AND(BO$14>$C813,BO$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BO$14-$C813-1),0)","v":0},{"$f":" BO813   -    IF(AND(BP$14>$C813,BP$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BP$14-$C813-1),0)","v":0},{"$f":" BP813   -    IF(AND(BQ$14>$C813,BQ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BQ$14-$C813-1),0)","v":0},{"$f":" BQ813   -    IF(AND(BR$14>$C813,BR$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BR$14-$C813-1),0)","v":0},{"$f":" BR813   -    IF(AND(BS$14>$C813,BS$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BS$14-$C813-1),0)","v":0},{"$f":" BS813   -    IF(AND(BT$14>$C813,BT$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BT$14-$C813-1),0)","v":0},{"$f":" BT813   -    IF(AND(BU$14>$C813,BU$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BU$14-$C813-1),0)","v":0},{"$f":" BU813   -    IF(AND(BV$14>$C813,BV$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BV$14-$C813-1),0)","v":0},{"$f":" BV813   -    IF(AND(BW$14>$C813,BW$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BW$14-$C813-1),0)","v":0},{"$f":" BW813   -    IF(AND(BX$14>$C813,BX$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BX$14-$C813-1),0)","v":0},{"$f":" BX813   -    IF(AND(BY$14>$C813,BY$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BY$14-$C813-1),0)","v":0},{"$f":" BY813   -    IF(AND(BZ$14>$C813,BZ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,BZ$14-$C813-1),0)","v":0},{"$f":" BZ813   -    IF(AND(CA$14>$C813,CA$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CA$14-$C813-1),0)","v":0},{"$f":" CA813   -    IF(AND(CB$14>$C813,CB$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CB$14-$C813-1),0)","v":0},{"$f":" CB813   -    IF(AND(CC$14>$C813,CC$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CC$14-$C813-1),0)","v":0},{"$f":" CC813   -    IF(AND(CD$14>$C813,CD$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CD$14-$C813-1),0)","v":0},{"$f":" CD813   -    IF(AND(CE$14>$C813,CE$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CE$14-$C813-1),0)","v":0},{"$f":" CE813   -    IF(AND(CF$14>$C813,CF$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CF$14-$C813-1),0)","v":0},{"$f":" CF813   -    IF(AND(CG$14>$C813,CG$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CG$14-$C813-1),0)","v":0},{"$f":" CG813   -    IF(AND(CH$14>$C813,CH$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CH$14-$C813-1),0)","v":0},{"$f":" CH813   -    IF(AND(CI$14>$C813,CI$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CI$14-$C813-1),0)","v":0},{"$f":" CI813   -    IF(AND(CJ$14>$C813,CJ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CJ$14-$C813-1),0)","v":0},{"$f":" CJ813   -    IF(AND(CK$14>$C813,CK$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CK$14-$C813-1),0)","v":0},{"$f":" CK813   -    IF(AND(CL$14>$C813,CL$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CL$14-$C813-1),0)","v":0},{"$f":" CL813   -    IF(AND(CM$14>$C813,CM$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CM$14-$C813-1),0)","v":0},{"$f":" CM813   -    IF(AND(CN$14>$C813,CN$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CN$14-$C813-1),0)","v":0},{"$f":" CN813   -    IF(AND(CO$14>$C813,CO$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CO$14-$C813-1),0)","v":0},{"$f":" CO813   -    IF(AND(CP$14>$C813,CP$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CP$14-$C813-1),0)","v":0},{"$f":" CP813   -    IF(AND(CQ$14>$C813,CQ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CQ$14-$C813-1),0)","v":0},{"$f":" CQ813   -    IF(AND(CR$14>$C813,CR$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CR$14-$C813-1),0)","v":0},{"$f":" CR813   -    IF(AND(CS$14>$C813,CS$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CS$14-$C813-1),0)","v":0},{"$f":" CS813   -    IF(AND(CT$14>$C813,CT$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CT$14-$C813-1),0)","v":0},{"$f":" CT813   -    IF(AND(CU$14>$C813,CU$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CU$14-$C813-1),0)","v":0},{"$f":" CU813   -    IF(AND(CV$14>$C813,CV$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CV$14-$C813-1),0)","v":0},{"$f":" CV813   -    IF(AND(CW$14>$C813,CW$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CW$14-$C813-1),0)","v":0},{"$f":" CW813   -    IF(AND(CX$14>$C813,CX$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CX$14-$C813-1),0)","v":0},{"$f":" CX813   -    IF(AND(CY$14>$C813,CY$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CY$14-$C813-1),0)","v":0},{"$f":" CY813   -    IF(AND(CZ$14>$C813,CZ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,CZ$14-$C813-1),0)","v":0},{"$f":" CZ813   -    IF(AND(DA$14>$C813,DA$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DA$14-$C813-1),0)","v":0},{"$f":" DA813   -    IF(AND(DB$14>$C813,DB$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DB$14-$C813-1),0)","v":0},{"$f":" DB813   -    IF(AND(DC$14>$C813,DC$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DC$14-$C813-1),0)","v":0},{"$f":" DC813   -    IF(AND(DD$14>$C813,DD$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DD$14-$C813-1),0)","v":0},{"$f":" DD813   -    IF(AND(DE$14>$C813,DE$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DE$14-$C813-1),0)","v":0},{"$f":" DE813   -    IF(AND(DF$14>$C813,DF$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DF$14-$C813-1),0)","v":0},{"$f":" DF813   -    IF(AND(DG$14>$C813,DG$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DG$14-$C813-1),0)","v":0},{"$f":" DG813   -    IF(AND(DH$14>$C813,DH$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DH$14-$C813-1),0)","v":0},{"$f":" DH813   -    IF(AND(DI$14>$C813,DI$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DI$14-$C813-1),0)","v":0},{"$f":" DI813   -    IF(AND(DJ$14>$C813,DJ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DJ$14-$C813-1),0)","v":0},{"$f":" DJ813   -    IF(AND(DK$14>$C813,DK$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DK$14-$C813-1),0)","v":0},{"$f":" DK813   -    IF(AND(DL$14>$C813,DL$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DL$14-$C813-1),0)","v":0},{"$f":" DL813   -    IF(AND(DM$14>$C813,DM$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DM$14-$C813-1),0)","v":0},{"$f":" DM813   -    IF(AND(DN$14>$C813,DN$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DN$14-$C813-1),0)","v":0},{"$f":" DN813   -    IF(AND(DO$14>$C813,DO$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DO$14-$C813-1),0)","v":0},{"$f":" DO813   -    IF(AND(DP$14>$C813,DP$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DP$14-$C813-1),0)","v":0},{"$f":" DP813   -    IF(AND(DQ$14>$C813,DQ$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DQ$14-$C813-1),0)","v":0},{"$f":" DQ813   -    IF(AND(DR$14>$C813,DR$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DR$14-$C813-1),0)","v":0},{"$f":" DR813   -    IF(AND(DS$14>$C813,DS$14-$C813<$C$5),OFFSET(Input!$BJ813,0,DS$14-$C813-1),0)","v":0}]
[{"$f":"Calcs!A814","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E814),1,Calcs!E814)*Periods,0)","v":4},{"$f":"ROUND(MAX(B814,Input!Z814*Periods),0)","v":4},null,null,0,{"$f":" F814   -    IF(AND(G$14>$C814,G$14-$C814<$C$5),OFFSET(Input!$BJ814,0,G$14-$C814-1),0)","v":0},{"$f":" G814   -    IF(AND(H$14>$C814,H$14-$C814<$C$5),OFFSET(Input!$BJ814,0,H$14-$C814-1),0)","v":0},{"$f":" H814   -    IF(AND(I$14>$C814,I$14-$C814<$C$5),OFFSET(Input!$BJ814,0,I$14-$C814-1),0)","v":0},{"$f":" I814   -    IF(AND(J$14>$C814,J$14-$C814<$C$5),OFFSET(Input!$BJ814,0,J$14-$C814-1),0)","v":0},{"$f":" J814   -    IF(AND(K$14>$C814,K$14-$C814<$C$5),OFFSET(Input!$BJ814,0,K$14-$C814-1),0)","v":0},{"$f":" K814   -    IF(AND(L$14>$C814,L$14-$C814<$C$5),OFFSET(Input!$BJ814,0,L$14-$C814-1),0)","v":0},{"$f":" L814   -    IF(AND(M$14>$C814,M$14-$C814<$C$5),OFFSET(Input!$BJ814,0,M$14-$C814-1),0)","v":0},{"$f":" M814   -    IF(AND(N$14>$C814,N$14-$C814<$C$5),OFFSET(Input!$BJ814,0,N$14-$C814-1),0)","v":0},{"$f":" N814   -    IF(AND(O$14>$C814,O$14-$C814<$C$5),OFFSET(Input!$BJ814,0,O$14-$C814-1),0)","v":0},{"$f":" O814   -    IF(AND(P$14>$C814,P$14-$C814<$C$5),OFFSET(Input!$BJ814,0,P$14-$C814-1),0)","v":0},{"$f":" P814   -    IF(AND(Q$14>$C814,Q$14-$C814<$C$5),OFFSET(Input!$BJ814,0,Q$14-$C814-1),0)","v":0},{"$f":" Q814   -    IF(AND(R$14>$C814,R$14-$C814<$C$5),OFFSET(Input!$BJ814,0,R$14-$C814-1),0)","v":0},{"$f":" R814   -    IF(AND(S$14>$C814,S$14-$C814<$C$5),OFFSET(Input!$BJ814,0,S$14-$C814-1),0)","v":0},{"$f":" S814   -    IF(AND(T$14>$C814,T$14-$C814<$C$5),OFFSET(Input!$BJ814,0,T$14-$C814-1),0)","v":0},{"$f":" T814   -    IF(AND(U$14>$C814,U$14-$C814<$C$5),OFFSET(Input!$BJ814,0,U$14-$C814-1),0)","v":0},{"$f":" U814   -    IF(AND(V$14>$C814,V$14-$C814<$C$5),OFFSET(Input!$BJ814,0,V$14-$C814-1),0)","v":0},{"$f":" V814   -    IF(AND(W$14>$C814,W$14-$C814<$C$5),OFFSET(Input!$BJ814,0,W$14-$C814-1),0)","v":0},{"$f":" W814   -    IF(AND(X$14>$C814,X$14-$C814<$C$5),OFFSET(Input!$BJ814,0,X$14-$C814-1),0)","v":0},{"$f":" X814   -    IF(AND(Y$14>$C814,Y$14-$C814<$C$5),OFFSET(Input!$BJ814,0,Y$14-$C814-1),0)","v":0},{"$f":" Y814   -    IF(AND(Z$14>$C814,Z$14-$C814<$C$5),OFFSET(Input!$BJ814,0,Z$14-$C814-1),0)","v":0},{"$f":" Z814   -    IF(AND(AA$14>$C814,AA$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AA$14-$C814-1),0)","v":0},{"$f":" AA814   -    IF(AND(AB$14>$C814,AB$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AB$14-$C814-1),0)","v":0},{"$f":" AB814   -    IF(AND(AC$14>$C814,AC$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AC$14-$C814-1),0)","v":0},{"$f":" AC814   -    IF(AND(AD$14>$C814,AD$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AD$14-$C814-1),0)","v":0},{"$f":" AD814   -    IF(AND(AE$14>$C814,AE$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AE$14-$C814-1),0)","v":0},{"$f":" AE814   -    IF(AND(AF$14>$C814,AF$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AF$14-$C814-1),0)","v":0},{"$f":" AF814   -    IF(AND(AG$14>$C814,AG$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AG$14-$C814-1),0)","v":0},{"$f":" AG814   -    IF(AND(AH$14>$C814,AH$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AH$14-$C814-1),0)","v":0},{"$f":" AH814   -    IF(AND(AI$14>$C814,AI$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AI$14-$C814-1),0)","v":0},{"$f":" AI814   -    IF(AND(AJ$14>$C814,AJ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AJ$14-$C814-1),0)","v":0},{"$f":" AJ814   -    IF(AND(AK$14>$C814,AK$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AK$14-$C814-1),0)","v":0},{"$f":" AK814   -    IF(AND(AL$14>$C814,AL$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AL$14-$C814-1),0)","v":0},{"$f":" AL814   -    IF(AND(AM$14>$C814,AM$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AM$14-$C814-1),0)","v":0},{"$f":" AM814   -    IF(AND(AN$14>$C814,AN$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AN$14-$C814-1),0)","v":0},{"$f":" AN814   -    IF(AND(AO$14>$C814,AO$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AO$14-$C814-1),0)","v":0},{"$f":" AO814   -    IF(AND(AP$14>$C814,AP$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AP$14-$C814-1),0)","v":0},{"$f":" AP814   -    IF(AND(AQ$14>$C814,AQ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AQ$14-$C814-1),0)","v":0},{"$f":" AQ814   -    IF(AND(AR$14>$C814,AR$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AR$14-$C814-1),0)","v":0},{"$f":" AR814   -    IF(AND(AS$14>$C814,AS$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AS$14-$C814-1),0)","v":0},{"$f":" AS814   -    IF(AND(AT$14>$C814,AT$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AT$14-$C814-1),0)","v":0},{"$f":" AT814   -    IF(AND(AU$14>$C814,AU$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AU$14-$C814-1),0)","v":0},{"$f":" AU814   -    IF(AND(AV$14>$C814,AV$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AV$14-$C814-1),0)","v":0},{"$f":" AV814   -    IF(AND(AW$14>$C814,AW$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AW$14-$C814-1),0)","v":0},{"$f":" AW814   -    IF(AND(AX$14>$C814,AX$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AX$14-$C814-1),0)","v":0},{"$f":" AX814   -    IF(AND(AY$14>$C814,AY$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AY$14-$C814-1),0)","v":0},{"$f":" AY814   -    IF(AND(AZ$14>$C814,AZ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,AZ$14-$C814-1),0)","v":0},{"$f":" AZ814   -    IF(AND(BA$14>$C814,BA$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BA$14-$C814-1),0)","v":0},{"$f":" BA814   -    IF(AND(BB$14>$C814,BB$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BB$14-$C814-1),0)","v":0},{"$f":" BB814   -    IF(AND(BC$14>$C814,BC$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BC$14-$C814-1),0)","v":0},{"$f":" BC814   -    IF(AND(BD$14>$C814,BD$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BD$14-$C814-1),0)","v":0},{"$f":" BD814   -    IF(AND(BE$14>$C814,BE$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BE$14-$C814-1),0)","v":0},{"$f":" BE814   -    IF(AND(BF$14>$C814,BF$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BF$14-$C814-1),0)","v":0},{"$f":" BF814   -    IF(AND(BG$14>$C814,BG$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BG$14-$C814-1),0)","v":0},{"$f":" BG814   -    IF(AND(BH$14>$C814,BH$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BH$14-$C814-1),0)","v":0},{"$f":" BH814   -    IF(AND(BI$14>$C814,BI$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BI$14-$C814-1),0)","v":0},{"$f":" BI814   -    IF(AND(BJ$14>$C814,BJ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BJ$14-$C814-1),0)","v":0},{"$f":" BJ814   -    IF(AND(BK$14>$C814,BK$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BK$14-$C814-1),0)","v":0},{"$f":" BK814   -    IF(AND(BL$14>$C814,BL$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BL$14-$C814-1),0)","v":0},{"$f":" BL814   -    IF(AND(BM$14>$C814,BM$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BM$14-$C814-1),0)","v":0},{"$f":" BM814   -    IF(AND(BN$14>$C814,BN$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BN$14-$C814-1),0)","v":0},{"$f":" BN814   -    IF(AND(BO$14>$C814,BO$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BO$14-$C814-1),0)","v":0},{"$f":" BO814   -    IF(AND(BP$14>$C814,BP$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BP$14-$C814-1),0)","v":0},{"$f":" BP814   -    IF(AND(BQ$14>$C814,BQ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BQ$14-$C814-1),0)","v":0},{"$f":" BQ814   -    IF(AND(BR$14>$C814,BR$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BR$14-$C814-1),0)","v":0},{"$f":" BR814   -    IF(AND(BS$14>$C814,BS$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BS$14-$C814-1),0)","v":0},{"$f":" BS814   -    IF(AND(BT$14>$C814,BT$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BT$14-$C814-1),0)","v":0},{"$f":" BT814   -    IF(AND(BU$14>$C814,BU$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BU$14-$C814-1),0)","v":0},{"$f":" BU814   -    IF(AND(BV$14>$C814,BV$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BV$14-$C814-1),0)","v":0},{"$f":" BV814   -    IF(AND(BW$14>$C814,BW$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BW$14-$C814-1),0)","v":0},{"$f":" BW814   -    IF(AND(BX$14>$C814,BX$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BX$14-$C814-1),0)","v":0},{"$f":" BX814   -    IF(AND(BY$14>$C814,BY$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BY$14-$C814-1),0)","v":0},{"$f":" BY814   -    IF(AND(BZ$14>$C814,BZ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,BZ$14-$C814-1),0)","v":0},{"$f":" BZ814   -    IF(AND(CA$14>$C814,CA$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CA$14-$C814-1),0)","v":0},{"$f":" CA814   -    IF(AND(CB$14>$C814,CB$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CB$14-$C814-1),0)","v":0},{"$f":" CB814   -    IF(AND(CC$14>$C814,CC$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CC$14-$C814-1),0)","v":0},{"$f":" CC814   -    IF(AND(CD$14>$C814,CD$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CD$14-$C814-1),0)","v":0},{"$f":" CD814   -    IF(AND(CE$14>$C814,CE$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CE$14-$C814-1),0)","v":0},{"$f":" CE814   -    IF(AND(CF$14>$C814,CF$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CF$14-$C814-1),0)","v":0},{"$f":" CF814   -    IF(AND(CG$14>$C814,CG$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CG$14-$C814-1),0)","v":0},{"$f":" CG814   -    IF(AND(CH$14>$C814,CH$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CH$14-$C814-1),0)","v":0},{"$f":" CH814   -    IF(AND(CI$14>$C814,CI$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CI$14-$C814-1),0)","v":0},{"$f":" CI814   -    IF(AND(CJ$14>$C814,CJ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CJ$14-$C814-1),0)","v":0},{"$f":" CJ814   -    IF(AND(CK$14>$C814,CK$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CK$14-$C814-1),0)","v":0},{"$f":" CK814   -    IF(AND(CL$14>$C814,CL$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CL$14-$C814-1),0)","v":0},{"$f":" CL814   -    IF(AND(CM$14>$C814,CM$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CM$14-$C814-1),0)","v":0},{"$f":" CM814   -    IF(AND(CN$14>$C814,CN$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CN$14-$C814-1),0)","v":0},{"$f":" CN814   -    IF(AND(CO$14>$C814,CO$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CO$14-$C814-1),0)","v":0},{"$f":" CO814   -    IF(AND(CP$14>$C814,CP$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CP$14-$C814-1),0)","v":0},{"$f":" CP814   -    IF(AND(CQ$14>$C814,CQ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CQ$14-$C814-1),0)","v":0},{"$f":" CQ814   -    IF(AND(CR$14>$C814,CR$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CR$14-$C814-1),0)","v":0},{"$f":" CR814   -    IF(AND(CS$14>$C814,CS$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CS$14-$C814-1),0)","v":0},{"$f":" CS814   -    IF(AND(CT$14>$C814,CT$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CT$14-$C814-1),0)","v":0},{"$f":" CT814   -    IF(AND(CU$14>$C814,CU$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CU$14-$C814-1),0)","v":0},{"$f":" CU814   -    IF(AND(CV$14>$C814,CV$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CV$14-$C814-1),0)","v":0},{"$f":" CV814   -    IF(AND(CW$14>$C814,CW$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CW$14-$C814-1),0)","v":0},{"$f":" CW814   -    IF(AND(CX$14>$C814,CX$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CX$14-$C814-1),0)","v":0},{"$f":" CX814   -    IF(AND(CY$14>$C814,CY$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CY$14-$C814-1),0)","v":0},{"$f":" CY814   -    IF(AND(CZ$14>$C814,CZ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,CZ$14-$C814-1),0)","v":0},{"$f":" CZ814   -    IF(AND(DA$14>$C814,DA$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DA$14-$C814-1),0)","v":0},{"$f":" DA814   -    IF(AND(DB$14>$C814,DB$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DB$14-$C814-1),0)","v":0},{"$f":" DB814   -    IF(AND(DC$14>$C814,DC$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DC$14-$C814-1),0)","v":0},{"$f":" DC814   -    IF(AND(DD$14>$C814,DD$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DD$14-$C814-1),0)","v":0},{"$f":" DD814   -    IF(AND(DE$14>$C814,DE$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DE$14-$C814-1),0)","v":0},{"$f":" DE814   -    IF(AND(DF$14>$C814,DF$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DF$14-$C814-1),0)","v":0},{"$f":" DF814   -    IF(AND(DG$14>$C814,DG$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DG$14-$C814-1),0)","v":0},{"$f":" DG814   -    IF(AND(DH$14>$C814,DH$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DH$14-$C814-1),0)","v":0},{"$f":" DH814   -    IF(AND(DI$14>$C814,DI$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DI$14-$C814-1),0)","v":0},{"$f":" DI814   -    IF(AND(DJ$14>$C814,DJ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DJ$14-$C814-1),0)","v":0},{"$f":" DJ814   -    IF(AND(DK$14>$C814,DK$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DK$14-$C814-1),0)","v":0},{"$f":" DK814   -    IF(AND(DL$14>$C814,DL$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DL$14-$C814-1),0)","v":0},{"$f":" DL814   -    IF(AND(DM$14>$C814,DM$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DM$14-$C814-1),0)","v":0},{"$f":" DM814   -    IF(AND(DN$14>$C814,DN$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DN$14-$C814-1),0)","v":0},{"$f":" DN814   -    IF(AND(DO$14>$C814,DO$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DO$14-$C814-1),0)","v":0},{"$f":" DO814   -    IF(AND(DP$14>$C814,DP$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DP$14-$C814-1),0)","v":0},{"$f":" DP814   -    IF(AND(DQ$14>$C814,DQ$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DQ$14-$C814-1),0)","v":0},{"$f":" DQ814   -    IF(AND(DR$14>$C814,DR$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DR$14-$C814-1),0)","v":0},{"$f":" DR814   -    IF(AND(DS$14>$C814,DS$14-$C814<$C$5),OFFSET(Input!$BJ814,0,DS$14-$C814-1),0)","v":0}]
[{"$f":"Calcs!A815","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E815),1,Calcs!E815)*Periods,0)","v":4},{"$f":"ROUND(MAX(B815,Input!Z815*Periods),0)","v":4},null,null,0,{"$f":" F815   -    IF(AND(G$14>$C815,G$14-$C815<$C$5),OFFSET(Input!$BJ815,0,G$14-$C815-1),0)","v":0},{"$f":" G815   -    IF(AND(H$14>$C815,H$14-$C815<$C$5),OFFSET(Input!$BJ815,0,H$14-$C815-1),0)","v":0},{"$f":" H815   -    IF(AND(I$14>$C815,I$14-$C815<$C$5),OFFSET(Input!$BJ815,0,I$14-$C815-1),0)","v":0},{"$f":" I815   -    IF(AND(J$14>$C815,J$14-$C815<$C$5),OFFSET(Input!$BJ815,0,J$14-$C815-1),0)","v":0},{"$f":" J815   -    IF(AND(K$14>$C815,K$14-$C815<$C$5),OFFSET(Input!$BJ815,0,K$14-$C815-1),0)","v":0},{"$f":" K815   -    IF(AND(L$14>$C815,L$14-$C815<$C$5),OFFSET(Input!$BJ815,0,L$14-$C815-1),0)","v":0},{"$f":" L815   -    IF(AND(M$14>$C815,M$14-$C815<$C$5),OFFSET(Input!$BJ815,0,M$14-$C815-1),0)","v":0},{"$f":" M815   -    IF(AND(N$14>$C815,N$14-$C815<$C$5),OFFSET(Input!$BJ815,0,N$14-$C815-1),0)","v":0},{"$f":" N815   -    IF(AND(O$14>$C815,O$14-$C815<$C$5),OFFSET(Input!$BJ815,0,O$14-$C815-1),0)","v":0},{"$f":" O815   -    IF(AND(P$14>$C815,P$14-$C815<$C$5),OFFSET(Input!$BJ815,0,P$14-$C815-1),0)","v":0},{"$f":" P815   -    IF(AND(Q$14>$C815,Q$14-$C815<$C$5),OFFSET(Input!$BJ815,0,Q$14-$C815-1),0)","v":0},{"$f":" Q815   -    IF(AND(R$14>$C815,R$14-$C815<$C$5),OFFSET(Input!$BJ815,0,R$14-$C815-1),0)","v":0},{"$f":" R815   -    IF(AND(S$14>$C815,S$14-$C815<$C$5),OFFSET(Input!$BJ815,0,S$14-$C815-1),0)","v":0},{"$f":" S815   -    IF(AND(T$14>$C815,T$14-$C815<$C$5),OFFSET(Input!$BJ815,0,T$14-$C815-1),0)","v":0},{"$f":" T815   -    IF(AND(U$14>$C815,U$14-$C815<$C$5),OFFSET(Input!$BJ815,0,U$14-$C815-1),0)","v":0},{"$f":" U815   -    IF(AND(V$14>$C815,V$14-$C815<$C$5),OFFSET(Input!$BJ815,0,V$14-$C815-1),0)","v":0},{"$f":" V815   -    IF(AND(W$14>$C815,W$14-$C815<$C$5),OFFSET(Input!$BJ815,0,W$14-$C815-1),0)","v":0},{"$f":" W815   -    IF(AND(X$14>$C815,X$14-$C815<$C$5),OFFSET(Input!$BJ815,0,X$14-$C815-1),0)","v":0},{"$f":" X815   -    IF(AND(Y$14>$C815,Y$14-$C815<$C$5),OFFSET(Input!$BJ815,0,Y$14-$C815-1),0)","v":0},{"$f":" Y815   -    IF(AND(Z$14>$C815,Z$14-$C815<$C$5),OFFSET(Input!$BJ815,0,Z$14-$C815-1),0)","v":0},{"$f":" Z815   -    IF(AND(AA$14>$C815,AA$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AA$14-$C815-1),0)","v":0},{"$f":" AA815   -    IF(AND(AB$14>$C815,AB$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AB$14-$C815-1),0)","v":0},{"$f":" AB815   -    IF(AND(AC$14>$C815,AC$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AC$14-$C815-1),0)","v":0},{"$f":" AC815   -    IF(AND(AD$14>$C815,AD$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AD$14-$C815-1),0)","v":0},{"$f":" AD815   -    IF(AND(AE$14>$C815,AE$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AE$14-$C815-1),0)","v":0},{"$f":" AE815   -    IF(AND(AF$14>$C815,AF$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AF$14-$C815-1),0)","v":0},{"$f":" AF815   -    IF(AND(AG$14>$C815,AG$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AG$14-$C815-1),0)","v":0},{"$f":" AG815   -    IF(AND(AH$14>$C815,AH$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AH$14-$C815-1),0)","v":0},{"$f":" AH815   -    IF(AND(AI$14>$C815,AI$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AI$14-$C815-1),0)","v":0},{"$f":" AI815   -    IF(AND(AJ$14>$C815,AJ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AJ$14-$C815-1),0)","v":0},{"$f":" AJ815   -    IF(AND(AK$14>$C815,AK$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AK$14-$C815-1),0)","v":0},{"$f":" AK815   -    IF(AND(AL$14>$C815,AL$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AL$14-$C815-1),0)","v":0},{"$f":" AL815   -    IF(AND(AM$14>$C815,AM$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AM$14-$C815-1),0)","v":0},{"$f":" AM815   -    IF(AND(AN$14>$C815,AN$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AN$14-$C815-1),0)","v":0},{"$f":" AN815   -    IF(AND(AO$14>$C815,AO$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AO$14-$C815-1),0)","v":0},{"$f":" AO815   -    IF(AND(AP$14>$C815,AP$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AP$14-$C815-1),0)","v":0},{"$f":" AP815   -    IF(AND(AQ$14>$C815,AQ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AQ$14-$C815-1),0)","v":0},{"$f":" AQ815   -    IF(AND(AR$14>$C815,AR$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AR$14-$C815-1),0)","v":0},{"$f":" AR815   -    IF(AND(AS$14>$C815,AS$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AS$14-$C815-1),0)","v":0},{"$f":" AS815   -    IF(AND(AT$14>$C815,AT$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AT$14-$C815-1),0)","v":0},{"$f":" AT815   -    IF(AND(AU$14>$C815,AU$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AU$14-$C815-1),0)","v":0},{"$f":" AU815   -    IF(AND(AV$14>$C815,AV$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AV$14-$C815-1),0)","v":0},{"$f":" AV815   -    IF(AND(AW$14>$C815,AW$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AW$14-$C815-1),0)","v":0},{"$f":" AW815   -    IF(AND(AX$14>$C815,AX$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AX$14-$C815-1),0)","v":0},{"$f":" AX815   -    IF(AND(AY$14>$C815,AY$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AY$14-$C815-1),0)","v":0},{"$f":" AY815   -    IF(AND(AZ$14>$C815,AZ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,AZ$14-$C815-1),0)","v":0},{"$f":" AZ815   -    IF(AND(BA$14>$C815,BA$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BA$14-$C815-1),0)","v":0},{"$f":" BA815   -    IF(AND(BB$14>$C815,BB$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BB$14-$C815-1),0)","v":0},{"$f":" BB815   -    IF(AND(BC$14>$C815,BC$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BC$14-$C815-1),0)","v":0},{"$f":" BC815   -    IF(AND(BD$14>$C815,BD$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BD$14-$C815-1),0)","v":0},{"$f":" BD815   -    IF(AND(BE$14>$C815,BE$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BE$14-$C815-1),0)","v":0},{"$f":" BE815   -    IF(AND(BF$14>$C815,BF$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BF$14-$C815-1),0)","v":0},{"$f":" BF815   -    IF(AND(BG$14>$C815,BG$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BG$14-$C815-1),0)","v":0},{"$f":" BG815   -    IF(AND(BH$14>$C815,BH$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BH$14-$C815-1),0)","v":0},{"$f":" BH815   -    IF(AND(BI$14>$C815,BI$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BI$14-$C815-1),0)","v":0},{"$f":" BI815   -    IF(AND(BJ$14>$C815,BJ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BJ$14-$C815-1),0)","v":0},{"$f":" BJ815   -    IF(AND(BK$14>$C815,BK$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BK$14-$C815-1),0)","v":0},{"$f":" BK815   -    IF(AND(BL$14>$C815,BL$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BL$14-$C815-1),0)","v":0},{"$f":" BL815   -    IF(AND(BM$14>$C815,BM$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BM$14-$C815-1),0)","v":0},{"$f":" BM815   -    IF(AND(BN$14>$C815,BN$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BN$14-$C815-1),0)","v":0},{"$f":" BN815   -    IF(AND(BO$14>$C815,BO$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BO$14-$C815-1),0)","v":0},{"$f":" BO815   -    IF(AND(BP$14>$C815,BP$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BP$14-$C815-1),0)","v":0},{"$f":" BP815   -    IF(AND(BQ$14>$C815,BQ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BQ$14-$C815-1),0)","v":0},{"$f":" BQ815   -    IF(AND(BR$14>$C815,BR$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BR$14-$C815-1),0)","v":0},{"$f":" BR815   -    IF(AND(BS$14>$C815,BS$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BS$14-$C815-1),0)","v":0},{"$f":" BS815   -    IF(AND(BT$14>$C815,BT$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BT$14-$C815-1),0)","v":0},{"$f":" BT815   -    IF(AND(BU$14>$C815,BU$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BU$14-$C815-1),0)","v":0},{"$f":" BU815   -    IF(AND(BV$14>$C815,BV$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BV$14-$C815-1),0)","v":0},{"$f":" BV815   -    IF(AND(BW$14>$C815,BW$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BW$14-$C815-1),0)","v":0},{"$f":" BW815   -    IF(AND(BX$14>$C815,BX$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BX$14-$C815-1),0)","v":0},{"$f":" BX815   -    IF(AND(BY$14>$C815,BY$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BY$14-$C815-1),0)","v":0},{"$f":" BY815   -    IF(AND(BZ$14>$C815,BZ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,BZ$14-$C815-1),0)","v":0},{"$f":" BZ815   -    IF(AND(CA$14>$C815,CA$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CA$14-$C815-1),0)","v":0},{"$f":" CA815   -    IF(AND(CB$14>$C815,CB$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CB$14-$C815-1),0)","v":0},{"$f":" CB815   -    IF(AND(CC$14>$C815,CC$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CC$14-$C815-1),0)","v":0},{"$f":" CC815   -    IF(AND(CD$14>$C815,CD$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CD$14-$C815-1),0)","v":0},{"$f":" CD815   -    IF(AND(CE$14>$C815,CE$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CE$14-$C815-1),0)","v":0},{"$f":" CE815   -    IF(AND(CF$14>$C815,CF$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CF$14-$C815-1),0)","v":0},{"$f":" CF815   -    IF(AND(CG$14>$C815,CG$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CG$14-$C815-1),0)","v":0},{"$f":" CG815   -    IF(AND(CH$14>$C815,CH$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CH$14-$C815-1),0)","v":0},{"$f":" CH815   -    IF(AND(CI$14>$C815,CI$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CI$14-$C815-1),0)","v":0},{"$f":" CI815   -    IF(AND(CJ$14>$C815,CJ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CJ$14-$C815-1),0)","v":0},{"$f":" CJ815   -    IF(AND(CK$14>$C815,CK$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CK$14-$C815-1),0)","v":0},{"$f":" CK815   -    IF(AND(CL$14>$C815,CL$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CL$14-$C815-1),0)","v":0},{"$f":" CL815   -    IF(AND(CM$14>$C815,CM$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CM$14-$C815-1),0)","v":0},{"$f":" CM815   -    IF(AND(CN$14>$C815,CN$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CN$14-$C815-1),0)","v":0},{"$f":" CN815   -    IF(AND(CO$14>$C815,CO$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CO$14-$C815-1),0)","v":0},{"$f":" CO815   -    IF(AND(CP$14>$C815,CP$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CP$14-$C815-1),0)","v":0},{"$f":" CP815   -    IF(AND(CQ$14>$C815,CQ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CQ$14-$C815-1),0)","v":0},{"$f":" CQ815   -    IF(AND(CR$14>$C815,CR$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CR$14-$C815-1),0)","v":0},{"$f":" CR815   -    IF(AND(CS$14>$C815,CS$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CS$14-$C815-1),0)","v":0},{"$f":" CS815   -    IF(AND(CT$14>$C815,CT$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CT$14-$C815-1),0)","v":0},{"$f":" CT815   -    IF(AND(CU$14>$C815,CU$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CU$14-$C815-1),0)","v":0},{"$f":" CU815   -    IF(AND(CV$14>$C815,CV$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CV$14-$C815-1),0)","v":0},{"$f":" CV815   -    IF(AND(CW$14>$C815,CW$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CW$14-$C815-1),0)","v":0},{"$f":" CW815   -    IF(AND(CX$14>$C815,CX$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CX$14-$C815-1),0)","v":0},{"$f":" CX815   -    IF(AND(CY$14>$C815,CY$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CY$14-$C815-1),0)","v":0},{"$f":" CY815   -    IF(AND(CZ$14>$C815,CZ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,CZ$14-$C815-1),0)","v":0},{"$f":" CZ815   -    IF(AND(DA$14>$C815,DA$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DA$14-$C815-1),0)","v":0},{"$f":" DA815   -    IF(AND(DB$14>$C815,DB$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DB$14-$C815-1),0)","v":0},{"$f":" DB815   -    IF(AND(DC$14>$C815,DC$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DC$14-$C815-1),0)","v":0},{"$f":" DC815   -    IF(AND(DD$14>$C815,DD$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DD$14-$C815-1),0)","v":0},{"$f":" DD815   -    IF(AND(DE$14>$C815,DE$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DE$14-$C815-1),0)","v":0},{"$f":" DE815   -    IF(AND(DF$14>$C815,DF$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DF$14-$C815-1),0)","v":0},{"$f":" DF815   -    IF(AND(DG$14>$C815,DG$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DG$14-$C815-1),0)","v":0},{"$f":" DG815   -    IF(AND(DH$14>$C815,DH$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DH$14-$C815-1),0)","v":0},{"$f":" DH815   -    IF(AND(DI$14>$C815,DI$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DI$14-$C815-1),0)","v":0},{"$f":" DI815   -    IF(AND(DJ$14>$C815,DJ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DJ$14-$C815-1),0)","v":0},{"$f":" DJ815   -    IF(AND(DK$14>$C815,DK$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DK$14-$C815-1),0)","v":0},{"$f":" DK815   -    IF(AND(DL$14>$C815,DL$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DL$14-$C815-1),0)","v":0},{"$f":" DL815   -    IF(AND(DM$14>$C815,DM$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DM$14-$C815-1),0)","v":0},{"$f":" DM815   -    IF(AND(DN$14>$C815,DN$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DN$14-$C815-1),0)","v":0},{"$f":" DN815   -    IF(AND(DO$14>$C815,DO$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DO$14-$C815-1),0)","v":0},{"$f":" DO815   -    IF(AND(DP$14>$C815,DP$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DP$14-$C815-1),0)","v":0},{"$f":" DP815   -    IF(AND(DQ$14>$C815,DQ$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DQ$14-$C815-1),0)","v":0},{"$f":" DQ815   -    IF(AND(DR$14>$C815,DR$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DR$14-$C815-1),0)","v":0},{"$f":" DR815   -    IF(AND(DS$14>$C815,DS$14-$C815<$C$5),OFFSET(Input!$BJ815,0,DS$14-$C815-1),0)","v":0}]
[{"$f":"Calcs!A816","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E816),1,Calcs!E816)*Periods,0)","v":4},{"$f":"ROUND(MAX(B816,Input!Z816*Periods),0)","v":4},null,null,0,{"$f":" F816   -    IF(AND(G$14>$C816,G$14-$C816<$C$5),OFFSET(Input!$BJ816,0,G$14-$C816-1),0)","v":0},{"$f":" G816   -    IF(AND(H$14>$C816,H$14-$C816<$C$5),OFFSET(Input!$BJ816,0,H$14-$C816-1),0)","v":0},{"$f":" H816   -    IF(AND(I$14>$C816,I$14-$C816<$C$5),OFFSET(Input!$BJ816,0,I$14-$C816-1),0)","v":0},{"$f":" I816   -    IF(AND(J$14>$C816,J$14-$C816<$C$5),OFFSET(Input!$BJ816,0,J$14-$C816-1),0)","v":0},{"$f":" J816   -    IF(AND(K$14>$C816,K$14-$C816<$C$5),OFFSET(Input!$BJ816,0,K$14-$C816-1),0)","v":0},{"$f":" K816   -    IF(AND(L$14>$C816,L$14-$C816<$C$5),OFFSET(Input!$BJ816,0,L$14-$C816-1),0)","v":0},{"$f":" L816   -    IF(AND(M$14>$C816,M$14-$C816<$C$5),OFFSET(Input!$BJ816,0,M$14-$C816-1),0)","v":0},{"$f":" M816   -    IF(AND(N$14>$C816,N$14-$C816<$C$5),OFFSET(Input!$BJ816,0,N$14-$C816-1),0)","v":0},{"$f":" N816   -    IF(AND(O$14>$C816,O$14-$C816<$C$5),OFFSET(Input!$BJ816,0,O$14-$C816-1),0)","v":0},{"$f":" O816   -    IF(AND(P$14>$C816,P$14-$C816<$C$5),OFFSET(Input!$BJ816,0,P$14-$C816-1),0)","v":0},{"$f":" P816   -    IF(AND(Q$14>$C816,Q$14-$C816<$C$5),OFFSET(Input!$BJ816,0,Q$14-$C816-1),0)","v":0},{"$f":" Q816   -    IF(AND(R$14>$C816,R$14-$C816<$C$5),OFFSET(Input!$BJ816,0,R$14-$C816-1),0)","v":0},{"$f":" R816   -    IF(AND(S$14>$C816,S$14-$C816<$C$5),OFFSET(Input!$BJ816,0,S$14-$C816-1),0)","v":0},{"$f":" S816   -    IF(AND(T$14>$C816,T$14-$C816<$C$5),OFFSET(Input!$BJ816,0,T$14-$C816-1),0)","v":0},{"$f":" T816   -    IF(AND(U$14>$C816,U$14-$C816<$C$5),OFFSET(Input!$BJ816,0,U$14-$C816-1),0)","v":0},{"$f":" U816   -    IF(AND(V$14>$C816,V$14-$C816<$C$5),OFFSET(Input!$BJ816,0,V$14-$C816-1),0)","v":0},{"$f":" V816   -    IF(AND(W$14>$C816,W$14-$C816<$C$5),OFFSET(Input!$BJ816,0,W$14-$C816-1),0)","v":0},{"$f":" W816   -    IF(AND(X$14>$C816,X$14-$C816<$C$5),OFFSET(Input!$BJ816,0,X$14-$C816-1),0)","v":0},{"$f":" X816   -    IF(AND(Y$14>$C816,Y$14-$C816<$C$5),OFFSET(Input!$BJ816,0,Y$14-$C816-1),0)","v":0},{"$f":" Y816   -    IF(AND(Z$14>$C816,Z$14-$C816<$C$5),OFFSET(Input!$BJ816,0,Z$14-$C816-1),0)","v":0},{"$f":" Z816   -    IF(AND(AA$14>$C816,AA$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AA$14-$C816-1),0)","v":0},{"$f":" AA816   -    IF(AND(AB$14>$C816,AB$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AB$14-$C816-1),0)","v":0},{"$f":" AB816   -    IF(AND(AC$14>$C816,AC$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AC$14-$C816-1),0)","v":0},{"$f":" AC816   -    IF(AND(AD$14>$C816,AD$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AD$14-$C816-1),0)","v":0},{"$f":" AD816   -    IF(AND(AE$14>$C816,AE$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AE$14-$C816-1),0)","v":0},{"$f":" AE816   -    IF(AND(AF$14>$C816,AF$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AF$14-$C816-1),0)","v":0},{"$f":" AF816   -    IF(AND(AG$14>$C816,AG$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AG$14-$C816-1),0)","v":0},{"$f":" AG816   -    IF(AND(AH$14>$C816,AH$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AH$14-$C816-1),0)","v":0},{"$f":" AH816   -    IF(AND(AI$14>$C816,AI$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AI$14-$C816-1),0)","v":0},{"$f":" AI816   -    IF(AND(AJ$14>$C816,AJ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AJ$14-$C816-1),0)","v":0},{"$f":" AJ816   -    IF(AND(AK$14>$C816,AK$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AK$14-$C816-1),0)","v":0},{"$f":" AK816   -    IF(AND(AL$14>$C816,AL$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AL$14-$C816-1),0)","v":0},{"$f":" AL816   -    IF(AND(AM$14>$C816,AM$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AM$14-$C816-1),0)","v":0},{"$f":" AM816   -    IF(AND(AN$14>$C816,AN$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AN$14-$C816-1),0)","v":0},{"$f":" AN816   -    IF(AND(AO$14>$C816,AO$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AO$14-$C816-1),0)","v":0},{"$f":" AO816   -    IF(AND(AP$14>$C816,AP$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AP$14-$C816-1),0)","v":0},{"$f":" AP816   -    IF(AND(AQ$14>$C816,AQ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AQ$14-$C816-1),0)","v":0},{"$f":" AQ816   -    IF(AND(AR$14>$C816,AR$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AR$14-$C816-1),0)","v":0},{"$f":" AR816   -    IF(AND(AS$14>$C816,AS$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AS$14-$C816-1),0)","v":0},{"$f":" AS816   -    IF(AND(AT$14>$C816,AT$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AT$14-$C816-1),0)","v":0},{"$f":" AT816   -    IF(AND(AU$14>$C816,AU$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AU$14-$C816-1),0)","v":0},{"$f":" AU816   -    IF(AND(AV$14>$C816,AV$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AV$14-$C816-1),0)","v":0},{"$f":" AV816   -    IF(AND(AW$14>$C816,AW$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AW$14-$C816-1),0)","v":0},{"$f":" AW816   -    IF(AND(AX$14>$C816,AX$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AX$14-$C816-1),0)","v":0},{"$f":" AX816   -    IF(AND(AY$14>$C816,AY$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AY$14-$C816-1),0)","v":0},{"$f":" AY816   -    IF(AND(AZ$14>$C816,AZ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,AZ$14-$C816-1),0)","v":0},{"$f":" AZ816   -    IF(AND(BA$14>$C816,BA$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BA$14-$C816-1),0)","v":0},{"$f":" BA816   -    IF(AND(BB$14>$C816,BB$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BB$14-$C816-1),0)","v":0},{"$f":" BB816   -    IF(AND(BC$14>$C816,BC$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BC$14-$C816-1),0)","v":0},{"$f":" BC816   -    IF(AND(BD$14>$C816,BD$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BD$14-$C816-1),0)","v":0},{"$f":" BD816   -    IF(AND(BE$14>$C816,BE$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BE$14-$C816-1),0)","v":0},{"$f":" BE816   -    IF(AND(BF$14>$C816,BF$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BF$14-$C816-1),0)","v":0},{"$f":" BF816   -    IF(AND(BG$14>$C816,BG$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BG$14-$C816-1),0)","v":0},{"$f":" BG816   -    IF(AND(BH$14>$C816,BH$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BH$14-$C816-1),0)","v":0},{"$f":" BH816   -    IF(AND(BI$14>$C816,BI$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BI$14-$C816-1),0)","v":0},{"$f":" BI816   -    IF(AND(BJ$14>$C816,BJ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BJ$14-$C816-1),0)","v":0},{"$f":" BJ816   -    IF(AND(BK$14>$C816,BK$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BK$14-$C816-1),0)","v":0},{"$f":" BK816   -    IF(AND(BL$14>$C816,BL$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BL$14-$C816-1),0)","v":0},{"$f":" BL816   -    IF(AND(BM$14>$C816,BM$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BM$14-$C816-1),0)","v":0},{"$f":" BM816   -    IF(AND(BN$14>$C816,BN$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BN$14-$C816-1),0)","v":0},{"$f":" BN816   -    IF(AND(BO$14>$C816,BO$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BO$14-$C816-1),0)","v":0},{"$f":" BO816   -    IF(AND(BP$14>$C816,BP$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BP$14-$C816-1),0)","v":0},{"$f":" BP816   -    IF(AND(BQ$14>$C816,BQ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BQ$14-$C816-1),0)","v":0},{"$f":" BQ816   -    IF(AND(BR$14>$C816,BR$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BR$14-$C816-1),0)","v":0},{"$f":" BR816   -    IF(AND(BS$14>$C816,BS$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BS$14-$C816-1),0)","v":0},{"$f":" BS816   -    IF(AND(BT$14>$C816,BT$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BT$14-$C816-1),0)","v":0},{"$f":" BT816   -    IF(AND(BU$14>$C816,BU$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BU$14-$C816-1),0)","v":0},{"$f":" BU816   -    IF(AND(BV$14>$C816,BV$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BV$14-$C816-1),0)","v":0},{"$f":" BV816   -    IF(AND(BW$14>$C816,BW$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BW$14-$C816-1),0)","v":0},{"$f":" BW816   -    IF(AND(BX$14>$C816,BX$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BX$14-$C816-1),0)","v":0},{"$f":" BX816   -    IF(AND(BY$14>$C816,BY$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BY$14-$C816-1),0)","v":0},{"$f":" BY816   -    IF(AND(BZ$14>$C816,BZ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,BZ$14-$C816-1),0)","v":0},{"$f":" BZ816   -    IF(AND(CA$14>$C816,CA$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CA$14-$C816-1),0)","v":0},{"$f":" CA816   -    IF(AND(CB$14>$C816,CB$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CB$14-$C816-1),0)","v":0},{"$f":" CB816   -    IF(AND(CC$14>$C816,CC$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CC$14-$C816-1),0)","v":0},{"$f":" CC816   -    IF(AND(CD$14>$C816,CD$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CD$14-$C816-1),0)","v":0},{"$f":" CD816   -    IF(AND(CE$14>$C816,CE$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CE$14-$C816-1),0)","v":0},{"$f":" CE816   -    IF(AND(CF$14>$C816,CF$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CF$14-$C816-1),0)","v":0},{"$f":" CF816   -    IF(AND(CG$14>$C816,CG$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CG$14-$C816-1),0)","v":0},{"$f":" CG816   -    IF(AND(CH$14>$C816,CH$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CH$14-$C816-1),0)","v":0},{"$f":" CH816   -    IF(AND(CI$14>$C816,CI$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CI$14-$C816-1),0)","v":0},{"$f":" CI816   -    IF(AND(CJ$14>$C816,CJ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CJ$14-$C816-1),0)","v":0},{"$f":" CJ816   -    IF(AND(CK$14>$C816,CK$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CK$14-$C816-1),0)","v":0},{"$f":" CK816   -    IF(AND(CL$14>$C816,CL$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CL$14-$C816-1),0)","v":0},{"$f":" CL816   -    IF(AND(CM$14>$C816,CM$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CM$14-$C816-1),0)","v":0},{"$f":" CM816   -    IF(AND(CN$14>$C816,CN$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CN$14-$C816-1),0)","v":0},{"$f":" CN816   -    IF(AND(CO$14>$C816,CO$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CO$14-$C816-1),0)","v":0},{"$f":" CO816   -    IF(AND(CP$14>$C816,CP$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CP$14-$C816-1),0)","v":0},{"$f":" CP816   -    IF(AND(CQ$14>$C816,CQ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CQ$14-$C816-1),0)","v":0},{"$f":" CQ816   -    IF(AND(CR$14>$C816,CR$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CR$14-$C816-1),0)","v":0},{"$f":" CR816   -    IF(AND(CS$14>$C816,CS$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CS$14-$C816-1),0)","v":0},{"$f":" CS816   -    IF(AND(CT$14>$C816,CT$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CT$14-$C816-1),0)","v":0},{"$f":" CT816   -    IF(AND(CU$14>$C816,CU$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CU$14-$C816-1),0)","v":0},{"$f":" CU816   -    IF(AND(CV$14>$C816,CV$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CV$14-$C816-1),0)","v":0},{"$f":" CV816   -    IF(AND(CW$14>$C816,CW$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CW$14-$C816-1),0)","v":0},{"$f":" CW816   -    IF(AND(CX$14>$C816,CX$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CX$14-$C816-1),0)","v":0},{"$f":" CX816   -    IF(AND(CY$14>$C816,CY$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CY$14-$C816-1),0)","v":0},{"$f":" CY816   -    IF(AND(CZ$14>$C816,CZ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,CZ$14-$C816-1),0)","v":0},{"$f":" CZ816   -    IF(AND(DA$14>$C816,DA$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DA$14-$C816-1),0)","v":0},{"$f":" DA816   -    IF(AND(DB$14>$C816,DB$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DB$14-$C816-1),0)","v":0},{"$f":" DB816   -    IF(AND(DC$14>$C816,DC$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DC$14-$C816-1),0)","v":0},{"$f":" DC816   -    IF(AND(DD$14>$C816,DD$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DD$14-$C816-1),0)","v":0},{"$f":" DD816   -    IF(AND(DE$14>$C816,DE$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DE$14-$C816-1),0)","v":0},{"$f":" DE816   -    IF(AND(DF$14>$C816,DF$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DF$14-$C816-1),0)","v":0},{"$f":" DF816   -    IF(AND(DG$14>$C816,DG$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DG$14-$C816-1),0)","v":0},{"$f":" DG816   -    IF(AND(DH$14>$C816,DH$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DH$14-$C816-1),0)","v":0},{"$f":" DH816   -    IF(AND(DI$14>$C816,DI$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DI$14-$C816-1),0)","v":0},{"$f":" DI816   -    IF(AND(DJ$14>$C816,DJ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DJ$14-$C816-1),0)","v":0},{"$f":" DJ816   -    IF(AND(DK$14>$C816,DK$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DK$14-$C816-1),0)","v":0},{"$f":" DK816   -    IF(AND(DL$14>$C816,DL$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DL$14-$C816-1),0)","v":0},{"$f":" DL816   -    IF(AND(DM$14>$C816,DM$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DM$14-$C816-1),0)","v":0},{"$f":" DM816   -    IF(AND(DN$14>$C816,DN$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DN$14-$C816-1),0)","v":0},{"$f":" DN816   -    IF(AND(DO$14>$C816,DO$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DO$14-$C816-1),0)","v":0},{"$f":" DO816   -    IF(AND(DP$14>$C816,DP$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DP$14-$C816-1),0)","v":0},{"$f":" DP816   -    IF(AND(DQ$14>$C816,DQ$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DQ$14-$C816-1),0)","v":0},{"$f":" DQ816   -    IF(AND(DR$14>$C816,DR$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DR$14-$C816-1),0)","v":0},{"$f":" DR816   -    IF(AND(DS$14>$C816,DS$14-$C816<$C$5),OFFSET(Input!$BJ816,0,DS$14-$C816-1),0)","v":0}]

{"sheet":"Loads","index":10,"n_rows":816,"n_cols":53,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Season 1 = winter, 2 = summer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2,2,2,2,2,1,1,1]
[null,"Shape Based Unit Impacts"]
[null,"CP (kW per annual kWh: \"kWh\" indicator, or kW per peak kW: \"kW\" indicator)",null,null,null,null,null,null,null,null,null,null,null,"NCP (kW/ Annual kWh)",null,null,null,null,null,null,null,null,null,null,null,"Monthly (kWh/ Annual kWh)",null,null,null,null,null,null,null,null,null,null,null,"Gas Reduction (Share of Annual Therms)",null,null,null,null,null,null,null,null,null,null,null,null,"Peak kW Factor"]
[null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Avg Jul-Sept","Avg Dec-Feb","NCP"]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H17:J17)","v":0},{"$f":"AVERAGE(B17:C17,M17)","v":0},{"$f":"MAX(N17:Y17)","v":0}]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H25:J25)","v":0},{"$f":"AVERAGE(B25:C25,M25)","v":0},{"$f":"MAX(N25:Y25)","v":0}]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB52-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB52-1,0))","v":0},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I52=\"Annual\",1/12,IF(GasCalcs!$I52=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB63-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB63-1,0))","v":0},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I63=\"Annual\",1/12,IF(GasCalcs!$I63=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB103-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB103-1,0))","v":0},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I103=\"Annual\",1/12,IF(GasCalcs!$I103=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB114-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB114-1,0))","v":0},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I114=\"Annual\",1/12,IF(GasCalcs!$I114=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB154-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB154-1,0))","v":0},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I154=\"Annual\",1/12,IF(GasCalcs!$I154=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB169-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB169-1,0))","v":0},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I169=\"Annual\",1/12,IF(GasCalcs!$I169=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB205-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB205-1,0))","v":0},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I205=\"Annual\",1/12,IF(GasCalcs!$I205=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB220-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB220-1,0))","v":0},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I220=\"Annual\",1/12,IF(GasCalcs!$I220=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB256-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB256-1,0))","v":0},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I256=\"Annual\",1/12,IF(GasCalcs!$I256=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB271-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB271-1,0))","v":0},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I271=\"Annual\",1/12,IF(GasCalcs!$I271=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB305-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB305-1,0))","v":0},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I305=\"Annual\",1/12,IF(GasCalcs!$I305=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB323-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB323-1,0))","v":0},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I323=\"Annual\",1/12,IF(GasCalcs!$I323=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB338-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB338-1,0))","v":0},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I338=\"Annual\",1/12,IF(GasCalcs!$I338=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB378-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB378-1,0))","v":0},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I378=\"Annual\",1/12,IF(GasCalcs!$I378=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB389-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB389-1,0))","v":0},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I389=\"Annual\",1/12,IF(GasCalcs!$I389=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB429-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB429-1,0))","v":0},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I429=\"Annual\",1/12,IF(GasCalcs!$I429=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB440-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB440-1,0))","v":0},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I440=\"Annual\",1/12,IF(GasCalcs!$I440=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB495-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB495-1,0))","v":0},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I495=\"Annual\",1/12,IF(GasCalcs!$I495=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB531-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB531-1,0))","v":0},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I531=\"Annual\",1/12,IF(GasCalcs!$I531=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB558-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB558-1,0))","v":0},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I558=\"Annual\",1/12,IF(GasCalcs!$I558=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB598-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB598-1,0))","v":0},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I598=\"Annual\",1/12,IF(GasCalcs!$I598=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB613-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB613-1,0))","v":0},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I613=\"Annual\",1/12,IF(GasCalcs!$I613=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB649-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB649-1,0))","v":0},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I649=\"Annual\",1/12,IF(GasCalcs!$I649=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB664-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB664-1,0))","v":0},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I664=\"Annual\",1/12,IF(GasCalcs!$I664=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB704-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB704-1,0))","v":0},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I704=\"Annual\",1/12,IF(GasCalcs!$I704=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB715-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB715-1,0))","v":0},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I715=\"Annual\",1/12,IF(GasCalcs!$I715=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB755-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB755-1,0))","v":0},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I755=\"Annual\",1/12,IF(GasCalcs!$I755=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB766-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB766-1,0))","v":0},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I766=\"Annual\",1/12,IF(GasCalcs!$I766=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB785-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB785-1,0))","v":0},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I785=\"Annual\",1/12,IF(GasCalcs!$I785=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB810-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB810-1,0))","v":0},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I810=\"Annual\",1/12,IF(GasCalcs!$I810=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB811-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB811-1,0))","v":0},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I811=\"Annual\",1/12,IF(GasCalcs!$I811=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB812-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB812-1,0))","v":0},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I812=\"Annual\",1/12,IF(GasCalcs!$I812=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB813-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB813-1,0))","v":0},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I813=\"Annual\",1/12,IF(GasCalcs!$I813=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB814-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB814-1,0))","v":0},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I814=\"Annual\",1/12,IF(GasCalcs!$I814=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB815-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB815-1,0))","v":0},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I815=\"Annual\",1/12,IF(GasCalcs!$I815=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H815:J815)","v":0},{"$f":"AVERAGE(B815:C815,M815)","v":0},{"$f":"MAX(N815:Y815)","v":0}]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB816-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB816-1,0))","v":0},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I816=\"Annual\",1/12,IF(GasCalcs!$I816=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H816:J816)","v":0},{"$f":"AVERAGE(B816:C816,M816)","v":0},{"$f":"MAX(N816:Y816)","v":0}]

{"sheet":"Export","index":11,"n_rows":216,"n_cols":18,"rows_kept":69,"cut":true,"hidden":false,"merged":[[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,5,74,6],[74,7,74,8],[74,9,74,10],[74,11,74,12]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["PROGRAM NAME",{"$f":"Output!D3","v":0}]
[]
["BUDGET",null,null,{"$f":"Input!B1","v":"SDG&E 2013 v1c4-Draft.xls"}]
[]
["Administrative Costs"]
["Overhead and G&A",{"$f":"Input!J3","v":0}]
["Other Administrative Costs",{"$f":"Input!J4","v":0}]
["Marketing/Outreach",{"$f":"Input!J5","v":0}]
["Direct Implementation"]
["d.i.   User Input Incentive (No rebates)",{"$f":"Input!Q4","v":0}]
["d.ii. - d.v.  Rebates etc",{"$f":"Input!Q9-Export!B11","v":0}]
[]
[]
[]
["Activity",{"$f":"Input!J7","v":0}]
["Installation",{"$f":"Input!J8","v":0}]
["Hardware & Materials",{"$f":"Input!J9","v":0}]
["Rebate Processing & Inspection",{"$f":"Input!J10","v":0}]
["EM&V Costs ",{"$f":"Input!J12","v":0}]
["Budget  ",{"$f":"Input!J13","v":0}]
["Costs recovered from other sources",{"$f":"Input!Q12","v":0}]
["Budget (plus other costs)  ",{"$f":"Input!Q13","v":0}]
[]
["PROGRAM IMPACTS"]
["Program Reductions ",{"$f":"Output!B12","v":"2013-2014"},{"$f":"Output!B10","v":2013},{"$f":"Output!B11","v":2014}]
["User Entered kW (kW)",{"$f":"Output!J12","v":0},{"$f":"Output!J10","v":0},{"$f":"Output!J11","v":0}]
["Net Jul-Sept Peak (kW)",{"$f":"Output!G12","v":0},{"$f":"Output!G10","v":0},{"$f":"Output!G11","v":0}]
["Net Dec-Feb Peak (kW)",{"$f":"Output!H12","v":0},{"$f":"Output!H10","v":0},{"$f":"Output!H11","v":0}]
["Net NCP (kW)",{"$f":"Output!H12","v":0},{"$f":"Output!H10","v":0},{"$f":"Output!H11","v":0}]
["Net CEC (kW)",{"$f":"Output!I12","v":0},{"$f":"Output!I10","v":0},{"$f":"Output!I11","v":0}]
["Annual Net kWh",{"$f":"Output!C12","v":0},{"$f":"Output!C10","v":0},{"$f":"Output!C11","v":0}]
["Gas Benefits",{"$f":"Output!E17","v":0}]
[]
[]
["Discounted kWh",{"$f":"Output!C27","v":0}]
["Benefit-Cost",{"$f":"Output!G27","v":{"$error":"#DIV/0!"}}]
["Discounted Therms",{"$f":"Output!D31","v":0}]
["Electric Annual CO2 (tons) - 2014",{"$f":"IF(ISERROR(Output!C37),0,Output!C37)","v":0},null,null,null,{"$f":"StartYr","v":2013},null,{"$f":"F75+1","v":2014},null,{"$f":"H75+1","v":2015},null,{"$f":"J75+1","v":2016},null,{"$f":"L75+1","v":2017},null,{"$f":"N75+1","v":2018},null,{"$f":"P75+1","v":2019}]
["Electric Lifecycle CO2 (tons) - 2014",{"$f":"IF(ISERROR(Output!C51),0,Output!C51)","v":0},null,null,"Lifecycle CO2 Emission Reductions (tons)",{"$f":"IF(ISERROR(Output!C51),0,Output!C51)+IF(ISERROR(Output!F51),0,Output!F51)","v":0},null,{"$f":"IF(ISERROR(Output!C52),0,Output!C52)+IF(ISERROR(Output!F52),0,Output!F52)","v":0},null,{"$f":"IF(ISERROR(Output!C53),0,Output!C53)+IF(ISERROR(Output!F53),0,Output!F53)","v":0},null,{"$f":"IF(ISERROR(Output!C54),0,Output!C54)+IF(ISERROR(Output!F54),0,Output!F54)","v":0},null,{"$f":"IF(ISERROR(Output!C55),0,Output!C55)+IF(ISERROR(Output!F55),0,Output!F55)","v":0},null,{"$f":"IF(ISERROR(Output!C56),0,Output!C56)+IF(ISERROR(Output!F56),0,Output!F56)","v":0},null,{"$f":"IF(ISERROR(Output!C61),0,Output!C61)+IF(ISERROR(Output!F61),0,Output!F61)","v":0}]
["Electric Annual SO2 (lbs) - 2014"]
["Electric Lifecycle SO2 (lbs) - 2014"]
[{"$f":"A92","v":2016},{"$f":"IF(ISERROR(Output!F39),0,Output!F39)","v":0}]
["Gas Annual SO2 (lbs) - 2014"]
["Gas Lifecycle SO2 (lbs) - 2014"]
[]
["Levelized Cost RIM ($/therm)"]
[]
["Electric Benefits",{"$f":"Output!D19","v":0}]
["BC Ratio",{"$f":"Output!H19","v":{"$error":"#DIV/0!"}}]
[{"$f":"Output!B117","v":"Dishwasher"},{"$f":"Output!G117","v":0}]
[{"$f":"Output!I111","v":0}]
[{"$f":"A146","v":"Clothes Dryer"},{"$f":"Output!I113","v":0}]
[{"$f":"A155","v":"Cooking"},{"$f":"Output!C116","v":0}]
[{"$f":"A162","v":"Dishwasher"},{"$f":"Output!D117","v":0}]
[{"$f":"A164","v":"Clothes Dryer"},{"$f":"Output!E113","v":0}]
[{"$f":"A173","v":"Cooking"},{"$f":"Output!F116","v":0}]
[]
[{"$f":"Output!M87","v":2016},{"$f":"Output!S87","v":0}]
[{"$f":"Output!M100","v":2014},{"$f":"Output!S100","v":0}]
[{"$f":"Output!M101","v":2015},{"$f":"Output!S101","v":0}]
[{"$f":"Output!M113","v":2013},{"$f":"Output!S113","v":0}]
[{"$f":"Output!M116","v":2016},{"$f":"Output!S116","v":0}]
[{"$f":"Output!M117","v":2017},{"$f":"Output!S117","v":0}]
[{"$f":"Output!M118","v":2018},{"$f":"Output!S118","v":0}]
[{"$f":"Output!M119","v":2019},{"$f":"Output!S119","v":0}]
[{"$f":"Output!M120","v":2020},{"$f":"Output!S120","v":0}]
[{"$f":"Output!M121","v":2021},{"$f":"Output!S121","v":0}]
[{"$f":"Output!M122","v":2022},{"$f":"Output!S122","v":0}]

{"sheet":"CostG","index":12,"n_rows":43,"n_cols":108,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Updated 7/2/ 11"]
[]
[null,null,null,null,2013,null,null,null,2014,null,null,null,2015,null,null,null,2016,null,null,null,2017,null,null,null,2018,null,null,null,2019,null,null,null,2020,null,null,null,2021,null,null,null,2022,null,null,null,2023,null,null,null,2024,null,null,null,2025,null,null,null,2026,null,null,null,2027,null,null,null,2028,null,null,null,2029,null,null,null,2030,null,null,null,2031,null,null,null,2032,null,null,null,2033,null,null,null,2034,null,null,null,2035,null,null,null,2036,null,null,null,2037,null,null,null,2038]
[" ($ per annual therm saved)",null,null,null,1,2,3,4,{"$f":"E4","v":1},{"$f":"F4","v":2},{"$f":"G4","v":3},{"$f":"H4","v":4},{"$f":"I4","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BU4","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CW4","v":1},{"$f":"CX4","v":2},{"$f":"CY4","v":3},{"$f":"CZ4","v":4}]
[]
["Commodity","Residential","Summer Only","CommodityResidentialSummer Only",null,0.35820865731486995,0.36314630466079673,null,null,0.37841921444839838,0.38351084507954503,null,null,0.39867861272572142,0.40391997917799599,null,null,0.41934440553210317,0.42472471117890304,null,null,0.44017969322943712,0.44569565670983557,null,null,0.4618533508542047,0.46750018233040297,null,null,0.48419992210123014,0.48998202157992515,null,null,0.50866380115724963,0.51459749747685446,null,null,0.53379700382188411,0.53987784612816647,null,null,0.5635783043815713,0.56988019450203509,null,null,0.58245891119972892,0.58875758756624685,null,null,0.61975120070598755,0.62640809195278058,null,null,0.65812698744909814,0.66513584484421717,null,null,0.69443873571566117,0.70176155927049688,null,null,0.73070179920578993,0.73832165944586825,null,null,0.76576622522973359,0.77366069983359431,null,null,0.80253392335162099,0.81071714933731831,null,null,0.83933009894246846,0.84779340979775164,null,null,0.86653892093906881,0.87529530085900298,null,null,0.89343236087250799,0.90247423561181617,null,null,0.92054831936851544,0.92987785883923568,null,null,0.94788886548214546,0.95750823959631626,null,null,0.97488579257358055,0.98479347421403196,null,null,1.0019984857244613,1.0121946959717718,null,null,1.0291111788753398,1.0395959177295069,null,null,1.0562238720262205,1.066997139487242]
["Commodity","Residential","Winter Only","CommodityResidentialWinter Only",0.37961159583073206,null,null,0.37792543344434487,0.40048961553401091,null,null,0.39875086923356901,0.4213980651405802,null,null,0.41960818539706474,0.44266610975425663,null,null,0.44082878351904364,0.46408942573070644,null,null,0.46220577355919074,0.48633034939769271,null,null,0.484402006976623,0.50926325914517656,null,null,0.50728872391163715,0.53438425638681641,null,null,0.53235795218860038,0.56015528437291984,null,null,0.55807873113692097,0.59089474829352295,null,null,0.58874270920692506,0.60976142463562788,null,null,0.60761048301724563,0.64860644776599197,null,null,0.64633317897131548,0.6885078821109919,null,null,0.68611442002606771,0.72618056159473066,null,null,0.723679882875644,0.76373117307397342,null,null,0.76112905898477135,0.79998595432821895,null,null,0.79729006189104445,0.83800528660678986,null,null,0.83521078815647576,0.87601553011763833,null,null,0.87312538519057037,0.90449470188451953,null,null,0.90150447649426579,0.93262565993895186,null,null,0.92953794062249973,0.96098854234998432,null,null,0.95780258810178942,0.98958541817267154,null,null,0.98630048798718917,1.0178320554654121,null,null,1.0144486708394875,1.0461954171229664,null,null,1.0427135025595646,1.0745587787805206,null,null,1.0709783342796395,1.1029221404380725,null,null,1.0992431659997191]
["Commodity","Residential","Annual","CommodityResidentialAnnual",0.18980579791536603,0.17910432865743497,0.18157315233039836,0.18896271672217244,0.20024480776700546,0.18920960722419919,0.19175542253977251,0.1993754346167845,0.2106990325702901,0.19933930636286071,0.201959989588998,0.20980409269853237,0.22133305487712832,0.20967220276605159,0.21236235558945152,0.22041439175952182,0.23204471286535322,0.22008984661471856,0.22284782835491779,0.23110288677959537,0.24316517469884635,0.23092667542710235,0.23375009116520148,0.2422010034883115,0.25463162957258828,0.24209996105061507,0.24499101078996258,0.25364436195581858,0.26719212819340821,0.25433190057862481,0.25729874873842723,0.26617897609430019,0.28007764218645992,0.26689850191094205,0.26993892306408324,0.27903936556846048,0.29544737414676148,0.28178915219078565,0.28494009725101754,0.29437135460346253,0.30488071231781394,0.29122945559986446,0.29437879378312343,0.30380524150862281,0.32430322388299598,0.30987560035299377,0.31320404597639029,0.32316658948565774,0.34425394105549595,0.32906349372454907,0.33256792242210859,0.34305721001303385,0.36309028079736533,0.34721936785783059,0.35088077963524844,0.361839941437822,0.38186558653698671,0.36535089960289496,0.36916082972293413,0.38056452949238567,0.39999297716410948,0.38288311261486679,0.38683034991679716,0.39864503094552223,0.41900264330339493,0.4012669616758105,0.40535857466865916,0.41760539407823788,0.43800776505881917,0.41966504947123423,0.42389670489887582,0.43656269259528518,0.45224735094225976,0.43326946046953441,0.43764765042950149,0.4507522382471329,0.46631282996947593,0.446716180436254,0.45123711780590808,0.46476897031124986,0.48049427117499216,0.46027415968425772,0.46493892941961784,0.47890129405089471,0.49479270908633577,0.47394443274107273,0.47875411979815813,0.49315024399359458,0.50891602773270606,0.48744289628679027,0.49239673710701598,0.50722433541974377,0.52309770856148319,0.50099924286223063,0.5060973479858859,0.52135675127978232,0.53727938939026032,0.51455558943766988,0.51979795886475344,0.53548916713981976,0.55146107021903623,0.52811193601311024,0.53349856974362098,0.54962158299985953]
["Commodity","Commercial","Summer Only","CommodityCommercialSummer Only",null,0.36012892731486995,0.36506657466079667,null,null,0.38053151144839842,0.38562314207954501,null,null,0.40100213942572144,0.40624350587799607,null,null,0.42190028490210318,0.42728059054890305,null,null,0.44299116053643717,0.44850712401683562,null,null,0.46494596489190476,0.47059279636810297,null,null,0.48760179754270022,0.49338389702139512,null,null,0.51240586414286671,0.51833956046247132,null,null,0.53791327310606285,0.54399411541234521,null,null,0.56810620059416805,0.57440809071463172,null,null,0.58743959703358528,0.5937382734001031,null,null,0.62508799486105704,0.63174488610785007,null,null,0.66385812700534275,0.67086698440046177,null,null,0.70056422067308077,0.70788704422791648,null,null,0.73722162956438497,0.74484148980446319,null,null,0.77268040098950375,0.78057487559336458,null,null,0.80984244451256637,0.81802567049826369,null,null,0.84703296550458906,0.85549627635987235,null,null,0.87463613290236453,0.88339251282229869,null,null,0.90192391823697893,0.91096579297628699,null,null,0.92943422213416171,0.93876376160488173,null,null,0.95716911364896673,0.96678848776313731,null,null,0.9845603861415787,0.99446806778203012,null,null,1.0120674246936332,1.0222636349409413,null,null,1.03957446324569,1.0500592020998525,null,null,1.0670815017977446,1.0778547692587637]
["Commodity","Commercial","Winter Only","CommodityCommercialWinter Only",0.38153186583073212,null,null,0.37984570344434482,0.40260191253401084,null,null,0.40086316623356893,0.42372159184058028,null,null,0.42193171209706476,0.44522198912425665,null,null,0.44338466288904366,0.46690089303770649,null,null,0.46501724086619078,0.48942296343539277,null,null,0.487494621014323,0.51266513458664653,null,null,0.51069059935310701,0.53812631937243338,null,null,0.53610001517421735,0.56427155365709858,null,null,0.56219500042109971,0.59542264450611959,null,null,0.59327060541952159,0.61474211046948424,null,null,0.61259116885110199,0.65394324192106135,null,null,0.65166997312638497,0.6942390216672365,null,null,0.69184555958231242,0.73230604655215037,null,null,0.72980536783306371,0.77025100343256847,null,null,0.76764888934336639,0.80690013008798911,null,null,0.80420423765081461,0.84531380776773524,null,null,0.84251930931742125,0.88371839667975893,null,null,0.88082825175269086,0.91259191384781546,null,null,0.90960168845756162,0.94111721730342257,null,null,0.93802949798697066,0.96987444511563015,null,null,0.96668849086743547,0.99886566633949281,null,null,0.99558073615401055,1.0275066490334102,null,null,1.024123264407488,1.0562643560921383,null,null,1.0527824415287388,1.0850220631508662,null,null,1.0814416186499922,1.1137797702095942,null,null,1.1101007957712408]
["Commodity","Commercial","Annual","CommodityCommercialAnnual",0.19076593291536606,0.18006446365743498,0.18253328733039834,0.18992285172217241,0.20130095626700542,0.19026575572419921,0.19281157103977251,0.20043158311678447,0.21186079592029014,0.20050106971286072,0.20312175293899803,0.21096585604853238,0.22261099456212832,0.21095014245105159,0.21364029527445152,0.22169233144452183,0.23345044651885324,0.22149558026821858,0.22425356200841781,0.23250862043309539,0.24471148171769638,0.23247298244595238,0.23529639818405149,0.2437473105071615,0.25633256729332327,0.24380089877135011,0.24669194851069756,0.25534529967655351,0.26906315968621669,0.25620293207143335,0.25916978023123566,0.26805000758710867,0.28213577682854929,0.26895663655303143,0.27199705770617261,0.28109750021054986,0.2977113222530598,0.28405310029708403,0.28720404535731586,0.2966353027097608,0.30737105523474212,0.29371979851679264,0.29686913670005155,0.30629558442555099,0.32697162096053067,0.31254399743052852,0.31587244305392503,0.32583498656319249,0.34711951083361825,0.33192906350267137,0.33543349220023089,0.34592277979115621,0.36615302327607518,0.35028211033654039,0.35394352211395824,0.36490268391653186,0.38512550171628424,0.36861081478219249,0.37242074490223159,0.3838244446716832,0.40345006504399455,0.38634020049475187,0.39028743779668229,0.40210211882540731,0.42265690388386762,0.40492122225628319,0.40901283524913185,0.42125965465871062,0.44185919833987947,0.42351648275229453,0.42774813817993618,0.44041412587634543,0.45629595692390773,0.43731806645118226,0.44169625641114935,0.45480084422878081,0.47055860865171129,0.45096195911848946,0.4554828964881435,0.46901474899348533,0.48493722255781507,0.46471711106708086,0.46938188080244087,0.48334424543371773,0.4994328331697464,0.47858455682448336,0.48339424388156865,0.49779036807700527,0.51375332451670508,0.49228019307078935,0.49723403389101506,0.51206163220374401,0.52813217804606916,0.5060337123468166,0.51113181747047065,0.52639122076436939,0.54251103157543312,0.51978723162284501,0.52502960104992624,0.54072080932499611,0.55688988510479709,0.53354075089887232,0.53892738462938183,0.55505039788562038]
["Commodity","Core","Summer Only","CommodityCoreSummer Only",null,0.36012892731486995,0.36506657466079667,null,null,0.38053151144839842,0.38562314207954501,null,null,0.40100213942572144,0.40624350587799607,null,null,0.42190028490210318,0.42728059054890305,null,null,0.44299116053643717,0.44850712401683562,null,null,0.46494596489190476,0.47059279636810297,null,null,0.48760179754270022,0.49338389702139512,null,null,0.51240586414286671,0.51833956046247132,null,null,0.53791327310606285,0.54399411541234521,null,null,0.56810620059416805,0.57440809071463172,null,null,0.58743959703358528,0.5937382734001031,null,null,0.62508799486105704,0.63174488610785007,null,null,0.66385812700534275,0.67086698440046177,null,null,0.70056422067308077,0.70788704422791648,null,null,0.73722162956438497,0.74484148980446319,null,null,0.77268040098950375,0.78057487559336458,null,null,0.80984244451256637,0.81802567049826369,null,null,0.84703296550458906,0.85549627635987235,null,null,0.87463613290236453,0.88339251282229869,null,null,0.90192391823697893,0.91096579297628699,null,null,0.92943422213416171,0.93876376160488173,null,null,0.95716911364896673,0.96678848776313731,null,null,0.9845603861415787,0.99446806778203012,null,null,1.0120674246936332,1.0222636349409413,null,null,1.03957446324569,1.0500592020998525,null,null,1.0670815017977446,1.0778547692587637]
["Commodity","Core","Winter Only","CommodityCoreWinter Only",0.38153186583073212,null,null,0.37984570344434482,0.40260191253401084,null,null,0.40086316623356893,0.42372159184058028,null,null,0.42193171209706476,0.44522198912425665,null,null,0.44338466288904366,0.46690089303770649,null,null,0.46501724086619078,0.48942296343539277,null,null,0.487494621014323,0.51266513458664653,null,null,0.51069059935310701,0.53812631937243338,null,null,0.53610001517421735,0.56427155365709858,null,null,0.56219500042109971,0.59542264450611959,null,null,0.59327060541952159,0.61474211046948424,null,null,0.61259116885110199,0.65394324192106135,null,null,0.65166997312638497,0.6942390216672365,null,null,0.69184555958231242,0.73230604655215037,null,null,0.72980536783306371,0.77025100343256847,null,null,0.76764888934336639,0.80690013008798911,null,null,0.80420423765081461,0.84531380776773524,null,null,0.84251930931742125,0.88371839667975893,null,null,0.88082825175269086,0.91259191384781546,null,null,0.90960168845756162,0.94111721730342257,null,null,0.93802949798697066,0.96987444511563015,null,null,0.96668849086743547,0.99886566633949281,null,null,0.99558073615401055,1.0275066490334102,null,null,1.024123264407488,1.0562643560921383,null,null,1.0527824415287388,1.0850220631508662,null,null,1.0814416186499922,1.1137797702095942,null,null,1.1101007957712408]
["Commodity","Core","Annual","CommodityCoreAnnual",0.19076593291536606,0.18006446365743498,0.18253328733039834,0.18992285172217241,0.20130095626700542,0.19026575572419921,0.19281157103977251,0.20043158311678447,0.21186079592029014,0.20050106971286072,0.20312175293899803,0.21096585604853238,0.22261099456212832,0.21095014245105159,0.21364029527445152,0.22169233144452183,0.23345044651885324,0.22149558026821858,0.22425356200841781,0.23250862043309539,0.24471148171769638,0.23247298244595238,0.23529639818405149,0.2437473105071615,0.25633256729332327,0.24380089877135011,0.24669194851069756,0.25534529967655351,0.26906315968621669,0.25620293207143335,0.25916978023123566,0.26805000758710867,0.28213577682854929,0.26895663655303143,0.27199705770617261,0.28109750021054986,0.2977113222530598,0.28405310029708403,0.28720404535731586,0.2966353027097608,0.30737105523474212,0.29371979851679264,0.29686913670005155,0.30629558442555099,0.32697162096053067,0.31254399743052852,0.31587244305392503,0.32583498656319249,0.34711951083361825,0.33192906350267137,0.33543349220023089,0.34592277979115621,0.36615302327607518,0.35028211033654039,0.35394352211395824,0.36490268391653186,0.38512550171628424,0.36861081478219249,0.37242074490223159,0.3838244446716832,0.40345006504399455,0.38634020049475187,0.39028743779668229,0.40210211882540731,0.42265690388386762,0.40492122225628319,0.40901283524913185,0.42125965465871062,0.44185919833987947,0.42351648275229453,0.42774813817993618,0.44041412587634543,0.45629595692390773,0.43731806645118226,0.44169625641114935,0.45480084422878081,0.47055860865171129,0.45096195911848946,0.4554828964881435,0.46901474899348533,0.48493722255781507,0.46471711106708086,0.46938188080244087,0.48334424543371773,0.4994328331697464,0.47858455682448336,0.48339424388156865,0.49779036807700527,0.51375332451670508,0.49228019307078935,0.49723403389101506,0.51206163220374401,0.52813217804606916,0.5060337123468166,0.51113181747047065,0.52639122076436939,0.54251103157543312,0.51978723162284501,0.52502960104992624,0.54072080932499611,0.55688988510479709,0.53354075089887232,0.53892738462938183,0.55505039788562038]
["TD","Residential","Summer Only","TDResidentialSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
["TD","Residential","Winter Only","TDResidentialWinter Only",0.14832112597225189,null,null,9.8880750648167925E-2,0.15181584649412011,null,null,0.1012105643294134,0.15539352177548585,null,null,0.10359568118365724,0.15905613674770411,null,null,0.10603742449846941,0.16280572424282833,null,null,0.10853714949521888,0.1666443661598693,null,null,0.11109624410657953,0.17057419465970899,null,null,0.11371612977313933,0.17459739338938027,null,null,0.11639826225958684,0.17871619873644126,null,null,0.11914413249096083,0.18293290111419,null,null,0.12195526740946,0.18724984627848587,null,null,0.12483323085232394,0.19132015012434969,null,null,0.12754676674956647,0.19548883122058611,null,null,0.13032588748039073,0.19965751231682247,null,null,0.13310500821121499,0.20382619341305883,null,null,0.13588412894203922,0.20799487450929519,null,null,0.13866324967286345,0.21216355560553157,null,null,0.14144237040368771,0.21633223670176793,null,null,0.14422149113451196,0.22050091779800432,null,null,0.14700061186533622,0.22466959889424068,null,null,0.14977973259616045,0.22883827999047704,null,null,0.15255885332698468,0.23300696108671345,null,null,0.15533797405780894,0.23717564218295095,null,null,0.15811709478863398,0.24134432327918631,null,null,0.16089621551945754,0.24551300437542345,null,null,0.1636753362502823,0.24968168547165881,null,null,0.16645445698110586]
["TD","Residential","Annual","TDResidentialAnnual",7.4160562986125944E-2,0,0,4.9440375324083963E-2,7.5907923247060055E-2,0,0,5.0605282164706701E-2,7.7696760887742924E-2,0,0,5.1797840591828619E-2,7.9528068373852054E-2,0,0,5.3018712249234705E-2,8.1402862121414163E-2,0,0,5.426857474760944E-2,8.332218307993465E-2,0,0,5.5548122053289767E-2,8.5287097329854497E-2,0,0,5.6858064886569665E-2,8.7298696694690134E-2,0,0,5.819913112979342E-2,8.9358099368220631E-2,0,0,5.9572066245480414E-2,9.1466450557095E-2,0,0,6.097763370473E-2,9.3624923139242935E-2,0,0,6.2416615426161969E-2,9.5660075062174846E-2,0,0,6.3773383374783235E-2,9.7744415610293053E-2,0,0,6.5162943740195364E-2,9.9828756158411233E-2,0,0,6.6552504105607493E-2,0.10191309670652941,0,0,6.7942064471019609E-2,0.10399743725464759,0,0,6.9331624836431724E-2,0.10608177780276579,0,0,7.0721185201843853E-2,0.10816611835088397,0,0,7.2110745567255982E-2,0.11025045889900216,0,0,7.3500305932668111E-2,0.11233479944712034,0,0,7.4889866298080227E-2,0.11441913999523852,0,0,7.6279426663492342E-2,0.11650348054335673,0,0,7.7668987028904471E-2,0.11858782109147548,0,0,7.9058547394316989E-2,0.12067216163959316,0,0,8.0448107759728771E-2,0.12275650218771172,0,0,8.183766812514115E-2,0.1248408427358294,0,0,8.3227228490552932E-2]
["TD","Commercial","Summer Only","TDCommercialSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
["TD","Commercial","Winter Only","TDCommercialWinter Only",0.10289253382853041,null,null,6.8595022552353599E-2,0.10534579989677523,null,null,7.0230533264516823E-2,0.10785804651666704,null,null,7.1905364344444708E-2,0.11043070411360023,null,null,7.3620469409066816E-2,0.1130652381190651,null,null,7.5376825412710069E-2,0.11576314983523024,null,null,7.7175433223486842E-2,0.11852597732107434,null,null,7.9017318214049559E-2,0.12135529630060987,null,null,8.0903530867073248E-2,0.12425272109375422,null,null,8.2835147395836153E-2,0.12721990557041818,null,null,8.4813270380278791E-2,0.13025854412839577,null,null,8.6839029418930513E-2,0.13312141174818576,null,null,8.8747607832123834E-2,0.13605438603663039,null,null,9.0702924024420262E-2,0.13898736032507589,null,null,9.2658240216717258E-2,0.14192033461352052,null,null,9.4613556409013685E-2,0.14485330890196602,null,null,9.6568872601310682E-2,0.14778628319041065,null,null,9.8524188793607095E-2,0.15071925747885614,null,null,0.10047950498590409,0.15365223176730167,null,null,0.10243482117820112,0.1565852060557463,null,null,0.10439013737049753,0.15951818034419182,null,null,0.10634545356279455,0.16245115463263646,null,null,0.10830076975509097,0.16538412892108134,null,null,0.11025608594738756,0.1683171032095272,null,null,0.11221140213968479,0.17125007749797216,null,null,0.11416671833198144,0.17418305178641713,null,null,0.11612203452427809]
["TD","Commercial","Annual","TDCommercialAnnual",5.1446266914265203E-2,0,0,3.4297511276176799E-2,5.2672899948387614E-2,0,0,3.5115266632258411E-2,5.3929023258333521E-2,0,0,3.5952682172222354E-2,5.5215352056800115E-2,0,0,3.6810234704533408E-2,5.6532619059532552E-2,0,0,3.7688412706355034E-2,5.7881574917615121E-2,0,0,3.8587716611743421E-2,5.9262988660537169E-2,0,0,3.9508659107024779E-2,6.0677648150304936E-2,0,0,4.0451765433536624E-2,6.2126360546877112E-2,0,0,4.1417573697918077E-2,6.360995278520909E-2,0,0,4.2406635190139395E-2,6.5129272064197885E-2,0,0,4.3419514709465257E-2,6.6560705874092879E-2,0,0,4.4373803916061917E-2,6.8027193018315196E-2,0,0,4.5351462012210131E-2,6.9493680162537944E-2,0,0,4.6329120108358629E-2,7.0960167306760261E-2,0,0,4.7306778204506843E-2,7.2426654450983008E-2,0,0,4.8284436300655341E-2,7.3893141595205325E-2,0,0,4.9262094396803548E-2,7.5359628739428072E-2,0,0,5.0239752492952046E-2,7.6826115883650833E-2,0,0,5.1217410589100558E-2,7.8292603027873151E-2,0,0,5.2195068685248765E-2,7.9759090172095912E-2,0,0,5.3172726781397277E-2,8.1225577316318229E-2,0,0,5.4150384877545484E-2,8.2692064460540671E-2,0,0,5.512804297369378E-2,8.4158551604763598E-2,0,0,5.6105701069842397E-2,8.5625038748986082E-2,0,0,5.7083359165990721E-2,8.7091525893208566E-2,0,0,5.8061017262139046E-2]
["TD","Core","Summer Only","TDCoreSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
["TD","Core","Winter Only","TDCoreWinter Only",0.13380201635767852,null,null,8.9201344238452343E-2,0.13696387148853573,null,null,9.1309247659023818E-2,0.14020101848201755,null,null,9.346734565467836E-2,0.14351526502276568,null,null,9.5676843348510454E-2,0.14690846257413701,null,null,9.793897504942467E-2,0.15038250744801962,null,null,0.10025500496534641,0.1539393419010322,null,null,0.10262622793402147,0.15758095525776414,null,null,0.10505397017184276,0.16130938506172848,null,null,0.10753959004115232,0.16512671825471886,null,null,0.11008447883647925,0.16903509238527684,null,null,0.11269006159018456,0.17271947776173638,null,null,0.11514631850782427,0.1764932041582816,null,null,0.11766213610552106,0.18026693055482512,null,null,0.12017795370321675,0.18404065695137029,null,null,0.12269377130091352,0.18781438334791548,null,null,0.12520958889861031,0.19158810974445903,null,null,0.12772540649630601,0.19536183614100419,null,null,0.13024122409400279,0.19913556253754774,null,null,0.1327570416916985,0.20290928893409291,null,null,0.13527285928939528,0.2066830153306364,null,null,0.13778867688709096,0.21045674172718162,null,null,0.14030449448478774,0.21423046812372526,null,null,0.1428203120824835,0.21800419452026976,null,null,0.14533612968017984,0.22177792091681425,null,null,0.14785194727787618,0.22555164731335875,null,null,0.15036776487557249]
["TD","Core","Annual","TDCoreAnnual",6.6901008178839261E-2,0,0,4.4600672119226172E-2,6.8481935744267863E-2,0,0,4.5654623829511909E-2,7.0100509241008774E-2,0,0,4.673367282733918E-2,7.1757632511382841E-2,0,0,4.7838421674255227E-2,7.3454231287068503E-2,0,0,4.8969487524712335E-2,7.519125372400981E-2,0,0,5.0127502482673204E-2,7.69696709505161E-2,0,0,5.1313113967010736E-2,7.8790477628882069E-2,0,0,5.2526985085921379E-2,8.0654692530864242E-2,0,0,5.3769795020576161E-2,8.2563359127359431E-2,0,0,5.5042239418239623E-2,8.4517546192638418E-2,0,0,5.6345030795092281E-2,8.6359738880868189E-2,0,0,5.7573159253912133E-2,8.8246602079140798E-2,0,0,5.8831068052760532E-2,9.0133465277412561E-2,0,0,6.0088976851608376E-2,9.2020328475685143E-2,0,0,6.1346885650456762E-2,9.3907191673957738E-2,0,0,6.2604794449305154E-2,9.5794054872229514E-2,0,0,6.3862703248153005E-2,9.7680918070502096E-2,0,0,6.5120612047001397E-2,9.9567781268773872E-2,0,0,6.6378520845849248E-2,0.10145464446704645,0,0,6.763642964469764E-2,0.1033415076653182,0,0,6.8894338443545478E-2,0.10522837086359081,0,0,7.015224724239387E-2,0.10711523406186263,0,0,7.1410156041241749E-2,0.10900209726013488,0,0,7.2668064840089919E-2,0.11088896045840713,0,0,7.3925973638938089E-2,0.11277582365667937,0,0,7.5183882437786245E-2]
["Total",{"$f":"B6","v":"Residential"},{"$f":"C6","v":"Summer Only"},{"$f":"A24&B24&C24","v":"TotalResidentialSummer Only"},{"$f":"E6+E15","v":0},{"$f":"F6+F15","v":0.35820865731486995},0.36314630466079673,0,0,0.37841921444839838,0.38351084507954503,0,0,0.39867861272572142,0.40391997917799599,0,0,0.41934440553210317,0.42472471117890304,0,0,0.44017969322943712,0.44569565670983557,0,0,0.4618533508542047,0.46750018233040297,0,0,0.48419992210123014,0.48998202157992515,0,0,0.50866380115724963,0.51459749747685446,0,0,0.53379700382188411,0.53987784612816647,0,0,0.5635783043815713,0.56988019450203509,0,0,0.58245891119972892,0.58875758756624685,0,0,0.61975120070598755,0.62640809195278058,0,0,0.65812698744909814,0.66513584484421717,0,0,0.69443873571566117,0.70176155927049688,0,0,0.73070179920578993,0.73832165944586825,0,0,0.76576622522973359,0.77366069983359431,0,0,{"$f":"BR6+BR15","v":0.80253392335162099},0.81071714933731831,0,0,0.83933009894246846,0.84779340979775164,0,0,0.86653892093906881,0.87529530085900298,0,0,0.89343236087250799,0.90247423561181617,0,0,0.92054831936851544,0.92987785883923568,0,0,0.94788886548214546,0.95750823959631626,0,0,0.97488579257358055,0.98479347421403196,0,0,1.0019984857244613,1.0121946959717718,0,0,1.0291111788753398,1.0395959177295069,0,0,1.0562238720262205,1.066997139487242,0]
["Total",{"$f":"B7","v":"Residential"},"Winter Only",{"$f":"A25&B25&C25","v":"TotalResidentialWinter Only"},{"$f":"E7+E16","v":0.5279327218029839},0,0,0.4768061840925128,0.55230546202813102,0,0,0.49996143356298239,0.57679158691606602,0,0,0.52320386658072193,0.60172224650196071,0,0,0.54686620801751307,0.62689514997353479,0,0,0.57074292305440966,0.65297471555756204,0,0,0.59549825108320253,0.67983745380488558,0,0,0.62100485368477654,0.70898164977619671,0,0,0.64875621444818721,0.73887148310936113,0,0,0.67722286362788175,0.77382764940771298,0,0,0.71069797661638501,0.79701127091411372,0,0,0.73244371386956952,0.83992659789034163,0,0,0.77387994572088192,0.88399671333157803,0,0,0.81644030750645846,0.92583807391155315,0,0,0.85678489108685896,0.96755736648703228,0,0,0.89701318792681062,1.0079808288375141,0,0,0.93595331156390793,1.0501688422123214,0,0,0.97665315856016344,1.0923477668194064,0,0,1.0173468763250824,1.1249956196825239,0,0,1.0485050883596021,1.1572952588331926,0,0,1.0793176732186602,1.1898268223404613,0,0,1.1103614414287741,1.2225923792593849,0,0,1.1416384620449982,1.2550076976483631,0,0,1.1725657656281214,1.2875397404021527,0,0,1.2036097180790222,1.3200717831559441,0,0,1.2346536705299218,1.3526038259097313,0,0,1.265697622980825]
["Total","Residential","Annual","TotalResidentialAnnual",0.26396636090149195,0.17910432865743497,0.18157315233039836,0.2384030920462564,0.27615273101406551,0.18920960722419919,0.19175542253977251,0.2499807167814912,0.28839579345803301,0.19933930636286071,0.201959989588998,0.26160193329036097,0.30086112325098036,0.20967220276605159,0.21236235558945152,0.27343310400875653,0.3134475749867674,0.22008984661471856,0.22284782835491779,0.28537146152720483,0.32648735777878102,0.23092667542710235,0.23375009116520148,0.29774912554160127,0.33991872690244279,0.24209996105061507,0.24499101078996258,0.31050242684238827,0.35449082488809835,0.25433190057862481,0.25729874873842723,0.3243781072240936,0.36943574155468056,0.26689850191094205,0.26993892306408324,0.33861143181394088,0.38691382470385649,0.28178915219078565,0.28494009725101754,0.3553489883081925,0.39850563545705686,0.29122945559986446,0.29437879378312343,0.36622185693478476,0.41996329894517082,0.30987560035299377,0.31320404597639029,0.38693997286044096,0.44199835666578902,0.32906349372454907,0.33256792242210859,0.40822015375322923,0.46291903695577657,0.34721936785783059,0.35088077963524844,0.42839244554342948,0.48377868324351614,0.36535089960289496,0.36916082972293413,0.44850659396340531,0.50399041441875703,0.38288311261486679,0.38683034991679716,0.46797665578195397,0.52508442110616071,0.4012669616758105,0.40535857466865916,0.48832657928008172,0.54617388340970319,0.41966504947123423,0.42389670489887582,0.50867343816254118,0.56249780984126196,0.43326946046953441,0.43764765042950149,0.52425254417980105,0.57864762941659631,0.446716180436254,0.45123711780590808,0.53965883660933012,0.59491341117023067,0.46027415968425772,0.46493892941961784,0.55518072071438707,0.61129618962969245,0.47394443274107273,0.47875411979815813,0.5708192310224991,0.62750384882418153,0.48744289628679027,0.49239673710701598,0.58628288281406071,0.64376987020107634,0.50099924286223063,0.5060973479858859,0.60180485903951109,0.66003589157797204,0.51455558943766988,0.51979795886475344,0.6173268352649609,0.67630191295486564,0.52811193601311024,0.53349856974362098,0.6328488114904125]
["Total","Commercial","Summer Only","TotalCommercialSummer Only",0,0.36012892731486995,0.36506657466079667,0,0,0.38053151144839842,0.38562314207954501,0,0,0.40100213942572144,0.40624350587799607,0,0,0.42190028490210318,0.42728059054890305,0,0,0.44299116053643717,0.44850712401683562,0,0,0.46494596489190476,0.47059279636810297,0,0,0.48760179754270022,0.49338389702139512,0,0,0.51240586414286671,0.51833956046247132,0,0,0.53791327310606285,0.54399411541234521,0,0,0.56810620059416805,0.57440809071463172,0,0,0.58743959703358528,0.5937382734001031,0,0,0.62508799486105704,0.63174488610785007,0,0,0.66385812700534275,0.67086698440046177,0,0,0.70056422067308077,0.70788704422791648,0,0,0.73722162956438497,0.74484148980446319,0,0,0.77268040098950375,0.78057487559336458,0,0,0.80984244451256637,0.81802567049826369,0,0,0.84703296550458906,0.85549627635987235,0,0,0.87463613290236453,0.88339251282229869,0,0,0.90192391823697893,0.91096579297628699,0,0,0.92943422213416171,0.93876376160488173,0,0,0.95716911364896673,0.96678848776313731,0,0,0.9845603861415787,0.99446806778203012,0,0,1.0120674246936332,1.0222636349409413,0,0,1.03957446324569,1.0500592020998525,0,0,1.0670815017977446,1.0778547692587637,0]
["Total","Commercial","Winter Only","TotalCommercialWinter Only",0.48442439965926254,0,0,0.44844072599669843,0.50794771243078607,0,0,0.47109369949808577,0.53157963835724731,0,0,0.49383707644150948,0.55565269323785693,0,0,0.51700513229811051,0.57996613115677165,0,0,0.54039406627890085,0.60518611327062299,0,0,0.5646700542378098,0.63119111190772093,0,0,0.58970791756715657,0.6594816156730432,0,0,0.6170035460412906,0.68852427475085276,0,0,0.64503014781693591,{"$f":"AO10+AO19","v":0.72264255007653777},0,0,0.67808387579980034,0.74500065459788001,0,0,0.6994301982700325,0.78706465366924716,0,0,0.74041758095850885,0.83029340770386684,0,0,0.78254848360673268,0.87129340687722623,0,0,0.82246360804978091,0.91217133804608896,0,0,0.86226244575238009,0.95175343898995513,0,0,0.90077311025212525,0.99310009095814589,0,0,0.94104349811102839,1.0344376541586151,0,0,0.98130775673859494,1.066244145615117,0,0,1.0120365096357626,1.0977024233591688,0,0,1.0424196353574682,1.1293926254598219,0,0,1.0730339444302299,1.1613168209721292,0,0,1.1038815059091016,1.1928907779544915,0,0,1.1343793503548756,1.2245814593016655,0,0,1.1649938436684235,1.2562721406488384,0,0,1.1956083369819737,1.2879628219960113,0,0,1.2262228302955189]
["Total","Commercial","Annual","TotalCommercialAnnual",0.24221219982963127,0.18006446365743498,0.18253328733039834,0.22422036299834922,0.25397385621539303,0.19026575572419921,0.19281157103977251,0.23554684974904289,0.26578981917862365,0.20050106971286072,0.20312175293899803,0.24691853822075474,0.27782634661892847,0.21095014245105159,0.21364029527445152,0.25850256614905526,{"$f":"U11+U20","v":0.28998306557838582},0.22149558026821858,0.22425356200841781,0.27019703313945043,0.3025930566353115,0.23247298244595238,0.23529639818405149,0.2823350271189049,0.31559555595386046,0.24380089877135011,0.24669194851069756,0.29485395878357828,0.3297408078365216,0.25620293207143335,0.25916978023123566,0.3085017730206453,0.34426213737542638,0.26895663655303143,0.27199705770617261,0.32251507390846795,0.36132127503826889,0.28405310029708403,0.28720404535731586,0.33904193789990017,0.37250032729894,0.29371979851679264,0.29686913670005155,0.34971509913501625,0.39353232683462358,0.31254399743052852,0.31587244305392503,0.37020879047925442,0.41514670385193342,0.33192906350267137,0.33543349220023089,0.39127424180336634,0.43564670343861311,0.35028211033654039,0.35394352211395824,0.41123180402489046,0.45608566902304448,0.36861081478219249,0.37242074490223159,0.43113122287619005,0.47587671949497756,0.38634020049475187,0.39028743779668229,0.45038655512606263,0.49655004547907294,0.40492122225628319,0.40901283524913185,0.47052174905551419,0.51721882707930755,0.42351648275229453,0.42774813817993618,0.49065387836929747,0.53312207280755852,0.43731806645118226,0.44169625641114935,0.50601825481788132,0.54885121167958439,0.45096195911848946,0.4554828964881435,0.52120981767873409,0.56469631272991094,0.46471711106708086,0.46938188080244087,0.53651697221511496,0.58065841048606459,0.47858455682448336,0.48339424388156865,0.55194075295455081,0.59644538897724575,0.49228019307078935,0.49723403389101506,0.56718967517743779,0.61229072965083275,0.5060337123468166,0.51113181747047065,0.58249692183421176,0.6281360703244192,0.51978723162284501,0.52502960104992624,0.59780416849098683,0.64398141099800565,0.53354075089887232,0.53892738462938183,0.61311141514775946]
["Total","Core","Summer Only","TotalCoreSummer Only",0,0.36012892731486995,0.36506657466079667,0,0,0.38053151144839842,0.38562314207954501,0,0,0.40100213942572144,0.40624350587799607,0,0,0.42190028490210318,0.42728059054890305,0,0,0.44299116053643717,0.44850712401683562,0,0,0.46494596489190476,0.47059279636810297,0,0,0.48760179754270022,0.49338389702139512,0,0,0.51240586414286671,0.51833956046247132,0,0,0.53791327310606285,0.54399411541234521,0,0,0.56810620059416805,0.57440809071463172,0,0,0.58743959703358528,0.5937382734001031,0,0,0.62508799486105704,0.63174488610785007,0,0,0.66385812700534275,0.67086698440046177,0,0,0.70056422067308077,0.70788704422791648,0,0,0.73722162956438497,0.74484148980446319,0,0,0.77268040098950375,0.78057487559336458,0,0,0.80984244451256637,0.81802567049826369,0,0,0.84703296550458906,0.85549627635987235,0,0,0.87463613290236453,0.88339251282229869,0,0,0.90192391823697893,0.91096579297628699,0,0,0.92943422213416171,0.93876376160488173,0,0,0.95716911364896673,0.96678848776313731,0,0,0.9845603861415787,0.99446806778203012,0,0,1.0120674246936332,1.0222636349409413,0,0,1.03957446324569,1.0500592020998525,0,0,1.0670815017977446,1.0778547692587637,0]
["Total","Core","Winter Only","TotalCoreWinter Only",0.51533388218841059,0,0,0.46904704768279715,0.53956578402254651,0,0,0.49217241389259275,0.56392261032259783,0,0,0.51539905775174311,0.58873725414702238,0,0,0.53906150623755411,0.61380935561184347,0,0,0.5629562159156154,0.63980547088341244,0,0,0.5877496259796694,0.66660447648767873,0,0,0.61331682728712844,0.69570727463019755,0,0,0.64115398534606016,0.72558093871882701,0,0,0.66973459046225203,0.7605493627608384,0,0,0.7033550842560008,0.78377720285476105,0,0,0.72528123044128656,0.8266627196827977,0,0,0.76681629163420928,0.87073222582551812,0,0,0.80950769568783354,0.91257297710697549,0,0,0.84998332153628042,0.95429166038393876,0,0,0.89034266064427992,0.99471451343590456,0,0,0.92941382654942495,1.0369019175121943,0,0,0.97024471581372729,1.0790802328207632,0,0,1.0110694758466936,1.1117274763853633,0,0,1.0423587301492601,1.1440265062375155,0,0,1.073302357276366,1.1765574604462665,0,0,{"$f":"CJ13+CJ22","v":1.1044771677545264},1.2093224080666745,0,0,1.1358852306387983,1.2417371171571354,0,0,1.1669435764899716,1.2742685506124081,0,0,1.1981185712089186,1.3067999840676805,0,0,1.2292935659278683,1.3393314175229529,0,0,1.2604685606468133]
["Total","Core","Annual","TotalCoreAnnual",0.25766694109420529,0.18006446365743498,0.18253328733039834,0.23452352384139857,0.26978289201127326,0.19026575572419921,0.19281157103977251,0.24608620694629638,0.28196130516129891,0.20050106971286072,0.20312175293899803,0.25769952887587155,0.29436862707351119,0.21095014245105159,0.21364029527445152,0.26953075311877706,0.30690467780592173,0.22149558026821858,0.22425356200841781,0.2814781079578077,0.31990273544170622,0.23247298244595238,0.23529639818405149,0.2938748129898347,0.33330223824383937,0.24380089877135011,0.24669194851069756,0.30665841364356422,0.34785363731509877,0.25620293207143335,0.25916978023123566,0.32057699267303008,0.3627904693594135,0.26895663655303143,0.27199705770617261,0.33486729523112602,0.3802746813804192,0.28405310029708403,0.28720404535731586,0.3516775421280004,0.39188860142738052,0.29371979851679264,0.29686913670005155,0.36264061522064328,0.41333135984139885,0.31254399743052852,0.31587244305392503,0.38340814581710464,0.43536611291275906,0.33192906350267137,0.33543349220023089,0.40475384784391677,0.45628648855348775,0.35028211033654039,0.35394352211395824,0.42499166076814021,0.47714583019196938,0.36861081478219249,0.37242074490223159,0.44517133032213996,0.49735725671795228,0.38634020049475187,0.39028743779668229,0.46470691327471247,0.51845095875609715,0.40492122225628319,0.40901283524913185,0.48512235790686364,0.53954011641038158,0.42351648275229453,0.42774813817993618,0.5055347379233468,0.55586373819268164,0.43731806645118226,0.44169625641114935,0.52117936507463003,0.57201325311875773,0.45096195911848946,0.4554828964881435,0.53665117863818301,{"$f":"CG14+CG23","v":0.58827873022313326},0.46471711106708086,0.46938188080244087,0.55223858387726321,0.60466120403333723,0.47858455682448336,0.48339424388156865,0.56794261531939916,0.62086855857856771,0.49228019307078935,0.49723403389101506,0.5834717882449858,0.63713427530620403,0.5060337123468166,0.51113181747047065,0.59905928560445931,0.65339999203384025,0.51978723162284501,0.52502960104992624,0.61464678296393416,0.66966570876147646,0.53354075089887232,0.53892738462938183,0.63023428032340667]
[]
[]
[]
["Combustor Type","Controls",null,"Lookup Code","CO2 (Tons / Therm)","Nox (lbs / Therm)"]
["Large Boilers (>100 MMBtu/hr Heat Input)","Uncontrolled",null,{"$f":"A37&\":\"&B37","v":"Large Boilers (>100 MMBtu/hr Heat Input):Uncontrolled"},5.8500000000000002E-3,1.8599999999999998E-2]
["Large Boilers (>100 MMBtu/hr Heat Input)","Controlled Low NOx Burner",null,{"$f":"A38&\":\"&B38","v":"Large Boilers (>100 MMBtu/hr Heat Input):Controlled Low NOx Burner"},5.8500000000000002E-3,1.37E-2]
["Large Boilers (>100 MMBtu/hr Heat Input)","Controlled – Flue Gas Recirculation",null,"Large Boilers (>100 MMBtu/hr Heat Input):Controlled – Flue Gas Recirculation",5.8500000000000002E-3,9.7999999999999997E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Uncontrolled",null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",5.8500000000000002E-3,9.7999999999999997E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Controlled Low NOx Burner",null,"Small Boilers (<100 MMBtu/hr Heat Input):Controlled Low NOx Burner",5.8500000000000002E-3,4.8999999999999998E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Controlled – Flue Gas Recirculation",null,"Small Boilers (<100 MMBtu/hr Heat Input):Controlled – Flue Gas Recirculation",5.8500000000000002E-3,3.0999999999999999E-3]
["Residential Furnaces (<0.3)","Uncontrolled",null,"Residential Furnaces (<0.3):Uncontrolled",5.8500000000000002E-3,9.1999999999999998E-3]

{"sheet":"CostE","index":13,"n_rows":1874,"n_cols":106,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Avoided Cost Version","2011-08-04"]
["Pre-Processing:","2012-02-17","Update for 2012 DEER shapes, including the addition of Res and Non-Res HVAC heat pumps"]
[null,null,null,null,null,null,2013,null,null,null,2014,null,null,null,2015,null,null,null,2016,null,null,null,2017,null,null,null,2018,null,null,null,2019,null,null,null,2020,null,null,null,2021,null,null,null,2022,null,null,null,2023,null,null,null,2024,null,null,null,2025,null,null,null,2026,null,null,null,2027,null,null,null,2028,null,null,null,2029,null,null,null,2030,null,null,null,2031,null,null,null,2032,null,null,null,2033,null,null,null,2034,null,null,null,2035,null,null,null,2036,null,null,null,2037]
["Component",null,"End Use","CZ Name","ComboName",null,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CU4","v":1},{"$f":"CV4","v":2},{"$f":"CW4","v":3},{"$f":"CX4","v":4}]
["Gen ($/Annual kWh)",0,"01-ALC-AllCommercial-Cooling","All","Gen:0:01-ALC-AllCommercial-Cooling:All","Space Cooling",1.1551437976064683E-2,2.9833741888785025E-2,3.9314316650126351E-2,1.1786568496623521E-2,1.2360721393427303E-2,3.2581774127938827E-2,4.3070296873096797E-2,1.2612269066494472E-2,1.2965897121933039E-2,3.4980983716434197E-2,4.6403049782059849E-2,1.3229734379579118E-2,1.4017785890626418E-2,3.8181273764061718E-2,5.0718558744768737E-2,1.4303158772013536E-2,1.4562259219399243E-2,4.0470654561886976E-2,5.3916300201587421E-2,1.4858648058583671E-2,1.5133276278817819E-2,4.1650339450671044E-2,5.5410129383091901E-2,1.5441248225159904E-2,1.5704398207062077E-2,4.2839640808602336E-2,5.6918544241746631E-2,1.6023954941117229E-2,1.6963865424960013E-2,4.5259830660658966E-2,5.9935982662834925E-2,1.7309255213655377E-2,1.7588649840372755E-2,4.6518065381323227E-2,6.152097019962393E-2,1.7946702929706831E-2,1.821808369972892E-2,4.7782040747111849E-2,6.3112239849756363E-2,1.8588893893628135E-2,1.8963699287700531E-2,4.9123500638310259E-2,6.4760089117674585E-2,1.934961174153451E-2,1.9426018864924323E-2,5.0421195466315322E-2,6.6490907614643088E-2,1.9821317298123003E-2,2.0380905530505554E-2,5.1868413362192986E-2,6.8189219601396359E-2,2.0795530533668546E-2,2.1331231495100002E-2,5.3338017205049083E-2,6.9924021482097365E-2,2.1765092271696748E-2,2.2261483426515887E-2,5.4841604125802322E-2,7.1721114139580169E-2,2.2714175375756131E-2,2.3176691020513715E-2,5.6361431949195351E-2,7.3550875181958436E-2,2.364791131461904E-2,2.4088999595053937E-2,5.7933697485478025E-2,7.5461955805636388E-2,2.4578690456339668E-2,2.5047394395496556E-2,5.9525441313061554E-2,7.73783246166109E-2,2.5556486122976001E-2,2.5764781957773149E-2,6.0736478102626182E-2,7.8842867877250436E-2,2.6288415353021181E-2,2.6507345857271256E-2,6.1970610145646352E-2,8.0329269056413938E-2,2.70460306697013E-2,2.7247518333650803E-2,6.322742732058402E-2,8.1851461658167521E-2,2.7801207814570666E-2,2.8000521687542607E-2,6.4503704105387111E-2,8.3396495785130142E-2,2.8569476328334464E-2,2.8730209734337722E-2,6.5726974638243688E-2,8.4873164634101231E-2,2.9313955119400575E-2,2.9469108830334573E-2,6.697172211850444E-2,8.6377658245896646E-2,3.0067832406627089E-2,3.020800792633159E-2,6.82164695987654E-2,8.788215185769227E-2,3.0821709693853769E-2]
["Gen ($/Annual kWh)",0,"01-ALC-AllCommercial-ExtLight","All","Gen:0:01-ALC-AllCommercial-ExtLight:All","Exterior Lighting",1.5833490821114227E-2,1.6615427866993826E-2,1.730894457138684E-2,1.622930351440835E-2,1.6930820157023629E-2,1.7895931491054007E-2,1.8703914238121115E-2,1.7354009621021634E-2,1.7754167686208203E-2,1.8928081070977189E-2,1.9858707171965723E-2,1.8197911319350831E-2,1.9222576443879476E-2,2.0604454829555367E-2,2.1668756431013493E-2,1.9703149856574238E-2,1.9954587653789976E-2,2.1543728742050468E-2,2.2728237724836491E-2,2.0453394708813952E-2,2.0728724245926169E-2,2.2308896689427673E-2,2.3502609196780051E-2,2.124684432270374E-2,2.1502907475809636E-2,2.3076019001191675E-2,2.4279919342773595E-2,2.2040341295271489E-2,2.327127366873858E-2,2.4834500186930973E-2,2.6064820719408327E-2,2.3853106442690817E-2,2.41160622731761E-2,2.5661393660434142E-2,2.6897581983753117E-2,2.4718960299883769E-2,2.4967045076239751E-2,2.6493577573063053E-2,2.7735280852981638E-2,2.5591162381931893E-2,2.597305723602043E-2,2.7441418574076955E-2,2.8671178611006046E-2,2.662224997647054E-2,2.6601500295995097E-2,2.8140858601097017E-2,2.9418274605229597E-2,2.726637905528858E-2,2.7886784000741696E-2,2.9289308531434362E-2,3.0519366110155436E-2,2.8583684840333072E-2,2.9166251998618529E-2,3.0438773742130165E-2,3.1624888457858776E-2,2.9895031530892506E-2,3.0419061764108656E-2,3.1580302039772704E-2,3.2731589579656231E-2,3.1179057502046106E-2,3.1651977684710481E-2,3.2712722786529133E-2,3.3834374837111811E-2,3.2442695645785682E-2,3.2881183435255548E-2,3.3855411579518505E-2,3.4954525202479526E-2,3.3702532078341493E-2,3.4171893316645829E-2,3.5042536943227613E-2,3.6111426865741925E-2,3.5025402515872404E-2,3.5142205766707367E-2,3.5928412727783229E-2,3.6971495781459945E-2,3.6019911674135E-2,3.6146446196320854E-2,3.6841106708488905E-2,3.7855340616946481E-2,3.7049194296225524E-2,3.7147821238905032E-2,3.7757134428588357E-2,3.8745656444269291E-2,3.8075541791256121E-2,3.8166637588232487E-2,3.868880197747579E-2,3.9651000579712443E-2,3.9119765930084857E-2,3.9153532025973388E-2,3.9587974087903183E-2,4.0522976484851175E-2,4.0131270325178367E-2,4.0153042427510416E-2,4.050009926483325E-2,4.1408307293926132E-2,4.1155706019732889E-2,4.1152552829047513E-2,4.1412224441763359E-2,4.2293638103001102E-2,4.2180141714287495E-2]
["Gen ($/Annual kWh)",0,"01-ALC-AllCommercial-IntLight","All","Gen:0:01-ALC-AllCommercial-IntLight:All","Interior Lighting",1.6150561648151571E-2,2.4940240421682854E-2,2.9538231982782718E-2,1.6480672997021915E-2,1.7281833632168599E-2,2.7198989668881346E-2,3.2386334629181536E-2,1.7634989014322991E-2,1.8127841360706477E-2,2.9154446765137433E-2,3.4921725025991265E-2,1.8498248212831112E-2,1.9599026020807438E-2,3.1794128761452121E-2,3.8172497564628663E-2,1.9999678518241807E-2,2.0360012108764456E-2,3.3656312271695715E-2,4.0610200505555617E-2,2.0776124690385714E-2,2.115821675566526E-2,3.4659844134104383E-2,4.1720857534344243E-2,2.1590587985287839E-2,2.1956566220943073E-2,3.5670856338338101E-2,4.2842827386681923E-2,2.2405198418835079E-2,2.3718261776105254E-2,3.7733551756989857E-2,4.5063123126449556E-2,2.4203179215474619E-2,2.4591584298180272E-2,3.8806706058820237E-2,4.6240486187782259E-2,2.5094275694327914E-2,2.5471404087862498E-2,3.9885053612119664E-2,4.7422359177089826E-2,2.5992001064685182E-2,2.6513584173063563E-2,4.1042284989274827E-2,4.8639465731895482E-2,2.7055377508645402E-2,2.7159875434788837E-2,4.2119267525342306E-2,4.9941296798023067E-2,2.7714844091503175E-2,2.8494505733940998E-2,4.3392475282473746E-2,5.1182123434533489E-2,2.9076598413058641E-2,2.982276761053694E-2,4.4682261321422827E-2,5.2451526542878643E-2,3.0431857013938995E-2,3.1122979035841727E-2,4.5994883490275328E-2,5.3770332456886394E-2,3.1758497470039261E-2,3.2402169833411529E-2,4.7317606481098978E-2,5.511550669804726E-2,3.3063692436750433E-2,3.3677312280494691E-2,4.8680285227447037E-2,5.6523608520347407E-2,3.4364758042256346E-2,3.5016858922366695E-2,5.0065445814719313E-2,5.7932262468453614E-2,3.5731533263651888E-2,3.6019627758584888E-2,5.1118274174885056E-2,5.9011267161730718E-2,3.6754712621901227E-2,3.7057585922725317E-2,5.2193041455795043E-2,6.0105286407966918E-2,3.7813796736190876E-2,3.8092208195972824E-2,5.328492984884773E-2,6.1227119185837141E-2,3.8869479493092877E-2,3.9144767160816163E-2,5.439392042672539E-2,6.2365618145220694E-2,3.9943464599486216E-2,4.0164728666379136E-2,5.5458203813586897E-2,6.3453079687133956E-2,4.0984186205722604E-2,4.1197568357807648E-2,5.6540564303384264E-2,6.4561336024897928E-2,4.2038049160008459E-2,4.2230408049236383E-2,5.7622924793181797E-2,6.5669592362662038E-2,4.3091912114294542E-2]
["Gen ($/Annual kWh)",0,"01-ALC-AllCommercial-OffEquip","All","Gen:0:01-ALC-AllCommercial-OffEquip:All","Office Equipment",1.6289844806617101E-2,2.2295043909577549E-2,2.5539859236622497E-2,1.6650509403711919E-2,1.7426369225110715E-2,2.4227840884305421E-2,2.7895649295885193E-2,1.7812113314317368E-2,1.8277350265728534E-2,2.5872000440145558E-2,2.9959269871462395E-2,1.8681892308679039E-2,1.9771243255121321E-2,2.8201542754428724E-2,3.2734801023211413E-2,2.0209046952533598E-2,2.0533404912718864E-2,2.9750207236305514E-2,3.4698786309906235E-2,2.0987983124750649E-2,2.133527000023832E-2,3.0684408812951758E-2,3.5707092154576854E-2,2.18075419833096E-2,2.2137244560755796E-2,3.1624126949547568E-2,3.6723734408102816E-2,2.2627212058740687E-2,2.3929968954012091E-2,3.3617748085082333E-2,3.8833984542335519E-2,2.4459922412977269E-2,2.480645162122249E-2,3.4619983563613892E-2,3.9907344181810654E-2,2.5355729586947484E-2,2.56894202198003E-2,3.5627550479488443E-2,4.0985474733630803E-2,2.6258165042075683E-2,2.6734558896432822E-2,3.6729695413877134E-2,4.2123997260739621E-2,2.732633154539588E-2,2.7384443156166567E-2,3.7685753610210801E-2,4.3243722072664914E-2,2.7990567739533664E-2,2.8721699447701535E-2,3.8938601390972931E-2,4.4461134695878334E-2,2.9357266435766194E-2,3.0052696559251024E-2,4.0202434977420355E-2,4.5698490375961499E-2,3.0717570421018702E-2,3.1355724322478504E-2,4.1477869101686847E-2,4.6967855933606951E-2,3.204929180524075E-2,3.2637824275616831E-2,4.2756282582210987E-2,4.8252530052910893E-2,3.3359627120790242E-2,3.3915940265310418E-2,4.4064185478567004E-2,4.9584088291774284E-2,3.4665892111085908E-2,3.5258388040289593E-2,4.5403429349259922E-2,5.0930189742502296E-2,3.6037901556831259E-2,3.6264903230907433E-2,4.641491615094058E-2,5.1951001743082925E-2,3.706661038378628E-2,3.7306692241496464E-2,4.7450673782517008E-2,5.299058310324687E-2,3.8131369940575685E-2,3.8345272052279049E-2,4.8498659152515153E-2,5.4050420472215713E-2,3.9192852132796829E-2,3.9401888257104341E-2,4.9563556573063924E-2,5.5126703324224965E-2,4.0272769031466246E-2,4.0425639540915562E-2,5.0587446236414049E-2,5.6157513444827986E-2,4.1319093618575262E-2,4.146237646641554E-2,5.1627845981332195E-2,5.7206758034085703E-2,4.2378691288403172E-2,4.2499113391915685E-2,5.2668245726250472E-2,5.8256002623343531E-2,4.3438288958231264E-2]
["Gen ($/Annual kWh)",0,"01-ALC-AllCommercial-Refrig","All","Gen:0:01-ALC-AllCommercial-Refrig:All","Refrigeration",1.6039589733197811E-2,2.1356127226952359E-2,2.4285750905851895E-2,1.6407023047344475E-2,1.7156653210192382E-2,2.3180417180407822E-2,2.6489488342637015E-2,1.7549596756441282E-2,1.79935289969591E-2,2.4723261295007667E-2,2.8408375964259089E-2,1.8405602688705391E-2,1.9468923904182828E-2,2.6947633489931615E-2,3.1037346037570558E-2,1.9914972340043226E-2,2.0216983295956101E-2,2.8394744553375841E-2,3.2855997621904706E-2,2.0680073289800843E-2,2.1005097551754188E-2,2.9300870584776324E-2,3.3830979216148235E-2,2.1486184799826474E-2,2.1793303340508538E-2,3.0211911643543664E-2,3.48133891295868E-2,2.2292389294919408E-2,2.3565522378282383E-2,3.2171047511348444E-2,3.688677606914683E-2,2.4105485144945364E-2,2.4426597801685095E-2,3.3143953886891342E-2,3.7925987669260475E-2,2.4986208982245416E-2,2.5294029584479946E-2,3.4122160908005308E-2,3.8970010287658299E-2,2.5873433602878134E-2,2.6320433486823114E-2,3.5198076251611018E-2,4.0081360820124083E-2,2.6923244040495557E-2,2.695945383781731E-2,3.6112011160388674E-2,4.1144346028368618E-2,2.7576868110707534E-2,2.82722193587935E-2,3.7346196545767402E-2,4.2350023935391341E-2,2.8919549816194271E-2,2.9578894792764071E-2,3.8589755188738209E-2,4.3573076216220349E-2,3.0256004815808958E-2,3.0858174070157479E-2,3.9841826276008532E-2,4.4823035580261655E-2,3.1564441761236038E-2,3.211696882228602E-2,4.109494326879181E-2,4.6085057237522792E-2,3.2851929753036344E-2,3.3371884932627709E-2,4.2374459439886748E-2,4.7389174363140912E-2,3.4135452000978908E-2,3.4689865585580709E-2,4.3687343878202688E-2,4.8711782327102077E-2,3.5483472406600804E-2,3.5678740355962864E-2,4.4677009206501736E-2,4.9711498283240098E-2,3.6494913865503978E-2,3.6702249756972283E-2,4.5691312845662156E-2,5.0730983835368185E-2,3.7541779503661825E-2,3.7722668328277184E-2,4.6716418007429303E-2,5.1768475754535963E-2,3.8585486246584678E-2,3.8760821778282106E-2,4.7758212228098111E-2,5.2822283508246026E-2,3.9647333168319157E-2,3.9766621268329999E-2,4.8760402883394276E-2,5.3832398691773586E-2,4.0676085209489142E-2,4.0785205304101589E-2,4.9778517433466014E-2,5.4860196675131874E-2,4.1717914599940759E-2,4.1803789339873332E-2,5.0796631983537871E-2,5.5887994658490252E-2,4.2759743990392535E-2]
["Gen ($/Annual kWh)",0,"01-ALC-AllCommercial-Vent/Fan","All","Gen:0:01-ALC-AllCommercial-Vent/Fan:All","Ventilation",1.5946998202249471E-2,2.2259688208103347E-2,2.5662396559606102E-2,1.6299771424049952E-2,1.7059651455254218E-2,2.4193397320983523E-2,2.8031883217311308E-2,1.7436956402738138E-2,1.7892747398441836E-2,2.5839691890215545E-2,3.0107988601744372E-2,1.8288439501622993E-2,1.9355090231759995E-2,2.8166966742028392E-2,3.2896322497080528E-2,1.9783314051413078E-2,2.0101269389944748E-2,2.9718478936214092E-2,3.4872901135354295E-2,2.0545901862788027E-2,2.088629287719844E-2,3.0649540453200563E-2,3.5885089414374391E-2,2.1348232677672212E-2,2.1671423930433843E-2,3.158616842291026E-2,3.6905691420173782E-2,2.2150672772180101E-2,2.342624567851706E-2,3.3569908149727989E-2,3.9020380554227886E-2,2.3944602155606454E-2,2.4284328751911437E-2,3.4568644931797642E-2,4.0097877087618576E-2,2.482158786030976E-2,2.5148761980476126E-2,3.5572680756054562E-2,4.1180164896052703E-2,2.5705062969934994E-2,2.6171969405768228E-2,3.6670047277473597E-2,4.2322685162466823E-2,2.6750795676447617E-2,2.6808197269916668E-2,3.762497237435361E-2,4.3447726059079789E-2,2.7401061882208401E-2,2.8117405185524708E-2,3.8870659700020987E-2,4.4668641464549463E-2,2.8739069923624495E-2,2.9420483874826688E-2,4.012749219314405E-2,4.590967687469262E-2,3.0070816137623343E-2,3.0696178372339948E-2,4.1396321203504449E-2,4.7183028187181383E-2,3.1374578255208174E-2,3.1951382546180872E-2,4.2668406303197737E-2,4.8471886351615222E-2,3.2657401757925371E-2,3.3202685528307768E-2,4.3970227022982047E-2,4.9807964060719398E-2,3.3936239575221828E-2,3.4516973138951836E-2,4.5302838588987995E-2,5.1158437430745829E-2,3.5279443917792627E-2,3.55023577388799E-2,4.6309568839583135E-2,5.2182858093135588E-2,3.6286537616577103E-2,3.6522276138969537E-2,4.7340319338067843E-2,5.3226045827425003E-2,3.732892507394317E-2,3.7539051195511958E-2,4.8383420418712263E-2,5.4289643862447876E-2,3.836810248078884E-2,3.8573483637031405E-2,4.9443335260827725E-2,5.5369732302175789E-2,3.9425326881810344E-2,3.9575742705706143E-2,5.0462349966078325E-2,5.6404156156837686E-2,4.0449666431856421E-2,4.0590714150985127E-2,5.1497834458359072E-2,5.7457093708054817E-2,4.1486999511081001E-2,4.1605685596264284E-2,5.2533318950639951E-2,5.8510031259272045E-2,4.2524332590305754E-2]
["Gen ($/Annual kWh)",0,"02-ASM-Assembly-Cooling","All","Gen:0:02-ASM-Assembly-Cooling:All","Space Cooling",9.2757992832013057E-3,4.0122811935253994E-2,5.6137703668098497E-2,9.4451589698944342E-3,9.9288151138157248E-3,4.4064665387295282E-2,6.1791760220170133E-2,1.0110068374566553E-2,1.0416401485565956E-2,4.7591717765094334E-2,6.6902755037973757E-2,1.0606542079507047E-2,1.1254033040481816E-2,5.2001148113725228E-2,7.3169313851375373E-2,1.1459532586274194E-2,1.1695026717856459E-2,5.541122236210394E-2,7.812723697636402E-2,1.1908542932565751E-2,1.2155815931374204E-2,5.6887784399309964E-2,8.0128827558099885E-2,1.2377724343409727E-2,1.2616715043907392E-2,5.8380619104781636E-2,8.2155148773403922E-2,1.2847017421433272E-2,1.361694974332199E-2,6.1227921142112909E-2,8.5954211742664696E-2,1.3865617801773891E-2,1.4121720101761522E-2,6.2791789914237811E-2,8.806517797500521E-2,1.4379575895925511E-2,1.4630271254889081E-2,6.436124977509193E-2,9.0182630696952509E-2,1.4897383376505854E-2,1.5233232765067646E-2,6.5962572793365107E-2,9.2297929905319348E-2,1.5511314619290863E-2,1.560586559359413E-2,6.7727880502042384E-2,9.478665625429622E-2,1.5890738160971592E-2,1.6378875697876275E-2,6.9330205763451044E-2,9.6812190565738199E-2,1.6677804187117645E-2,1.7148108317288864E-2,7.0974032660684583E-2,9.8902973122570195E-2,1.7461024827667388E-2,1.7900994741767096E-2,7.2690019746123907E-2,0.10111242634479645,1.8227602924970356E-2,1.8641608150321749E-2,7.4445880535651127E-2,0.10338920669828554,1.8981685708446043E-2,1.9379823938331112E-2,7.6290841363234441E-2,0.10580297780865304,1.9733327741968287E-2,2.0155487687133111E-2,7.8128400473678597E-2,0.10818535672186186,2.0523097379711593E-2,2.0734990491331037E-2,7.9545558820750956E-2,0.11003289720489615,2.1113148948221212E-2,2.1334863609272996E-2,8.0979881272002785E-2,0.1118956452974175,2.1723941329786667E-2,2.1932707281833219E-2,8.24539411705148E-2,0.11382001078693874,2.2332668224648265E-2,2.2540892742356183E-2,8.394937138293386E-2,0.11577137365930329,2.2951925372025304E-2,2.3130346432669781E-2,8.5376527874458374E-2,0.117628800971161,2.3552108829194923E-2,2.372719912276449E-2,8.6831560291285664E-2,0.11952471571685339,2.4159826355300243E-2,2.4324051812859369E-2,8.8286592708113232E-2,0.12142063046254611,2.4767543881405736E-2]
["Gen ($/Annual kWh)",0,"02-ASM-Assembly-Exit","All","Gen:0:02-ASM-Assembly-Exit:All","Other",1.6058391923290997E-2,2.1570109602374151E-2,2.4567209905662919E-2,1.6418429063746347E-2,1.7178037134631004E-2,2.3417921069458697E-2,2.6803052374140712E-2,1.756309554620232E-2,1.8016550086458367E-2,2.498193737576291E-2,2.875158030001522E-2,1.8420366224230107E-2,1.9490843693488025E-2,2.7227962265069079E-2,3.1410987007346625E-2,1.9927896081616339E-2,2.0241301844307953E-2,2.8696505172551557E-2,3.3259465300016874E-2,2.0695082112342764E-2,2.1031250524070864E-2,2.9609997252994472E-2,3.4242999160349702E-2,2.1502683339057374E-2,2.1821301181776449E-2,3.0528527993031424E-2,3.5234144572564914E-2,2.2310388166008784E-2,2.3591124125165175E-2,3.2495867988603169E-2,3.7317464335722104E-2,2.4120178805776698E-2,2.4454443836538581E-2,3.347669733346121E-2,3.8365700587290989E-2,2.5002775243508073E-2,2.5324146389821084E-2,3.4462865958614447E-2,3.9418778702152574E-2,2.5891896407050141E-2,2.6353456700402636E-2,3.5546746749457653E-2,4.0538498632137862E-2,2.6944174950808551E-2,2.6993785656000295E-2,3.6470137387605156E-2,4.1613848032074491E-2,2.7598824456169964E-2,2.8310599706501315E-2,3.7711950598174532E-2,4.2826132965471955E-2,2.8945000910543507E-2,2.9621270155512233E-2,3.8963404739878874E-2,4.4056243513302382E-2,3.0284899000023582E-2,3.0904421084259691E-2,4.022382475118217E-2,4.5314083604803497E-2,3.1596666429807165E-2,3.21669860431626E-2,4.1485570542350886E-2,4.6584513692253485E-2,3.2887391316346146E-2,3.3425639761834845E-2,4.277425457031795E-2,4.7897891644986521E-2,3.4174119072771014E-2,3.4747609309354777E-2,4.4096168206471595E-2,4.9229275136339248E-2,3.5525570836702672E-2,3.5739027940798113E-2,4.5092951218212135E-2,5.0236322552296334E-2,3.6539128615212212E-2,3.6765183664128787E-2,4.6114417015894957E-2,5.1263075913945202E-2,3.7588198334477574E-2,3.7788201017989437E-2,4.714692129149288E-2,5.2308230446058743E-2,3.8634062141706754E-2,3.8828989572803056E-2,4.8196207653841812E-2,5.3369784402262088E-2,3.9698094591220826E-2,3.9837382382241049E-2,4.9205547767588988E-2,5.438721561786275E-2,4.0729005214523106E-2,4.0858575742649714E-2,5.0230952664390996E-2,5.542250826042347E-2,4.1773003318076055E-2,4.1879769103058531E-2,5.1256357561193122E-2,5.6457800902984273E-2,4.2817001421629169E-2]
["Gen ($/Annual kWh)",0,"02-ASM-Assembly-ExtLight","All","Gen:0:02-ASM-Assembly-ExtLight:All","Exterior Lighting",1.4715845336998759E-2,1.8446874235242459E-2,2.0622081584892343E-2,1.5078070867750405E-2,1.5736635062192573E-2,1.9929961525782414E-2,2.236149567361044E-2,1.6123930502974275E-2,1.650233806872636E-2,2.1150805684774326E-2,2.3830758422327264E-2,1.6908451899236912E-2,1.786505295207742E-2,2.3039394073475196E-2,2.6013677475139465E-2,1.8304835219124939E-2,1.8546491516610298E-2,2.4164686267770734E-2,2.7380219810151481E-2,1.9002979599994953E-2,1.9266640844491447E-2,2.4987695749886737E-2,2.8267936378963056E-2,1.9740814734449427E-2,1.9986840977591302E-2,2.5813715591152572E-2,2.9160198641020461E-2,2.0478701465737742E-2,2.1627154694114872E-2,2.7667018270686707E-2,3.11495703945464E-2,2.215958954868261E-2,2.2413202925925128E-2,2.8554078691357912E-2,3.2101431632845442E-2,2.2964931267390448E-2,2.3205021856502306E-2,2.9446498127652942E-2,3.3058532270704849E-2,2.3776184883763134E-2,2.4141251216112904E-2,3.044932484278523E-2,3.4110778723171462E-2,2.4735383596947658E-2,2.4725737835155508E-2,3.1232018982611479E-2,3.5005272807361362E-2,2.5334232315667601E-2,2.592210759066034E-2,3.2422385001281681E-2,3.6211708636818579E-2,2.6559938890640282E-2,2.7113038691326662E-2,3.3616716101213646E-2,3.742689586890962E-2,2.7780074998956794E-2,2.8279127452061018E-2,3.4808945231287594E-2,3.8651308984328434E-2,2.8974761332552085E-2,2.9426670749763295E-2,3.5995569759081789E-2,3.9876516985021995E-2,3.0150449150407779E-2,3.0570745527091516E-2,3.7198322949821352E-2,4.1127909780211636E-2,3.1322584316787465E-2,3.1772110996416518E-2,3.8442104721826027E-2,4.2412823535358302E-2,3.2553412492251785E-2,3.2674930733614854E-2,3.9373238361971034E-2,4.3373352179418512E-2,3.347839335862586E-2,3.36093281994716E-2,4.033068720593519E-2,4.4357986299234292E-2,3.4435726482405116E-2,3.4541030849112919E-2,4.1294150795220412E-2,4.5353098813107867E-2,3.5390300407645167E-2,3.5488954876621528E-2,4.2273794597330286E-2,4.6364632625591359E-2,3.6361494304882246E-2,3.6407207493819711E-2,4.3218082791733919E-2,4.7337388134788751E-2,3.7302286611445905E-2,3.7337186281410445E-2,4.4176512010159617E-2,4.8325724616204206E-2,3.825509367887385E-2,3.8267165069001262E-2,4.5134941228585385E-2,4.9314061097619696E-2,3.9207900746301878E-2]
["Gen ($/Annual kWh)",0,"02-ASM-Assembly-IntLight","All","Gen:0:02-ASM-Assembly-IntLight:All","Interior Lighting",1.5790924381240141E-2,2.4851843614603204E-2,2.9542239738594229E-2,1.6101696416960076E-2,1.6898954182681301E-2,2.7097424258720589E-2,3.2379080240147698E-2,1.7231462365673671E-2,1.7727128215575004E-2,2.9037927068301883E-2,3.4898553873969923E-2,1.8075898932739323E-2,1.916121689001745E-2,3.1659118424115153E-2,3.8136162737936311E-2,1.9538367594590857E-2,1.9907588532165569E-2,3.3507394966053816E-2,4.0558127613920462E-2,2.0299343999439709E-2,2.0689413646176831E-2,3.4511029559544701E-2,4.1675072983155974E-2,2.109650541427532E-2,2.1471396188034293E-2,3.5522069972945165E-2,4.2803211990653116E-2,2.1893826783620424E-2,2.3187010531829502E-2,3.7579378084071607E-2,4.5033984707234201E-2,2.364345248759998E-2,2.4042777598573529E-2,3.8653448164676009E-2,4.6219256931213266E-2,2.4515993130973961E-2,2.4904926403521179E-2,3.9732831711249639E-2,4.7409262186148514E-2,2.5395040055578078E-2,2.5926508269858289E-2,4.0893674096389422E-2,4.8639430804765876E-2,2.6436632909811068E-2,2.6559265075760737E-2,4.1966030218602943E-2,4.9939386299973021E-2,2.7081811699265636E-2,2.7868020159061403E-2,4.3247984588112708E-2,5.1202907636061473E-2,2.8416184871302382E-2,2.9170477597109702E-2,4.4546061559802987E-2,5.2494298026166758E-2,2.97441390219325E-2,3.0445369439227269E-2,4.5865881197025143E-2,5.3833274228546397E-2,3.1043990119366031E-2,3.1699590133941281E-2,4.719512862872647E-2,5.5197482546604379E-2,3.2322767533817451E-2,3.2949809659049714E-2,4.856351199144799E-2,5.6623369915219941E-2,3.3597466584976796E-2,3.4263270902179746E-2,4.9955603561909354E-2,5.8052077956385471E-2,3.4936642171350778E-2,3.5245831190893744E-2,5.1013288847330661E-2,5.9145912558032442E-2,3.5938463100130061E-2,3.6262891972106068E-2,5.2093350404738836E-2,6.025567517722516E-2,3.6975460085232392E-2,3.7276623878231552E-2,5.3190119549977037E-2,6.1392632262360129E-2,3.8009065109785155E-2,3.8307916857114765E-2,5.430410335665254E-2,6.2546567035487832E-2,3.9060575957570294E-2,3.9307332339267448E-2,5.5373442231761473E-2,6.3649282356657927E-2,4.0079582159441886E-2,4.0319340798988051E-2,5.6460825260974616E-2,6.477285214291105E-2,4.1111429117651109E-2,4.1331349258708898E-2,5.7548208290187933E-2,6.5896421929164326E-2,4.2143276075860589E-2]
["Gen ($/Annual kWh)",0,"03-BCR-BothResidentialandCommercial-COOL","All","Gen:0:03-BCR-BothResidentialandCommercial-COOL:All","Space Cooling",1.3426619141949212E-2,3.0542846943159313E-2,3.9427645765308827E-2,1.3689664308718878E-2,1.4368943011629137E-2,3.3430751028343385E-2,4.3328321935968007E-2,1.4650390559561004E-2,1.5073218503807877E-2,3.5976249373758422E-2,4.6833228688768207E-2,1.5368433316334463E-2,1.6292154734322561E-2,3.9273593413944763E-2,5.1211279721848635E-2,1.6611381357418221E-2,1.6927008069944145E-2,4.1717868600773526E-2,5.459867642591229E-2,1.7258601749822959E-2,1.7591913149939249E-2,4.2892394543035305E-2,5.6036098891900567E-2,1.7936490980680255E-2,1.8256953666930018E-2,4.4077746769326416E-2,5.7489938112115245E-2,1.8614517822642836E-2,1.9715012879429766E-2,4.6418011086799237E-2,6.028373877726903E-2,2.0101349741529984E-2,2.0442838485809547E-2,4.76680051809883E-2,6.1802841133167453E-2,2.0843377157824229E-2,2.1176093229927868E-2,4.8923251059689483E-2,6.3327073394715411E-2,2.1590939193482643E-2,2.204497850214681E-2,5.0237495022526328E-2,6.4869516202872332E-2,2.2476768108156051E-2,2.2583080954554156E-2,5.1569416722767498E-2,6.661356535346058E-2,2.3025386756136162E-2,2.3696265533277357E-2,5.2952249048980674E-2,6.8131437108187948E-2,2.4160263734380877E-2,2.4804088296778826E-2,5.4361247346744516E-2,6.9691994689989253E-2,2.5289676002452219E-2,2.5888458791588419E-2,5.5812225379877622E-2,7.1328844031710012E-2,2.6395180771490626E-2,2.6955241302906781E-2,5.7284911132556189E-2,7.3008043250432225E-2,2.7482756575182926E-2,2.8018617434306156E-2,5.8816350122008053E-2,7.4778496897642099E-2,2.8566860564029448E-2,2.9135793490683508E-2,6.0358065774086644E-2,7.653617237197663E-2,2.9705810266484452E-2,2.9971451022170637E-2,6.1537885165790979E-2,7.7891674544014272E-2,3.05577752341109E-2,3.0836452895614479E-2,6.2737397674905993E-2,7.9261671564229752E-2,3.1439656569996685E-2,3.1698617599022767E-2,6.3962701372598671E-2,8.0672445409937774E-2,3.2318647188022735E-2,3.2575716407664282E-2,6.5206515402332993E-2,8.2103521877558802E-2,3.3212863769951799E-2,3.3425710006275172E-2,6.6397027716933107E-2,8.3467738116669729E-2,3.4079444293967198E-2,3.4286411247356374E-2,6.7609199263263017E-2,8.4859285104378387E-2,3.4956942190051687E-2,3.5147112488437798E-2,6.8821370809593149E-2,8.6250832092087282E-2,3.5834440086136399E-2]
["Gen ($/Annual kWh)",0,"03-BCR-BothResidentialandCommercial-LIT_INT","All","Gen:0:03-BCR-BothResidentialandCommercial-LIT_INT:All","Interior Lighting",1.596353352374268E-2,2.4353557092755107E-2,2.8754942560693376E-2,1.6293410438678407E-2,1.7081121763407984E-2,2.65496006754499E-2,3.1515527621104496E-2,1.7434013736158584E-2,1.7917031659661579E-2,2.8447676020190282E-2,3.3969398656553726E-2,1.8287156347421923E-2,1.9372477406333438E-2,3.1022492025327839E-2,3.7130679714216137E-2,1.9772854318117421E-2,2.0123953340900256E-2,3.2828036832085801E-2,3.9487624093914611E-2,2.0539764273458425E-2,2.0912497086901717E-2,3.3812000451851461E-2,4.0574156703151537E-2,2.1344546095845716E-2,2.1701179234782063E-2,3.4803137362166232E-2,4.1671537343896614E-2,2.2149468536268174E-2,2.3444524815732969E-2,3.6834501583759519E-2,4.3855072023175248E-2,2.3929117930657339E-2,2.4307167853854644E-2,3.7887043302577035E-2,4.5007315205914437E-2,2.4809510063097583E-2,2.5176224194167991E-2,3.8944725874905536E-2,4.6164037899205659E-2,2.569644683951831E-2,2.6205554670308669E-2,4.0082001492566764E-2,4.7358307517641987E-2,2.6746941739675366E-2,2.6844105173649005E-2,4.1132975578445828E-2,4.8625051905785519E-2,2.7398652661669826E-2,2.8162129483743088E-2,4.2388513249999434E-2,4.9848746430722117E-2,2.8743756856630297E-2,2.9473880380925556E-2,4.3659826370288334E-2,5.1099737561507222E-2,3.008246089062265E-2,3.0757947493428656E-2,4.4952500741394334E-2,5.239766391975223E-2,3.139291475403512E-2,3.2021272902821932E-2,4.6254388186059342E-2,5.372044019464163E-2,3.2682203121887396E-2,3.3280609703512529E-2,4.7594626661828239E-2,5.5103659982304654E-2,3.396742220589001E-2,3.4603523566924331E-2,4.8958020405606283E-2,5.6488946794590364E-2,3.5317521088713E-2,3.5594045233299752E-2,4.9993568723416419E-2,5.7548858140950537E-2,3.6328425057864072E-2,3.6619320363927413E-2,5.1051039174639642E-2,5.8624016692119252E-2,3.7374796798162177E-2,3.7641318368413806E-2,5.2124899620148074E-2,5.9725839569021499E-2,3.8417826427604274E-2,3.8681038231250721E-2,5.3215634805967173E-2,6.084410929154515E-2,3.9478943159658254E-2,3.9688539891893151E-2,5.4262600455191483E-2,6.1912546024239484E-2,4.0507176159889455E-2,4.0708770138269665E-2,5.5327256424936709E-2,6.3001276666437456E-2,4.1548400711052355E-2,4.17290003846464E-2,5.6391912394682095E-2,6.4090007308635538E-2,4.2589625262215484E-2]
["Gen ($/Annual kWh)",0,"03-BCR-BothResidentialandCommercial-OFF_EQ","All","Gen:0:03-BCR-BothResidentialandCommercial-OFF_EQ:All","Office Equipment",1.6036004737310067E-2,2.3552650856985626E-2,2.752816575231062E-2,1.6375946948568757E-2,1.7157273906784707E-2,2.5647303286602509E-2,3.013445308329504E-2,1.7520903636081601E-2,1.7996260410388969E-2,2.7447836597163516E-2,3.2439624219755471E-2,1.8377633304814504E-2,1.9461412339550503E-2,2.992766489867173E-2,3.545383540351682E-2,1.9874026786574149E-2,2.0214633919763456E-2,3.1634646160849586E-2,3.7661056200730181E-2,2.0643117690734847E-2,2.1005760740218607E-2,3.2598830854231084E-2,3.8717661900824769E-2,2.1450956733507213E-2,2.1797015274700213E-2,3.3569558056847498E-2,3.9784159177749287E-2,2.2258925532095332E-2,2.3553172275898676E-2,3.5584584647421882E-2,4.1939519685062862E-2,2.4052598776773813E-2,2.4418379748987674E-2,3.6617065255221258E-2,4.3061568723844486E-2,2.4936068002575286E-2,2.5290008806649097E-2,3.7654752269900824E-2,4.418820627600388E-2,2.5826093716784796E-2,2.6322147801824028E-2,3.8777569273567354E-2,4.5361051468123761E-2,2.6880003041408217E-2,2.6962984713842321E-2,3.979173504071809E-2,4.6571716300739932E-2,2.7534388829028485E-2,2.8284245386009935E-2,4.1044861020254786E-2,4.7792750905456913E-2,2.8883496908403979E-2,2.9599254930224396E-2,4.231194534254102E-2,4.903828467887604E-2,3.0226224329965259E-2,3.0886554896766193E-2,4.3596704574897956E-2,5.0325079178435581E-2,3.1540660642204434E-2,3.2153103758002149E-2,4.4888325263704482E-2,5.1633096341777589E-2,3.2833910938357094E-2,3.3415676609967068E-2,4.6214928230227978E-2,5.299639744545033E-2,3.4123102745151165E-2,3.4741921004558182E-2,4.7567735617985107E-2,5.4366499985333099E-2,3.5477304428441298E-2,3.5735423711710984E-2,4.859306949832265E-2,5.5411325516123447E-2,3.6491778936289354E-2,3.676376994024539E-2,4.9641182655539448E-2,5.6472731603997212E-2,3.7541831619481617E-2,3.778887223851489E-2,5.0704104382251342E-2,5.7558363920926281E-2,3.8588574432871912E-2,3.8831759845798119E-2,5.1783895932195005E-2,5.8660438916359921E-2,3.9653478580377002E-2,3.9842287210950525E-2,5.2821004270963208E-2,5.9714346868604912E-2,4.0685336739628306E-2,4.0865599831878749E-2,5.3875339822197936E-2,6.0787838495290465E-2,4.1730251119673545E-2,4.1888912452807174E-2,5.4929675373432831E-2,6.1861330121976144E-2,4.2775165499718985E-2]
["Gen ($/Annual kWh)",0,"03-BCR-BothResidentialandCommercial-LIT_EXT","All","Gen:0:03-BCR-BothResidentialandCommercial-LIT_EXT:All","Exterior Lighting",1.6418732505116451E-2,1.8839995472597227E-2,2.0304706514060834E-2,1.6809006268131123E-2,1.755990012736448E-2,2.034290117503311E-2,2.2009536050217968E-2,1.7977225508946607E-2,1.8415371271475779E-2,2.1574279978093008E-2,2.3446546686836107E-2,1.8852993079222776E-2,1.9930761043959931E-2,2.3492369008304245E-2,2.5592285861224986E-2,2.0404568295511689E-2,2.0693750707882853E-2,2.462573189662946E-2,2.6927237360645232E-2,2.1185605765745491E-2,2.1498847577634692E-2,2.5472146347558365E-2,2.7804897158488835E-2,2.2009786871720723E-2,2.2304019448086496E-2,2.6321466877863315E-2,2.8686930747195506E-2,2.283404416013101E-2,2.4126220591152304E-2,2.8227322850417787E-2,3.0658532423109779E-2,2.4699819171592384E-2,2.5005416711471218E-2,2.9140447230972241E-2,3.1599972901038428E-2,2.559984201260818E-2,2.5891085023809012E-2,3.0059176064107049E-2,3.2546649074618766E-2,2.650648978335636E-2,2.6938670688015184E-2,3.1095087435405015E-2,3.3589368360127034E-2,2.757887756482464E-2,2.7591784254515209E-2,3.1892605210851147E-2,3.446951973871118E-2,2.8247483129720384E-2,2.8931042076414414E-2,3.3128666024765559E-2,3.5668664526499735E-2,2.9618429238458352E-2,3.0264149725140275E-2,3.4368109979493043E-2,3.6876057532628535E-2,3.098308168049476E-2,3.1569378654139266E-2,3.5603726606236175E-2,3.8091683259221784E-2,3.2319198030019411E-2,3.2853778883029462E-2,3.6832541888611812E-2,3.9307510151436582E-2,3.3633995082504094E-2,3.4134259519193598E-2,3.8076670357559718E-2,4.0548523095482722E-2,3.4944781004357231E-2,3.547897465511872E-2,3.9364667836992238E-2,4.1823646269539397E-2,3.6321317970250358E-2,3.6488720187486293E-2,4.0328438388523499E-2,4.2776348838009071E-2,3.7354984679571726E-2,3.7533807164293755E-2,4.131990738458298E-2,4.3753238340626138E-2,3.8424829303906102E-2,3.8575809674544236E-2,4.2316950941954312E-2,4.4740145832050271E-2,3.9491518697133833E-2,3.963593818806084E-2,4.3330785310609909E-2,4.5743379849398906E-2,4.057676404619083E-2,4.0662954939783232E-2,4.4308374222732406E-2,4.6708331072052869E-2,4.162811079024329E-2,4.1703056595077337E-2,4.5300448972798932E-2,4.7688657487428801E-2,4.2692853407187488E-2,4.2743158250371574E-2,4.629252372286552E-2,4.866898390280476E-2,4.3757596024131817E-2]
["Gen ($/Annual kWh)",0,"03-BCR-BothResidentialandCommercial-REFG","All","Gen:0:03-BCR-BothResidentialandCommercial-REFG:All","Refrigeration",1.5822773596508098E-2,2.2232149110903706E-2,2.5681786837997531E-2,1.6174157856398419E-2,1.6926538534558094E-2,2.4157608927435778E-2,2.8043066123197825E-2,1.7302353519185472E-2,1.7753030855759952E-2,2.5795145122427206E-2,3.0109032973564064E-2,1.8147158325037896E-2,1.9204473819558556E-2,2.8119136264196612E-2,3.2897619887326923E-2,1.9631014738298196E-2,1.9944576099634993E-2,2.9660888899617464E-2,3.4862291562440764E-2,2.0387455787599505E-2,2.0723326263670176E-2,3.0593267748357085E-2,3.5879604325015586E-2,2.1183441977306681E-2,2.1502181360696659E-2,3.1531124333842059E-2,3.6905196423691208E-2,2.19795347710426E-2,2.3244110125427882E-2,3.352452720829413E-2,3.9040885432852834E-2,2.3760432711010367E-2,2.409529443416809E-2,3.4524779686928721E-2,4.0124127257119648E-2,2.4630440942968231E-2,2.4952776126704584E-2,3.553035714425351E-2,4.121222674030834E-2,2.550688519419822E-2,2.5967717174748391E-2,3.6630529701247548E-2,4.2363160845446217E-2,2.6544256927626429E-2,2.6598891766891879E-2,3.7584166146061707E-2,4.3488708964028601E-2,2.7189412647934653E-2,2.7897465374084131E-2,3.8835168364682156E-2,4.4723081518857483E-2,2.851666428214461E-2,2.9189965553458208E-2,4.0097071907081241E-2,4.5977171430464113E-2,2.9837710570369734E-2,3.0455310704332782E-2,4.1370475514853497E-2,4.7262696255846774E-2,3.1131004603961496E-2,3.1700338593442734E-2,4.2646774038242748E-2,4.8563086035710579E-2,3.2403535118216413E-2,3.2941500551502745E-2,4.3952427955223812E-2,4.9910090916909192E-2,3.3672115637689667E-2,3.4245125700450157E-2,4.5289497142207008E-2,5.1272710778938524E-2,3.5004535188719932E-2,3.522259387172251E-2,4.6299025726821985E-2,5.2305378384169071E-2,3.6003622181481787E-2,3.6234316088502749E-2,4.7332818647269029E-2,5.335732767760773E-2,3.7037719971440217E-2,3.724292707369932E-2,4.8378772217059884E-2,5.4429378509981884E-2,3.8068640237814658E-2,3.8269055198462548E-2,4.9441618092517188E-2,5.5518109871186327E-2,3.9117465665082354E-2,3.9263261245967782E-2,5.0463542882432447E-2,5.6561020537469232E-2,4.0133660351624953E-2,4.0270080465767806E-2,5.1501941721518167E-2,5.7622500368499988E-2,4.1162748252530593E-2,4.1276899685567997E-2,5.2540340560604006E-2,5.8683980199530833E-2,4.2191836153436399E-2]
["Gen ($/Annual kWh)",0,"03-BCR-BothResidentialandCommercial-VENT","All","Gen:0:03-BCR-BothResidentialandCommercial-VENT:All","Ventilation",1.604414230964589E-2,2.4473675530554302E-2,2.8898454519306158E-2,1.6375513469688605E-2,1.7167401751289536E-2,2.668749467157552E-2,3.1683353468632464E-2,1.7521892816664324E-2,1.8007546999157249E-2,2.8603423910949395E-2,3.4162371126950204E-2,1.8379349146081022E-2,1.9470280080140658E-2,3.1193802978679963E-2,3.7343837689674357E-2,1.9872470158423576E-2,2.022558397983288E-2,3.3017623616120526E-2,3.9726765134115966E-2,2.0643278703483314E-2,2.1018129473659952E-2,3.4003274000719765E-2,4.0813899088173081E-2,2.145213625401831E-2,2.1810814294733267E-2,3.4996224649529797E-2,4.1912074264303545E-2,2.2261135362837865E-2,2.3562864984328458E-2,3.7025850709223838E-2,4.4088725278208792E-2,2.4049652215450863E-2,2.4429891045155264E-2,3.807989097653855E-2,4.5241092662188467E-2,2.4934508347344429E-2,2.5303363209491846E-2,3.9139033077466204E-2,4.6397863738571035E-2,2.5825942528392862E-2,2.6337928667020477E-2,4.0276118568179593E-2,4.7589257422721215E-2,2.6881769076541287E-2,2.6979715827201309E-2,4.1332747590757793E-2,4.8863039699801075E-2,2.7536776530341849E-2,2.8304450563973828E-2,4.2584692742447687E-2,5.0077932940064809E-2,2.8888714991715365E-2,2.962287919378551E-2,4.3852812013540979E-2,5.1320747507228183E-2,3.0234220002212049E-2,3.0913482248779198E-2,4.5143132510190781E-2,5.2611850583688072E-2,3.1551330443676508E-2,3.2183237167698664E-2,4.6443217142281862E-2,5.3928697530603649E-2,3.2847167000682589E-2,3.3448982722590184E-2,4.7782357079699619E-2,5.530707388944802E-2,3.413891313993609E-2,3.4778630262214866E-2,4.914380906230531E-2,5.6686069532105247E-2,3.5495869984130124E-2,3.5774183963116837E-2,5.0178455146321424E-2,5.7742113689997605E-2,3.6511898962381134E-2,3.680466797328176E-2,5.1234738901083821E-2,5.8812883345067957E-2,3.7563575821373138E-2,3.7831857347053716E-2,5.2307752275569747E-2,5.9910844614144344E-2,3.8611892744319691E-2,3.8876858407048784E-2,5.3397586162932678E-2,6.102512565384114E-2,3.9678388259477018E-2,3.9889478492624503E-2,5.4443523708793455E-2,6.2089460317316783E-2,4.071183425412582E-2,4.0914891459984802E-2,5.5507208841843639E-2,6.3174144634078541E-2,4.1758337287388883E-2,4.194030442734533E-2,5.6570893974893996E-2,6.4258828950840452E-2,4.2804840320652168E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-CL_DRY","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-CL_DRY:All","Clothes Dryer",1.7502080945697218E-2,2.3126252235008551E-2,2.6065861709603493E-2,1.7856485221590557E-2,1.8728562150497344E-2,2.5185417589698004E-2,2.855995467511652E-2,1.9107717980518524E-2,1.9645645214652962E-2,2.6954076446583795E-2,3.0773500906549824E-2,2.0043328090276431E-2,2.1238737307691841E-2,2.9378687452006357E-2,3.3632836539598636E-2,2.1668865557999809E-2,2.2064052407554484E-2,3.105788642570257E-2,3.5758011274755634E-2,2.2510792456138781E-2,2.2929440405519357E-2,3.2004702508704852E-2,3.6747007559236572E-2,2.3393643957171452E-2,2.3794989740990244E-2,3.2957968481380655E-2,3.7745738149802276E-2,2.4276659381860053E-2,2.5702204151957182E-2,3.4919680661676396E-2,3.973606326945095E-2,2.6222788100751911E-2,2.6649134134103941E-2,3.5934222888231997E-2,4.0785495184813142E-2,2.7188811391186521E-2,2.7603113192359557E-2,3.6953929105675153E-2,4.1839102203771336E-2,2.8162025242979394E-2,2.8733230504484605E-2,3.8058422422278908E-2,4.2929685636448632E-2,2.9314914429976986E-2,2.9433843199012707E-2,3.9052668127021746E-2,4.4076993646348303E-2,3.0029677167855397E-2,3.0881226959014144E-2,4.0287420899630506E-2,4.5199994944604971E-2,3.1506204105011724E-2,3.23216896306752E-2,4.1535754184677677E-2,4.6347298516232906E-2,3.2975672861055225E-2,3.3731715678050785E-2,4.2800889711361187E-2,4.7536073490540474E-2,3.4414094682981629E-2,3.5118929079268897E-2,4.4072522783242488E-2,4.8746672362657784E-2,3.5829247018914684E-2,3.6501743413349226E-2,4.5378156323788013E-2,5.0011315963370648E-2,3.7239913057256907E-2,3.7954426941302057E-2,4.6709922764808925E-2,5.1279198541582652E-2,3.8721851408801758E-2,3.9041699376237943E-2,4.7720013805844896E-2,5.2248705602985383E-2,3.9831049120569895E-2,4.016713220188918E-2,4.875264934986439E-2,5.3232587712982476E-2,4.0979175868879197E-2,4.1288931287332867E-2,4.9799666023293609E-2,5.4240268375074868E-2,4.2123598188655992E-2,4.2430174663203687E-2,5.0863276030721341E-2,5.5263048433124212E-2,4.3287857508497507E-2,4.3536091100462498E-2,5.1885013219688664E-2,5.6240540499701681E-2,4.4416074799324037E-2,4.465596383595212E-2,5.2923649094615888E-2,5.7236466755218846E-2,4.5558530926071601E-2,4.5775836571441998E-2,5.3962284969543285E-2,5.8232393010736141E-2,4.6700987052819422E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-CL_WASH","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-CL_WASH:All","Clothes Washer",1.7170842580647445E-2,2.4354602933117187E-2,2.8035417915402684E-2,1.750621677758879E-2,1.8376114902886802E-2,2.6515434689782368E-2,3.0690259113930578E-2,1.8734955307775789E-2,1.927687461631589E-2,2.8368030055173108E-2,3.3036270191819039E-2,1.9653269783024844E-2,2.0835359535114888E-2,3.0917093202757002E-2,3.6096269152379991E-2,2.1242360630635261E-2,2.1647451033061291E-2,3.2674813868983174E-2,3.8344478043312237E-2,2.2070224227868931E-2,2.2497894603328898E-2,3.3676509190303745E-2,3.9421233748966604E-2,2.2937224866616847E-2,2.3348512733454372E-2,3.4684911580696247E-2,4.0508107990062187E-2,2.3804402867686099E-2,2.5212588647777243E-2,3.6764044273827623E-2,4.2691458396682549E-2,2.570514984758715E-2,2.6143541605274538E-2,3.7837921221499336E-2,4.3835647430923011E-2,2.6654213308277601E-2,2.7081440193675324E-2,3.8917354692049363E-2,4.4984634788169428E-2,2.7610356941808335E-2,2.8192850862945332E-2,4.0088774606319585E-2,4.6182221401953299E-2,2.8743375246956269E-2,2.8881084919711683E-2,4.113605052192789E-2,4.7413790134657643E-2,2.9445018770755036E-2,3.0305027225702857E-2,4.2449874296499802E-2,4.8663480991844234E-2,3.0896625609054991E-2,3.1722106415451853E-2,4.3777595125235748E-2,4.9937951338814665E-2,3.2341238006313749E-2,3.3109181350702226E-2,4.5122146722497078E-2,5.1253828788358491E-2,3.3755265475312088E-2,3.4473753474495453E-2,4.6472913942086143E-2,5.2591028918374493E-2,3.5146355163089983E-2,3.5833965621384731E-2,4.7858902652737463E-2,5.3984125436666093E-2,3.6533001363639669E-2,3.7263003878854832E-2,4.9273718300714295E-2,5.5384825554433567E-2,3.7989807545930371E-2,3.8331879003164211E-2,5.0345677141608119E-2,5.6453653484629412E-2,3.9079478222180747E-2,3.9438289702848878E-2,5.1441886029808634E-2,5.7539623695128744E-2,4.0207413971866848E-2,4.0541066290492575E-2,5.2552915003907852E-2,5.8650072673225397E-2,4.1331647207991221E-2,4.1662943627594935E-2,5.3681605352951217E-2,5.9777345934394849E-2,4.2475353349960582E-2,4.2750156536033569E-2,5.4766063955830072E-2,6.0855542252917956E-2,4.3583718237747135E-2,4.3851063214514222E-2,5.5868365152507288E-2,6.1953688247769707E-2,4.4706044297134012E-2,4.4951969892995151E-2,5.6970666349184691E-2,6.3051834242621577E-2,4.5828370356521181E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-DSH_WASH","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-DSH_WASH:All","Dishwasher",1.5958447024952863E-2,2.1689128164723522E-2,2.4659374037039432E-2,1.6278145287787631E-2,1.707731663277981E-2,2.3585724450870461E-2,2.6960405041507096E-2,1.7419354818803318E-2,1.7913804672475268E-2,2.5201145556247487E-2,2.8981380610690614E-2,1.8272561901174794E-2,1.936514329216734E-2,2.7456908388559492E-2,3.1655289967454633E-2,1.9753141374442049E-2,2.0118338476236945E-2,2.8984823264415815E-2,3.3586596500305946E-2,2.0521336233605515E-2,2.0907802906046172E-2,2.9889280643218295E-2,3.4549606457448485E-2,2.1326562760151456E-2,2.1697418998678296E-2,3.079934975021666E-2,3.5521078869384465E-2,2.2131943381812472E-2,2.3434451439481918E-2,3.2694009312182838E-2,3.7495460839778894E-2,2.3904036326196559E-2,2.4298408985524191E-2,3.3664993459241829E-2,3.8520665689111395E-2,2.4785229289570755E-2,2.5168802284442141E-2,3.4641203902336111E-2,3.9550452371037298E-2,2.5672985818726818E-2,2.619999689932976E-2,3.5707856219138023E-2,4.0633626998385977E-2,2.6724738686701388E-2,2.6839064067997704E-2,3.6637722205883141E-2,4.1714091051753444E-2,2.7376575596690989E-2,2.8159898449289004E-2,3.7847853501066009E-2,4.2863867624889015E-2,2.8723723360055124E-2,2.9474401729392183E-2,3.9069036650647225E-2,4.4033792851305473E-2,3.0064415908739706E-2,3.0761112604539561E-2,4.0302064635458552E-2,4.523629211978536E-2,3.1376764631535797E-2,3.202698872744697E-2,4.1538527897266989E-2,4.6454943525314554E-2,3.2667865755036191E-2,3.328884140874748E-2,4.280415049535434E-2,4.7720072370648722E-2,3.3954864479037533E-2,3.4614479164501874E-2,4.4099402478464542E-2,4.899686029774078E-2,3.53069156978396E-2,3.5606467342639905E-2,4.5079047061252549E-2,4.9968366045320248E-2,3.6318695373528505E-2,3.6633277529552595E-2,4.6081917565017373E-2,5.0956980833815425E-2,3.7365991026865872E-2,3.7656755112017146E-2,4.7096897630107236E-2,5.1965778984336783E-2,3.8409889887515522E-2,3.8697968897425709E-2,4.8128168249571224E-2,5.2990082366775229E-2,3.9471879352925426E-2,3.9706969779794835E-2,4.9119701230202976E-2,5.3970770828723341E-2,4.0501010814982488E-2,4.0728696503317147E-2,5.0127239441309659E-2,5.4969156536431786E-2,4.1543122997398173E-2,4.1750423226839695E-2,5.1134777652416481E-2,5.5967542244140321E-2,4.25852351798141E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-FREEZ","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-FREEZ:All","Refrigeration",1.503310726983802E-2,2.3148708215775197E-2,2.7488804482734348E-2,1.53710464986665E-2,1.6081121593027822E-2,2.51645534147769E-2,3.0016753727088508E-2,1.6442543518838809E-2,1.6866023205730454E-2,2.6883890997316293E-2,3.2228910771048294E-2,1.7245050099693023E-2,1.8246508880540413E-2,2.9313236133965175E-2,3.5214718201736252E-2,1.8656738432210201E-2,1.8948879369173166E-2,3.0933355105008876E-2,3.7318369171224712E-2,1.9374806689032267E-2,1.9688288493282961E-2,3.1899065809079905E-2,3.8406948150559443E-2,2.0130782864503517E-2,2.0427791909503147E-2,3.28706359446405E-2,3.9504392969249763E-2,2.0886854831653354E-2,2.2085124864311453E-2,3.4933886097191419E-2,4.1790323638413618E-2,2.2581712415355913E-2,2.2893183620270381E-2,3.5969144875964407E-2,4.2949365049462243E-2,2.3407861988757932E-2,2.3707215528237444E-2,3.7009831579614058E-2,4.4113590697093731E-2,2.4240117847068868E-2,2.4670613613650597E-2,3.8145039117212322E-2,4.5344782373433319E-2,2.5225070635077427E-2,2.526999572042981E-2,3.9139925113322538E-2,4.654967599146298E-2,2.5837893089495346E-2,2.6502449566884759E-2,4.0424422350358008E-2,4.7869609881539328E-2,2.7097901549495349E-2,2.7729157334398111E-2,4.1720872567754419E-2,4.9210688365387473E-2,2.8352037542364573E-2,2.8930112998084484E-2,4.3030835021646154E-2,5.0585522539772304E-2,2.9579848006112623E-2,3.0111805849798189E-2,4.4344786588825895E-2,5.1976332153876204E-2,3.0787967280917164E-2,3.1289840371252126E-2,4.569037279284148E-2,5.341711125190559E-2,3.1992347670052393E-2,3.2527128022175403E-2,4.7066903739100954E-2,5.487447181261744E-2,3.3257302540620821E-2,3.3455089910939637E-2,4.8106590107895031E-2,5.5978929903988985E-2,3.4206041645996443E-2,3.4415563992567358E-2,4.9170798303691331E-2,5.7103973857495986E-2,3.5188020096834804E-2,3.5373105071944383E-2,5.0248183497014799E-2,5.8250570339886044E-2,3.6167002246766083E-2,3.6347280944212107E-2,5.1342917698746153E-2,5.9415003520680285E-2,3.7162992202469478E-2,3.7291129889891084E-2,5.239516506181266E-2,6.0530401042540559E-2,3.812797372387746E-2,3.8246961990398773E-2,5.3464527192653558E-2,6.1665671427742735E-2,3.9105207716324031E-2,3.9202794090906629E-2,5.4533889323494601E-2,6.2800941812945016E-2,4.0082441708770754E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-LIGHT","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-LIGHT:All","Interior Lighting",1.5841306559752868E-2,1.9958335833767195E-2,2.2227786925066023E-2,1.6193682040527842E-2,1.6946270097227999E-2,2.1655603937417389E-2,2.4242215846587284E-2,1.7323143344568082E-2,1.7773681882168713E-2,2.3086445392591758E-2,2.5993920055474566E-2,1.8168918304971596E-2,1.9227034544501066E-2,2.515394614112916E-2,2.839276051475359E-2,1.9654780023565889E-2,1.9967890987772893E-2,2.6495874300001873E-2,3.0053588907847654E-2,2.0412019083470956E-2,2.0747485853960954E-2,2.7347048609697149E-2,3.0947705112000394E-2,2.1208897254634259E-2,2.1527185010450107E-2,2.820272144810753E-2,3.1848610052547049E-2,2.2005881376615875E-2,2.3271485374598992E-2,3.0037546620319763E-2,3.3743808188384634E-2,2.3789267436683182E-2,2.4123575206506511E-2,3.0952345752967368E-2,3.4697426519918868E-2,2.466023247246054E-2,2.4981968388796495E-2,3.1872238711166206E-2,3.5655554027812494E-2,2.5537639857127991E-2,2.5997972082747147E-2,3.2887075988001238E-2,3.6677129299058739E-2,2.6576135001310217E-2,2.6629844522164305E-2,3.373950020868545E-2,3.7648956650272562E-2,2.7222027183762085E-2,2.7929753265775011E-2,3.4909322687160363E-2,3.8760441171275695E-2,2.8550691153980484E-2,2.9223584902368191E-2,3.608738374905715E-2,3.9887585723189595E-2,2.9873145795227242E-2,3.0490236461991754E-2,3.7272022823658692E-2,4.103866309330248E-2,3.1167821583121914E-2,3.1736552697074913E-2,3.8456791753139465E-2,4.2200385669335511E-2,3.2441714644161609E-2,3.2979000550483521E-2,3.9665292994703283E-2,4.3400165180710423E-2,3.3711655063997675E-2,3.4283971621880578E-2,4.0906590099498333E-2,4.4617695630353151E-2,3.504549816223991E-2,3.5262482139406928E-2,4.1842119585868101E-2,4.5538204045744976E-2,3.6045686445348842E-2,3.6275282242288952E-2,4.280133606737857E-2,4.6477132453328192E-2,3.7080923109063718E-2,3.7284970721859642E-2,4.3770184187832711E-2,4.7432310935520292E-2,3.8112981735181017E-2,3.8312195708205196E-2,4.4754841235907977E-2,4.8402529663182862E-2,3.9162965961080501E-2,3.9307461513258694E-2,4.5702384297732275E-2,4.9332707032256333E-2,4.0180280348836653E-2,4.0315355188768762E-2,4.6664840985210558E-2,5.0279084527799722E-2,4.121050343758785E-2,4.1323248864278989E-2,4.7627297672688952E-2,5.1225462023343188E-2,4.2240726526339221E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-POOL_PMP","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-POOL_PMP:All","Pool Pump",1.684327068603813E-2,2.6786944738192518E-2,3.1927420214706681E-2,1.7175600124524792E-2,1.8025004691328173E-2,2.922697353502917E-2,3.5020997998104854E-2,1.838057496332484E-2,1.8908299304455471E-2,3.1344008110491137E-2,3.7779821280916941E-2,1.92812586040421E-2,2.0438265462559262E-2,3.418395740424944E-2,4.1299250815661465E-2,2.0841580267983502E-2,2.1234212510871469E-2,3.6202824446960893E-2,4.3954491868143403E-2,2.1653141474375213E-2,2.2068041873019736E-2,3.7275054277643382E-2,4.5148126282763046E-2,2.2503368762465319E-2,2.2902038035970174E-2,3.8355505162789322E-2,4.6354190204372217E-2,2.3353765528176182E-2,2.4732469158053442E-2,4.0547021705858159E-2,4.8727924924966762E-2,2.5220578152301214E-2,2.5645133058110451E-2,4.1693151697075354E-2,4.9992556131523175E-2,2.6151176166101377E-2,2.6564601932221911E-2,4.2844748912202447E-2,5.1261929122821945E-2,2.7088712289959134E-2,2.7654080274007595E-2,4.407726881670377E-2,5.2565025947201784E-2,2.8199585589446241E-2,2.8328945026218307E-2,4.5235417715231693E-2,5.3973094604764328E-2,2.8887732644903782E-2,2.9724647271483183E-2,4.6585046040962814E-2,5.5293324068753723E-2,3.031082393889379E-2,3.1113637198142099E-2,4.7953088196013953E-2,5.6645130041740634E-2,3.1727073231248695E-2,3.2473234361436433E-2,4.9347085920203877E-2,5.8051898926258581E-2,3.3113355242701037E-2,3.3810791178162609E-2,5.0752893833196019E-2,5.9488253047435977E-2,3.447716663731705E-2,3.5144083212327905E-2,5.2202634927295682E-2,6.0993722264863902E-2,3.5836630769115176E-2,3.6544812360821799E-2,5.367474616769264E-2,6.2497742789320077E-2,3.7264852057469343E-2,3.7592703094519828E-2,5.4794448722773288E-2,6.365120616712884E-2,3.833333612530393E-2,3.8677386826252755E-2,5.5936974530012396E-2,6.4820058613714565E-2,3.943933546673168E-2,3.9758524589716668E-2,5.7098380681698459E-2,6.6019526652524529E-2,4.0541721485044896E-2,4.0858392058836027E-2,5.8277897812772671E-2,6.7236714372987172E-2,4.1663205836149603E-2,4.1924258053396918E-2,5.940956015771541E-2,6.8398928814953963E-2,4.2750018069270243E-2,4.3003556142519252E-2,6.0560583682623799E-2,6.9583555180226853E-2,4.385052736098019E-2,4.4082854231641849E-2,6.1711607207532375E-2,7.0768181545499895E-2,4.4951036652690408E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-REFG","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-REFG:All","Refrigeration",1.4899809099267865E-2,2.2904833250002074E-2,2.7178605858800851E-2,1.5233993769505946E-2,1.5938653930471662E-2,2.489198274816359E-2,2.9667042664847248E-2,1.629606282344848E-2,1.6716659391192202E-2,2.6584049242287446E-2,3.1840806907171434E-2,1.7091478907553671E-2,1.8084630162063142E-2,2.8984552600859977E-2,3.4788413914674868E-2,1.8490300280110485E-2,1.8780920146686114E-2,3.0577535854243252E-2,3.6853503161063818E-2,1.9202116525656024E-2,1.9513861140835986E-2,3.153652236480433E-2,3.7934816866209246E-2,1.9951442242204638E-2,2.0246896592249639E-2,3.2501207434544266E-2,3.902475104526968E-2,2.0700863918606524E-2,2.1889100740514936E-2,3.4555187422619128E-2,4.1303522766259433E-2,2.2380167274052322E-2,2.2690114065050608E-2,3.5583571074215517E-2,4.245533584594862E-2,2.3199072775282704E-2,2.349704942106106E-2,3.6617395143916161E-2,4.3612375860850885E-2,2.40240319979944E-2,2.4452070043227719E-2,3.7746973341655846E-2,4.4838855533698527E-2,2.5000371089311683E-2,2.5046191635996827E-2,3.8730869527709794E-2,4.6029419065351407E-2,2.5607784770582342E-2,2.6267960414930954E-2,4.0012512399096423E-2,4.7349941039718811E-2,2.6856806805013789E-2,2.7484029573639761E-2,4.1305633013150191E-2,4.8690861420685343E-2,2.8100004146930219E-2,2.8674566133998009E-2,4.261132191742039E-2,5.0063995784432928E-2,2.9317101662320995E-2,2.9846003185704045E-2,4.3920406812724355E-2,5.1452125478731237E-2,3.0514675904003884E-2,3.101381162856438E-2,4.5260232330201877E-2,5.2888847063051359E-2,3.1708541823007697E-2,3.2240364982807149E-2,4.663171833025577E-2,5.4343476557978609E-2,3.2962459662599163E-2,3.3160232767139683E-2,4.7667006053368634E-2,5.5444972536373177E-2,3.3902876461601832E-2,3.4112330451037454E-2,4.8726984657970068E-2,5.6567442826576789E-2,3.4876242351764508E-2,3.5061516886073743E-2,4.9799719146014707E-2,5.7710813315299939E-2,3.5846634314055464E-2,3.6027192118126598E-2,5.0889768867854859E-2,5.8872036509571596E-2,3.6833883971584547E-2,3.6962808957908669E-2,5.1937683661446035E-2,5.9984636553793838E-2,3.7790401293448281E-2,3.7910302796865844E-2,5.3002565078230354E-2,6.1116932622005016E-2,3.8759061940490593E-2,3.8857796635823172E-2,5.4067446495014791E-2,6.2249228690216298E-2,3.9727722587533057E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-SP_COOL","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-SP_COOL:All","Space Cooling",2.183899721354039E-3,4.3814652745317338E-2,6.5429109494237539E-2,2.2346468109542567E-3,2.3358787466788381E-3,4.8081631392896208E-2,7.1837191949573526E-2,2.390146862120808E-3,2.4497648658565498E-3,5.189586376441882E-2,7.7578116373081527E-2,2.5066739292700841E-3,2.6509098396033455E-3,5.6740350514076762E-2,8.4834477220589982E-2,2.7125162488087799E-3,2.7526235250945651E-3,6.0413944378288523E-2,9.036879469074563E-2,2.8165808894184382E-3,2.8598470722327914E-3,6.2040610327353599E-2,9.278220412543417E-2,2.926288467674224E-3,2.9670821331756478E-3,6.3684561283664509E-2,9.5221929953976214E-2,3.0360077419823986E-3,3.2087925491070292E-3,6.6910051963120817E-2,9.9987701892644526E-2,3.2833716738561074E-3,3.3259204825673728E-3,6.8631796797363698E-2,0.10254011067018973,3.4032111096671635E-3,3.4439121306446985E-3,7.0359704932599701E-2,0.10510139918771644,3.5239341731272298E-3,3.5835076730827255E-3,7.2126293187214391E-2,0.10770898926850236,3.6667594316751018E-3,3.6704632936500831E-3,7.4059874830846292E-2,0.11060141847504901,3.7557310158210806E-3,3.848974893271075E-3,7.5835148446891779E-2,0.11319957619315749,3.9383699666019735E-3,4.0266615433552583E-3,7.7654888531795904E-2,0.11586591575621752,4.1201651812143789E-3,4.2006263964976627E-3,7.9552675559123931E-2,0.11865318623540153,4.2981528687161845E-3,4.3718092500719136E-3,8.1492838583646615E-2,0.12150659100299235,4.4732945504654927E-3,4.5424665753096213E-3,8.352965818707353E-2,0.12450741018044323,4.6478987236800813E-3,4.7216942866836354E-3,8.5560852464974649E-2,0.1274946419475361,4.8312709689385374E-3,4.8562092257008185E-3,8.7120794134005697E-2,0.12979098713249321,4.9689001949510554E-3,4.9954342272313813E-3,8.870041950723119E-2,0.13211454841846909,5.1113484203685966E-3,5.1342424228639216E-3,9.032299926459969E-2,0.13450373813151914,5.2533705169664699E-3,5.2754639174335139E-3,9.1969379681404118E-2,0.13692774611630429,5.3978618619579056E-3,5.4122805535814882E-3,9.3540666879478873E-2,0.13924002015023293,5.5378460250527332E-3,5.5508377994477592E-3,9.5142592835824033E-2,0.14159791608388897,5.6796112358581327E-3,5.6893950453140475E-3,9.6744518792169457E-2,0.1439558120175454,5.8213764466635513E-3]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-SP_HEAT","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-SP_HEAT:All","Space Heating",2.7196942953385782E-2,8.7963734433810347E-3,0,2.787761382232283E-2,2.9081680291393779E-2,9.4062876573032493E-3,0,2.9809428155820467E-2,3.0495865455445508E-2,9.8638506970814901E-3,0,3.1258958727741065E-2,3.3018414076901967E-2,1.0678992642510472E-2,0,3.384484780382923E-2,3.4275624928873434E-2,1.1086008984617531E-2,0,3.5133411958267032E-2,3.5605255561789041E-2,1.1516290143493521E-2,0,3.6496253170007938E-2,3.6934965260864774E-2,1.1946599548423996E-2,0,3.7859174669245536E-2,3.9972911848060975E-2,1.292801307234041E-2,0,4.0973481193171638E-2,4.1423867636392352E-2,1.3397618600101517E-2,0,4.2460660257276031E-2,4.2885461184435349E-2,1.3870669646192111E-2,0,4.3958741922865044E-2,4.4613300947123354E-2,1.4429949545751353E-2,0,4.5729700352991523E-2,4.5692711457726631E-2,1.4779210615345921E-2,0,4.6836084786780058E-2,4.790017029880872E-2,1.5493823438485108E-2,0,4.9098606859432292E-2,5.0097644267873782E-2,1.6205194836722257E-2,0,5.1350897562054409E-2,5.2249337006791546E-2,1.6901735501833572E-2,0,5.3556267932064389E-2,5.4366866205881187E-2,1.7587206544981769E-2,0,5.5726625408822492E-2,5.6478025332718715E-2,1.8270610045519789E-2,0,5.7890455441971959E-2,5.8694811265861173E-2,1.8988222549157812E-2,0,6.0162542857950266E-2,6.0361362320892543E-2,1.9527597309576941E-2,0,6.187070202061655E-2,6.2086184703018479E-2,2.0085834905454666E-2,0,6.363858636182515E-2,6.3806089683977746E-2,2.0642470696765638E-2,0,6.5401433449691571E-2,6.5555951761683023E-2,2.1208799601807854E-2,0,6.7194986246700478E-2,6.7250982453504887E-2,2.1757393260299095E-2,0,6.8932335649329046E-2,6.8967683288977649E-2,2.231299600954793E-2,0,7.069189746998647E-2,7.068438412445055E-2,2.2868598758796811E-2,0,7.2451459290644019E-2]
["Gen ($/Annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-WAT_HEAT","All","Gen:0:04-DMO-ResidentialMobileHome–DoubleWide-WAT_HEAT:All","Water Heating",1.7641856958563247E-2,2.0272460353144353E-2,2.1751187568098952E-2,1.8021099616735557E-2,1.8874555716692581E-2,2.2003555311892738E-2,2.374949540205026E-2,1.9280206569927866E-2,1.9797117846560346E-2,2.3463397281770937E-2,2.5495094110570701E-2,2.022255394877711E-2,2.14108925814026E-2,2.5555331093815706E-2,2.7846442561707149E-2,2.1871221692188098E-2,2.223851962745739E-2,2.6927794902270617E-2,2.9507902498792756E-2,2.2716531388659734E-2,2.310825845431496E-2,2.7790125712313343E-2,3.0371141977473662E-2,2.3604901772115938E-2,2.3978130839167076E-2,2.8657121332218906E-2,3.1241409814104386E-2,2.4493407846627881E-2,2.5913155690786525E-2,3.0496269280913674E-2,3.3042266337107121E-2,2.6470348816040767E-2,2.6864175732737094E-2,3.1423508240867259E-2,3.3962273737130906E-2,2.7441724542674035E-2,2.7822247633219194E-2,3.2355937467798128E-2,3.4886537732773587E-2,2.8420302361267587E-2,2.8956601151800706E-2,3.3384549128076701E-2,3.5866149361290164E-2,2.9578919206318811E-2,2.9661235825967192E-2,3.4249081692247045E-2,3.6817912039696719E-2,3.0298661294733593E-2,3.11131219825811E-2,3.5434604956330516E-2,3.787236903523046E-2,3.1781579127634005E-2,3.2558162177993871E-2,3.662860013596525E-2,3.8943260608952077E-2,3.325750714410991E-2,3.3972779252551433E-2,3.782924508151491E-2,4.0039951139867913E-2,3.4702364555599774E-2,3.5364619219985086E-2,3.9030145489371677E-2,4.1148792872932577E-2,3.6123960753919396E-2,3.6752103865469322E-2,4.0255162796237455E-2,4.229656073953604E-2,3.7541110007605724E-2,3.820951698951694E-2,4.1513231192839915E-2,4.3458507715284464E-2,3.9029678313537423E-2,3.9301579186408295E-2,4.2462580857260929E-2,4.4339606406147702E-2,4.0145117452177539E-2,4.0431932588026465E-2,4.3435891867345179E-2,4.5237405965126501E-2,4.1299666515905761E-2,4.1558746716168916E-2,4.4419010686404574E-2,4.6151961921817274E-2,4.2450603358449107E-2,4.2705116745919418E-2,4.541812291708363E-2,4.7080764184013357E-2,4.3621515382128245E-2,4.3815888557977536E-2,4.6379631487476126E-2,4.7970709774416087E-2,4.4756064217475439E-2,4.494072526223393E-2,4.7356252815239128E-2,4.8876396619728736E-2,4.5904980221820588E-2,4.6065561966490531E-2,4.8332874143002247E-2,4.9782083465041468E-2,4.7053896226165959E-2]
["Gen ($/Annual kWh)",0,"05-ECC-Education–CommunityCollege-COOL","All","Gen:0:05-ECC-Education–CommunityCollege-COOL:All","Space Cooling",1.4142720441834646E-2,3.1113584634249472E-2,3.9860638276093256E-2,1.440167024860994E-2,1.513824883259034E-2,3.4082947862644111E-2,4.3853423826822648E-2,1.5415380966061635E-2,1.5881605911655799E-2,3.6707502856642628E-2,4.7455337025573474E-2,1.617232523841846E-2,1.7158998122863298E-2,4.006829322116448E-2,5.1894178468924169E-2,1.7473207561390598E-2,1.7831235171915222E-2,4.2595029502821805E-2,5.538495982135716E-2,1.8157698613175906E-2,1.8533711197397294E-2,4.3780527919678562E-2,5.6816351472678391E-2,1.8873004199270627E-2,1.923635382230832E-2,4.4977426758937109E-2,5.8265020307662063E-2,1.9588479065009878E-2,2.07618184105368E-2,4.7305116695990815E-2,6.0997764622048783E-2,2.1142034735082887E-2,2.1531321859095828E-2,4.8566243081133137E-2,6.2508621357596994E-2,2.1925583386153781E-2,2.2306588076357811E-2,4.9832556936263005E-2,6.4024308362909801E-2,2.2714999639345732E-2,2.3225759009434348E-2,5.1152633462795874E-2,6.5545197959014839E-2,2.36509393807205E-2,2.379385654228177E-2,5.2510420259321657E-2,6.7310606057597075E-2,2.4229418606855672E-2,2.4972223817483291E-2,5.3887958289088121E-2,6.8780897644025896E-2,2.5429271635441477E-2,2.6144835916393622E-2,5.5293208926259288E-2,7.0296473246773294E-2,2.6623265772491786E-2,2.7292533627802408E-2,5.6743476948842714E-2,7.1893880717732783E-2,2.7791892613114107E-2,2.8421526001426438E-2,5.8217500058686755E-2,7.3537442529470087E-2,2.8941474398459666E-2,2.9546865358308548E-2,5.9752996119845692E-2,7.5276575346167801E-2,3.0087337285705042E-2,3.0729284741071991E-2,6.1295900623608908E-2,7.6996565273681358E-2,3.1291318969333258E-2,3.1612718074635567E-2,6.2479164715037339E-2,7.8328257732642653E-2,3.2190878171382865E-2,3.2527204066523797E-2,6.3681225093832297E-2,7.967203534038618E-2,3.3122056383279454E-2,3.3438599871888311E-2,6.4910366685370924E-2,8.1058711833989536E-2,3.4050089400679655E-2,3.4365762253976376E-2,6.6157902838667348E-2,8.2465006386552853E-2,3.4994177120817961E-2,3.5264364848537622E-2,6.7351473911438434E-2,8.3804316211577412E-2,3.5909182268778456E-2,3.6174248530843583E-2,6.8566994551483337E-2,8.5171049844286265E-2,3.6835675022004875E-2,3.7084132213149809E-2,6.9782515191528491E-2,8.6537783476995381E-2,3.7762167775231566E-2]
["Gen ($/Annual kWh)",0,"07-ESE-Education–SecondarySchool-LIT_EXT","All","Gen:0:07-ESE-Education–SecondarySchool-LIT_EXT:All","Exterior Lighting",1.6436222990953587E-2,1.881442312322253E-2,2.0260167414429799E-2,1.6827781726139364E-2,1.7578464978629096E-2,2.0314583326560914E-2,2.1960493191620446E-2,1.7997161772864305E-2,1.8434774566616002E-2,2.1543557057806001E-2,2.339357663967926E-2,1.8873833258122613E-2,1.9952093026263332E-2,2.3459263281928384E-2,2.5534990424429038E-2,2.0427462146139681E-2,2.0715726473754595E-2,2.4590163718344393E-2,2.6866010251904642E-2,2.1209199680186152E-2,2.1521579870131879E-2,2.5435645360166993E-2,2.7742029736817102E-2,2.2034198267507896E-2,2.2327507199044045E-2,2.6284018117600699E-2,2.8622400683289688E-2,2.2859271951647674E-2,2.4152146304403148E-2,2.8188962970372357E-2,3.0591728615725945E-2,2.4727637627815435E-2,2.5032141868053553E-2,2.910106650449816E-2,3.1531389321401551E-2,2.5628525934383563E-2,2.5918614404849792E-2,3.0018766274944021E-2,3.2476272208913276E-2,2.6536044415406922E-2,2.69671268844777E-2,3.1053596841352008E-2,3.3517093999503006E-2,2.7609437156601416E-2,2.7620874059146275E-2,3.185000750151494E-2,3.4395364064481279E-2,2.8278726181737913E-2,2.8961279848193106E-2,3.3084927363308619E-2,3.5592474486787679E-2,2.9650919409628301E-2,3.0295534062703279E-2,3.4323204989503669E-2,3.6797793355121747E-2,3.1016817192747827E-2,3.1601889992681549E-2,3.5557619467266842E-2,3.8011292818152381E-2,3.2354157342546583E-2,3.2887403633500151E-2,3.6785209748965569E-2,3.9224960334999309E-2,3.3670163150832093E-2,3.416899662145776E-2,3.8028061178674119E-2,4.0463733096325463E-2,3.4982156524878107E-2,3.5514872839818842E-2,3.9314773964881283E-2,4.1736594303579955E-2,3.6359954300642636E-2,3.6525540254742792E-2,4.0277534513138008E-2,4.2687505109203341E-2,3.7394618794012485E-2,3.7571579892445452E-2,4.1267979039957166E-2,4.3662573036906571E-2,3.8465494607088216E-2,3.8614536654979006E-2,4.2263976110367314E-2,4.4647623403274411E-2,3.9533216638122058E-2,3.9675637004971828E-2,4.3276749670978845E-2,4.5648973389238678E-2,4.0619513592724157E-2,4.0703590748554043E-2,4.4253320562691809E-2,4.6612116788057198E-2,4.1671874514999499E-2,4.174464322160816E-2,4.5244359863634162E-2,4.7590604434595951E-2,4.2737646157826652E-2,4.2785695694662396E-2,4.6235399164576578E-2,4.856909208113476E-2,4.3803417800653929E-2]
["Gen ($/Annual kWh)",0,"22-RT3-Retail–3StoryLarge-COOL","All","Gen:0:22-RT3-Retail–3StoryLarge-COOL:All","Space Cooling",1.1974642771222245E-2,3.2691274262518819E-2,4.344207060139306E-2,1.2206488976538126E-2,1.2815509685590021E-2,3.5816778380582115E-2,4.7756586162248954E-2,1.3063585716445478E-2,1.3443854460750183E-2,3.8584306802756665E-2,5.1638559802168173E-2,1.3704070069448328E-2,1.452997731314523E-2,4.2133757862678617E-2,5.6468398334549974E-2,1.4811334309881874E-2,1.5096711838221318E-2,4.4796296154363313E-2,6.0223168096262908E-2,1.5388981146972115E-2,1.5690033264223611E-2,4.6037931942968978E-2,6.1799399704966826E-2,1.5993753938072078E-2,1.6283479116758617E-2,4.7291633999013982E-2,6.3393943348923509E-2,1.6598653153959777E-2,1.7582288027992526E-2,4.9746215830664735E-2,6.644301189804927E-2,1.7922786642135997E-2,1.8231839726331536E-2,5.1065744902835872E-2,6.8108043964729137E-2,1.8584865514893321E-2,1.8886240140251694E-2,5.2390579871180683E-2,6.9778585259631556E-2,1.9251886224990286E-2,1.9661761796920883E-2,5.3767632258079089E-2,7.1464426636605488E-2,2.0042355403658191E-2,2.0141869769200127E-2,5.5197321065467445E-2,7.3387046013615398E-2,2.053173671729798E-2,2.113555544489254E-2,5.6626445645422234E-2,7.50365189178019E-2,2.1544561834424596E-2,2.2124442829841079E-2,5.8085273871738369E-2,7.6733778539298789E-2,2.2552497602002591E-2,2.3092382018916977E-2,5.959314231827037E-2,7.8516805469398668E-2,2.3539083212923473E-2,2.4044607983659812E-2,6.1126957754843378E-2,8.0347681758022593E-2,2.450965444617044E-2,2.4993786073726345E-2,6.2726532741200727E-2,8.2280302855123999E-2,2.5477119908308681E-2,2.5991008457575134E-2,6.433213054780175E-2,8.4196607886720273E-2,2.649355282216205E-2,2.673678363521172E-2,6.5563205172095032E-2,8.5676123513806254E-2,2.7253712246799962E-2,2.7508751567575391E-2,6.6813281192903806E-2,8.7170690670598988E-2,2.8040569096974201E-2,2.8278173699979821E-2,6.8092368273774198E-2,8.8710790177955329E-2,2.8824832602110526E-2,2.9060920402358921E-2,6.9390571218632846E-2,9.0272936825776598E-2,2.9622678042673555E-2,2.9819491738840846E-2,7.0632124614043848E-2,9.1761627177649907E-2,3.0395880201044077E-2,3.0587613134274265E-2,7.1896729058377851E-2,9.3280359631875961E-2,3.1178817280677285E-2,3.1355734529707885E-2,7.3161333502712089E-2,9.4799092086102266E-2,3.1961754360310693E-2]
["Gen ($/Annual kWh)",0,"29-WRF-Storage–Refrigerated-ExtLight","All","Gen:0:29-WRF-Storage–Refrigerated-ExtLight:All","Exterior Lighting",1.5226348686915737E-2,1.7157280911665095E-2,1.8410911822735899E-2,1.5604135545973395E-2,1.6282063431801438E-2,1.8482197109760314E-2,1.9892439779432773E-2,1.668598847119588E-2,1.7074078113690286E-2,1.955109290780821E-2,2.1117422922587691E-2,1.7497625478894361E-2,1.8485149956380405E-2,2.1283732549661344E-2,2.3039267181947543E-2,1.8943831614699494E-2,1.9189645683090929E-2,2.2257040394004734E-2,2.4163061214881206E-2,1.9665740389027287E-2,1.993442902645854E-2,2.3046628305420196E-2,2.4987994260254054E-2,2.0428963070886669E-2,2.0679260981135997E-2,2.3838281097775381E-2,2.5816032797563174E-2,2.119223511865273E-2,2.2378190462469121E-2,2.5651288976288274E-2,2.7715655593636458E-2,2.2933512790671847E-2,2.3191034662490694E-2,2.6504516659976645E-2,2.8603074416102964E-2,2.3766470847594735E-2,2.4009842467435705E-2,2.7363207259501851E-2,2.9495798790571133E-2,2.4605539643532941E-2,2.4977898456318225E-2,2.8340639586174506E-2,3.0494063869332753E-2,2.559754005481471E-2,2.558244720333603E-2,2.9063843540329353E-2,3.1288209589840646E-2,2.6217064057788224E-2,2.6819359412065109E-2,3.0247060872551263E-2,3.2464317840044471E-2,2.7484556162517035E-2,2.80506620436165E-2,3.1431440665350786E-2,3.3644985607788683E-2,2.8746301534199596E-2,2.9256295458686955E-2,3.2607965787681721E-2,3.4826500159197318E-2,2.9981744785949796E-2,3.044276968942777E-2,3.3775279033023915E-2,3.6003602395658856E-2,3.1197556869374164E-2,3.1625665810109602E-2,3.4953445792799166E-2,3.7198896037069468E-2,3.2409703290070729E-2,3.2867772200404724E-2,3.6177224624484042E-2,3.8433780252682979E-2,3.3682521322901872E-2,3.3801381477999999E-2,3.7090196611816756E-2,3.9351867271907925E-2,3.4639234265576573E-2,3.4767640263382665E-2,3.8030727787680636E-2,4.0295443361796399E-2,3.5629404093770439E-2,3.573112755491481E-2,3.8974801883564891E-2,4.1245764638658498E-2,3.6616735581638353E-2,3.6711393011064908E-2,3.9934989249759995E-2,4.2212138023916768E-2,3.7621260845269386E-2,3.7660959211023769E-2,4.0861628388151244E-2,4.3142982582558012E-2,3.8594325330070157E-2,3.8622657980847214E-2,4.1801641840381168E-2,4.408804387347974E-2,3.9579823366149763E-2,3.9584356750670735E-2,4.2741655292611119E-2,4.5033105164401482E-2,4.0565321402229446E-2]
["Gen ($/Annual kWh)",0,"36-GST-Lodging-GuestRooms-Cooling","All","Gen:0:36-GST-Lodging-GuestRooms-Cooling:All","Space Cooling",1.1551437976064683E-2,2.9833741888785025E-2,3.9314316650126351E-2,1.1786568496623521E-2,1.2360721393427303E-2,3.2581774127938827E-2,4.3070296873096797E-2,1.2612269066494472E-2,1.2965897121933039E-2,3.4980983716434197E-2,4.6403049782059849E-2,1.3229734379579118E-2,1.4017785890626418E-2,3.8181273764061718E-2,5.0718558744768737E-2,1.4303158772013536E-2,1.4562259219399243E-2,4.0470654561886976E-2,5.3916300201587421E-2,1.4858648058583671E-2,1.5133276278817819E-2,4.1650339450671044E-2,5.5410129383091901E-2,1.5441248225159904E-2,1.5704398207062077E-2,4.2839640808602336E-2,5.6918544241746631E-2,1.6023954941117229E-2,1.6963865424960013E-2,4.5259830660658966E-2,5.9935982662834925E-2,1.7309255213655377E-2,1.7588649840372755E-2,4.6518065381323227E-2,6.152097019962393E-2,1.7946702929706831E-2,1.821808369972892E-2,4.7782040747111849E-2,6.3112239849756363E-2,1.8588893893628135E-2,1.8963699287700531E-2,4.9123500638310259E-2,6.4760089117674585E-2,1.934961174153451E-2,1.9426018864924323E-2,5.0421195466315322E-2,6.6490907614643088E-2,1.9821317298123003E-2,2.0380905530505554E-2,5.1868413362192986E-2,6.8189219601396359E-2,2.0795530533668546E-2,2.1331231495100002E-2,5.3338017205049083E-2,6.9924021482097365E-2,2.1765092271696748E-2,2.2261483426515887E-2,5.4841604125802322E-2,7.1721114139580169E-2,2.2714175375756131E-2,2.3176691020513715E-2,5.6361431949195351E-2,7.3550875181958436E-2,2.364791131461904E-2,2.4088999595053937E-2,5.7933697485478025E-2,7.5461955805636388E-2,2.4578690456339668E-2,2.5047394395496556E-2,5.9525441313061554E-2,7.73783246166109E-2,2.5556486122976001E-2,2.5764781957773149E-2,6.0736478102626182E-2,7.8842867877250436E-2,2.6288415353021181E-2,2.6507345857271256E-2,6.1970610145646352E-2,8.0329269056413938E-2,2.70460306697013E-2,2.7247518333650803E-2,6.322742732058402E-2,8.1851461658167521E-2,2.7801207814570666E-2,2.8000521687542607E-2,6.4503704105387111E-2,8.3396495785130142E-2,2.8569476328334464E-2,2.8730209734337722E-2,6.5726974638243688E-2,8.4873164634101231E-2,2.9313955119400575E-2,2.9469108830334573E-2,6.697172211850444E-2,8.6377658245896646E-2,3.0067832406627089E-2,3.020800792633159E-2,6.82164695987654E-2,8.788215185769227E-2,3.0821709693853769E-2]
["Gen ($/Annual kWh)","Non_Res","DEER:Indoor_Non-CFL_Ltg",7,"Gen:0:Non_Res:DEER:Indoor_Non-CFL_Ltg:7","Interior Lighting",1.8203850448506829E-2,1.8926201411319211E-2,4.1768691303456833E-2,1.8926121605016513E-2,1.9482398943842436E-2,2.0373057061457929E-2,4.6118898465069745E-2,2.0254235326490129E-2,2.0432700436672811E-2,2.1521431459936624E-2,5.0098183471154592E-2,2.1242772699636068E-2,2.2058127393307744E-2,2.3383677455196511E-2,5.4818107139950785E-2,2.2934080607043841E-2,2.2919674571588156E-2,2.4434110222046036E-2,5.8701579365498163E-2,2.3829505225879049E-2,2.38269856562618E-2,2.5328758446258624E-2,6.0122374331119562E-2,2.4772704313731027E-2,2.4734377010556859E-2,2.6225755159992786E-2,6.1563342542520806E-2,2.5715754295092246E-2,2.6682099704861746E-2,2.8221000027497618E-2,6.413960034390187E-2,2.774179538355297E-2,2.7677063153087926E-2,2.9192743572141838E-2,6.5630226685675586E-2,2.8775416421715792E-2,2.8679520652477981E-2,3.0171501713210546E-2,6.7124170032326833E-2,2.9816411772742711E-2,2.9871056628585833E-2,3.1295598852861081E-2,6.8573856945602876E-2,3.105348729346934E-2,3.0598993567782836E-2,3.2098933758232723E-2,7.0431540986739052E-2,3.1809000148187598E-2,3.2131636275610866E-2,3.3477484466148684E-2,7.1731261785043063E-2,3.3399450605882106E-2,3.3656404711706125E-2,3.4855434919831278E-2,7.3086224775367414E-2,3.4981577934237625E-2,3.5147528302245525E-2,3.6220804589139496E-2,7.4544366779374871E-2,3.6528373297235572E-2,3.6613718682749707E-2,3.7573211198484897E-2,7.6063014207523108E-2,3.8048946399610289E-2,3.8074185796427039E-2,3.8935222357066854E-2,7.7694030347517887E-2,3.9563209029912137E-2,3.9609551783566899E-2,4.0354573959738523E-2,7.9281418016375477E-2,4.1154416437614222E-2,4.0757353580721439E-2,4.1407453012262792E-2,8.0529213061536042E-2,4.2343151607334192E-2,4.1945814045801923E-2,4.2493212130969807E-2,8.1780130233351983E-2,4.3573869548986711E-2,4.3129809299972427E-2,4.3581277352499434E-2,8.3082207804439964E-2,4.4799851808387969E-2,4.4334262281134081E-2,4.4688040548686879E-2,8.4401461278031248E-2,4.6046848314286098E-2,4.5501921212555134E-2,4.5757138656271443E-2,8.5652810458611645E-2,4.725609672964115E-2,4.6684108883993644E-2,4.6841214408084704E-2,8.693211858523342E-2,4.8480253125080856E-2,4.7866296555432099E-2,4.7925290159898236E-2,8.8211426711854946E-2,4.9704409520520444E-2]
["T&D ($/annual kWh)",0,"03-BCR-BothResidentialandCommercial-LIT_INT",15,"TD:0:03-BCR-BothResidentialandCommercial-LIT_INT:15",null,0,7.9748059112883397E-3,1.2151506517050631E-2,0,0,8.1343020295141077E-3,1.2394536647391648E-2,0,0,8.296988070104391E-3,1.2642427380339483E-2,0,0,8.4629278315064751E-3,1.2895275927946268E-2,0,0,8.6321863881366097E-3,1.3153181446505197E-2,0,0,8.8048301158993401E-3,1.3416245075435301E-2,0,0,8.9809267182173261E-3,1.3684569976944005E-2,0,0,9.1605452525816752E-3,1.3958261376482888E-2,0,0,9.3437561576333022E-3,1.4237426604012539E-2,0,0,9.5306312807859755E-3,1.4522175136092799E-2,0,0,9.7212439064016925E-3,1.4812618638814654E-2,0,0,9.9156687845297267E-3,1.5108871011590948E-2,0,0,1.0113982160220317E-2,1.541104843182276E-2,0,0,1.0316261803424726E-2,1.5719269400459215E-2,0,0,1.0522587039493219E-2,1.6033654788468403E-2,0,0,1.0733038780283085E-2,1.6354327884237768E-2,0,0,1.0947699555888743E-2,1.6681414441922521E-2,0,0,1.116665354700652E-2,1.7015042730760974E-2,0,0,1.138998661794665E-2,1.7355343585376194E-2,0,0,1.1617786350305588E-2,1.7702450457083723E-2,0,0,1.18501420773117E-2,1.8056499466225399E-2,0,0,1.2087144918857932E-2,1.8417629455549901E-2,0,0,1.2312684163206009E-2,1.8761291938127308E-2,0,0,1.2542797983512851E-2,1.91119248711701E-2,0,0,1.2772911803819623E-2,1.9462557804212788E-2,0]
["T&D ($/annual kWh)",0,"04-DMO-ResidentialMobileHome–DoubleWide-FREEZ",7,"TD:0:04-DMO-ResidentialMobileHome–DoubleWide-FREEZ:7",null,0,5.1716279550302587E-3,7.8805759314746794E-3,0,0,5.2750605141308714E-3,8.0381874501041835E-3,0,0,5.38056172441349E-3,8.1989511991062691E-3,0,0,5.4881729589017656E-3,8.3629302230884047E-3,0,0,5.5979364180797856E-3,8.5301888275501492E-3,0,0,5.7098951464413829E-3,8.7007926041011534E-3,0,0,5.82409304937021E-3,8.874808456183176E-3,0,0,5.940574910357611E-3,9.0523046253068347E-3,0,0,6.0593864085647688E-3,9.2333507178129787E-3,0,0,6.1805741367360612E-3,9.4180177321692357E-3,0,0,6.3041856194707806E-3,9.6063780868126149E-3,0,0,6.4302693318601944E-3,9.7985056485488647E-3,0,0,6.5588747184974049E-3,9.9944757615198533E-3,0,0,6.6900522128673506E-3,1.0194365276750248E-2,0,0,6.8238532571247004E-3,1.0398252582285255E-2,0,0,6.9603303222671954E-3,1.0606217633930964E-2,0,0,7.0995369287125401E-3,1.0818341986609584E-2,0,0,7.2415276672867807E-3,1.103470882634176E-2,0,0,7.3863582206325209E-3,1.1255403002868602E-2,0,0,7.5340853850451748E-3,1.1480511062925979E-2,0,0,7.684767092746082E-3,1.1710121284184504E-2,0,0,7.8384624346009759E-3,1.1944323709868154E-2,0,0,7.9847236820848946E-3,1.216719799174841E-2,0,0,8.1339515227590968E-3,1.2394592796585287E-2,0,0,8.2831793634332747E-3,1.2621987601422129E-2,0]
["T&D ($/annual kWh)",0,"05-ECC-Education–CommunityCollege-OFF_EQ",7,"TD:0:05-ECC-Education–CommunityCollege-OFF_EQ:7",null,0,5.5225142733045379E-3,8.4152598450354839E-3,0,0,5.6329645587706364E-3,8.5835650419362058E-3,0,0,5.7456238499460502E-3,8.755236342774933E-3,0,0,5.8605363269449776E-3,8.9303410696304417E-3,0,0,5.9777470534838608E-3,9.1089478910230254E-3,0,0,6.0973019945535396E-3,9.2911268488434888E-3,0,0,6.2192480344446096E-3,9.4769493858203567E-3,0,0,6.3436329951334991E-3,9.6664883735367597E-3,0,0,6.4705056550361734E-3,9.8598181410075019E-3,0,0,6.5999157681368957E-3,1.0057014503827649E-2,0,0,6.7319140834996294E-3,1.0258154793904198E-2,0,0,6.8665523651696217E-3,1.0463317889782279E-2,0,0,7.00388341247302E-3,1.0672584247577936E-2,0,0,7.1439610807224798E-3,1.0886035932529492E-2,0,0,7.2868403023369308E-3,1.1103756651180085E-2,0,0,7.4325771083836719E-3,1.132583178420369E-2,0,0,7.5812286505513461E-3,1.1552348419887764E-2,0,0,7.7328532235623609E-3,1.1783395388285503E-2,0,0,7.8875102880336129E-3,1.2019063296051218E-2,0,0,8.0452604937942887E-3,1.225944456197225E-2,0,0,8.2061657036701791E-3,1.25046334532117E-2,0,0,8.3702890177435544E-3,1.275472612227589E-2,0,0,8.5264738465604881E-3,1.2992722051901695E-2,0,0,8.6858265469603891E-3,1.323554521441583E-2,0,0,8.8451792473602641E-3,1.3478368376929926E-2,0]
["T&D ($/annual kWh)",0,"08-EUN-Education–University-LIT_EXT",15,"TD:0:08-EUN-Education–University-LIT_EXT:15",null,0,2.0474472981630136E-4,3.1036201243938314E-4,0,0,2.088396244126274E-4,3.1656925268817079E-4,0,0,2.1301641690088009E-4,3.2290063774193439E-4,0,0,2.1727674523889761E-4,3.2935865049677301E-4,0,0,2.2162228014367555E-4,3.3594582350670845E-4,0,0,2.2605472574654912E-4,3.4266473997684267E-4,0,0,2.3057582026148006E-4,3.4951803477637942E-4,0,0,2.3518733666670979E-4,3.5650839547190724E-4,0,0,2.398910834000437E-4,3.6363856338134494E-4,0,0,2.4468890506804467E-4,3.7091133464897208E-4,0,0,2.4958268316940563E-4,3.7832956134195155E-4,0,0,2.5457433683279373E-4,3.858961525687906E-4,0,0,2.5966582356944958E-4,3.9361407562016635E-4,0,0,2.6485914004083851E-4,4.0148635713256955E-4,0,0,2.7015632284165523E-4,4.0951608427522093E-4,0,0,2.7555944929848848E-4,4.1770640596072549E-4,0,0,2.8107063828445824E-4,4.2606053407994002E-4,0,0,2.8669205105014747E-4,4.3458174476153886E-4,0,0,2.9242589207115037E-4,4.4327337965676961E-4,0,0,2.9827440991257351E-4,4.5213884724990526E-4,0,0,3.0423989811082495E-4,4.6118162419490319E-4,0,0,3.1032469607304139E-4,4.7040525667880128E-4,0,0,3.1611517826918593E-4,4.791827510201806E-4,0,0,3.220231078777329E-4,4.881382778574476E-4,0,0,3.2793103748627922E-4,4.9709380469471352E-4,0]
["T&D ($/annual kWh)",0,"10-HSP-Health/Medical–Hospital-COOL",14,"TD:0:10-HSP-Health/Medical–Hospital-COOL:14",null,0,2.0053785814282393E-2,3.0558149812239834E-2,0,0,2.0454861530568011E-2,3.1169312808484589E-2,0,0,2.0863958761179476E-2,3.1792699064654442E-2,0,0,2.1281237936403026E-2,3.2428553045947467E-2,0,0,2.1706862695131102E-2,3.3077124106866439E-2,0,0,2.2140999949033693E-2,3.3738666589003721E-2,0,0,2.2583819948014359E-2,3.441343992078378E-2,0,0,2.3035496346974639E-2,3.5101708719199452E-2,0,0,2.3496206273914119E-2,3.5803742893583415E-2,0,0,2.3966130399392403E-2,3.6519817751455096E-2,0,0,2.4445453007380252E-2,3.7250214106484186E-2,0,0,2.4934362067527836E-2,3.7995218388613847E-2,0,0,2.5433049308878436E-2,3.8755122756386193E-2,0,0,2.594171029505599E-2,3.9530225211513885E-2,0,0,2.646054450095715E-2,4.0320829715744223E-2,0,0,2.6989755390976266E-2,4.1127246310059068E-2,0,0,2.7529550498795807E-2,4.1949791236260275E-2,0,0,2.8080141508771687E-2,4.2788787060985427E-2,0,0,2.864174433894719E-2,4.3644562802205245E-2,0,0,2.9214579225726095E-2,4.4517454058249285E-2,0,0,2.979887081024056E-2,4.5407803139414185E-2,0,0,3.0394848226445354E-2,4.6315959202202446E-2,0,0,3.0961998794018473E-2,4.7180188638504331E-2,0,0,3.1540652784682613E-2,4.8061947100468738E-2,0,0,3.2119306775346572E-2,4.8943705562432875E-2,0]
["T&D ($/annual kWh)",0,"11-HTL-Lodging–Hotel(GuestRooms)-LIT_EXT",14,"TD:0:11-HTL-Lodging–Hotel(GuestRooms)-LIT_EXT:14",null,0,2.2911226546618743E-4,3.4912345213895227E-4,0,0,2.3369451077551089E-4,3.5610592118173078E-4,0,0,2.3836840099102229E-4,3.6322803960536727E-4,0,0,2.4313576901084224E-4,3.7049260039747386E-4,0,0,2.4799848439105931E-4,3.7790245240542367E-4,0,0,2.5295845407888009E-4,3.8546050145353154E-4,0,0,2.5801762316045762E-4,3.9316971148260207E-4,0,0,2.6317797562366667E-4,4.0103310571225402E-4,0,0,2.6844153513613995E-4,4.0905376782649888E-4,0,0,2.7381036583886277E-4,4.1723484318302887E-4,0,0,2.7928657315563998E-4,4.2557954004668943E-4,0,0,2.8487230461875256E-4,4.3409113084762283E-4,0,0,2.905697507111281E-4,4.4277295346457614E-4,0,0,2.9638114572535043E-4,4.5162841253386734E-4,0,0,3.0230876863985792E-4,4.6066098078454532E-4,0,0,3.0835494401265477E-4,4.6987420040023586E-4,0,0,3.1452204289290805E-4,4.7927168440824083E-4,0,0,3.2081248375076586E-4,4.8885711809640504E-4,0,0,3.272287334257819E-4,4.9863426045833434E-4,0,0,3.3377330809429714E-4,5.0860694566750035E-4,0,0,3.4044877425618236E-4,5.1877908458084941E-4,0,0,3.4725774974130589E-4,5.2915466627246612E-4,0,0,3.5373738169711176E-4,5.3902839115750351E-4,0,0,3.6034843897826062E-4,5.4910238320496851E-4,0,0,3.6695949625940746E-4,5.5917637525243035E-4,0]
["T&D ($/annual kWh)",0,"14-MLI-Manufacturing–LightIndustry-AG_PUMP",15,"TD:0:14-MLI-Manufacturing–LightIndustry-AG_PUMP:15",null,0,7.3798987057144558E-3,1.1244319999817605E-2,0,0,7.527496679828747E-3,1.1469206399813959E-2,0,0,7.6780466134253236E-3,1.1698590527810242E-2,0,0,7.8316075456938278E-3,1.1932562338366443E-2,0,0,7.9882396966077067E-3,1.2171213585133777E-2,0,0,8.1480044905398591E-3,1.2414637856836448E-2,0,0,8.3109645803506552E-3,1.2662930613973177E-2,0,0,8.4771838719576702E-3,1.2916189226252643E-2,0,0,8.6467275493968196E-3,1.317451301077769E-2,0,0,8.8196621003847619E-3,1.3438003270993251E-2,0,0,8.9960553423924557E-3,1.3706763336413115E-2,0,0,9.1759764492403053E-3,1.3980898603141379E-2,0,0,9.3594959782251075E-3,1.4260516575204199E-2,0,0,9.546685897789611E-3,1.4545726906708287E-2,0,0,9.7376196157454038E-3,1.483664144484245E-2,0,0,9.9323720080603129E-3,1.5133374273739302E-2,0,0,1.0131019448221515E-2,1.5436041759214082E-2,0,0,1.0333639837185948E-2,1.5744762594398366E-2,0,0,1.0540312633929667E-2,1.6059657846286334E-2,0,0,1.0751118886608263E-2,1.6380851003212071E-2,0,0,1.0966141264340428E-2,1.6708468023276309E-2,0,0,1.1185464089627237E-2,1.7042637383741833E-2,0,0,1.1394178482926282E-2,1.7360643296886011E-2,0,0,1.1607126196455668E-2,1.7685099272453781E-2,0,0,1.1820073909984989E-2,1.8009555248021447E-2,0]
["T&D ($/annual kWh)",0,"15-MTL-Lodging–Motel-LIT_EXT",15,"TD:0:15-MTL-Lodging–Motel-LIT_EXT:15",null,0,2.8402679896644074E-4,4.3117098175619829E-4,0,0,2.8970733494576958E-4,4.3979440139132228E-4,0,0,2.9550148164468512E-4,4.4859028941914898E-4,0,0,3.0141151127757872E-4,4.5756209520753181E-4,0,0,3.0743974150313034E-4,4.6671333711168243E-4,0,0,3.1358853633319298E-4,4.7604760385391626E-4,0,0,3.198603070598567E-4,4.855685559309943E-4,0,0,3.2625751320105402E-4,4.9527992704961454E-4,0,0,3.3278266346507482E-4,5.0518552559060631E-4,0,0,3.3943831673437648E-4,5.152892361024187E-4,0,0,3.4622708306906406E-4,5.2559502082446716E-4,0,0,3.5315162473044533E-4,5.3610692124095652E-4,0,0,3.6021465722505414E-4,5.4682905966577555E-4,0,0,3.6741895036955519E-4,5.5776564085909094E-4,0,0,3.7476732937694626E-4,5.689209536762726E-4,0,0,3.8226267596448531E-4,5.8029937274979831E-4,0,0,3.8990792948377499E-4,5.9190536020479426E-4,0,0,3.9770608807345055E-4,6.0374346740889025E-4,0,0,4.0566020983491948E-4,6.1581833675706794E-4,0,0,4.1377341403161811E-4,6.2813470349220961E-4,0,0,4.2204888231225034E-4,6.4069739756205367E-4,0,0,4.3048985995849536E-4,6.5351134551329469E-4,0,0,4.3852255571637228E-4,6.6570549525084071E-4,0,0,4.4671817734111562E-4,6.7814697695222216E-4,0,0,4.549137989658576E-4,6.9058845865360154E-4,0]
["T&D ($/annual kWh)",0,"17-OFL-Office–Large-Vent/Fan",7,"TD:0:17-OFL-Office–Large-Vent/Fan:7",null,0,5.4550761083420694E-3,8.312496926997438E-3,0,0,5.5641776305089177E-3,8.4787468655373975E-3,0,0,5.6754611831190986E-3,8.6483218028481496E-3,0,0,5.7889704067814862E-3,8.8212882389051214E-3,0,0,5.9047498149170999E-3,8.9977140036832E-3,0,0,6.0228448112154441E-3,9.1776682837568652E-3,0,0,6.1433017074397512E-3,9.3612216494320007E-3,0,0,6.2661677415885436E-3,9.5484460824206384E-3,0,0,6.3914910964203188E-3,9.7394150040690571E-3,0,0,6.5193209183487246E-3,9.9342033041504366E-3,0,0,6.6497073367156947E-3,1.013288737023344E-2,0,0,6.7827014834500078E-3,1.0335545117638106E-2,0,0,6.9183555131190153E-3,1.0542256019990879E-2,0,0,7.0567226233813939E-3,1.0753101140390693E-2,0,0,7.1978570758490243E-3,1.0968163163198512E-2,0,0,7.3418142173660057E-3,1.1187526426462483E-2,0,0,7.4886505017133266E-3,1.1411276954991735E-2,0,0,7.6384235117475819E-3,1.1639502494091552E-2,0,0,7.7911919819825381E-3,1.187229254397339E-2,0,0,7.9470158216221921E-3,1.2109738394852864E-2,0,0,8.1059561380546399E-3,1.2351933162749927E-2,0,0,8.2680752608157056E-3,1.2598971826004883E-2,0,0,8.4223528391070383E-3,1.2834061469115483E-2,0,0,8.5797596045278784E-3,1.3073919397375814E-2,0,0,8.737166369948696E-3,1.3313777325636107E-2,0]
["T&D ($/annual kWh)",0,"18-OFS-Office–Small-IntLight",10,"TD:0:18-OFS-Office–Small-IntLight:10",null,0,8.1310677860702146E-3,1.2390198531154613E-2,0,0,8.2936891417916131E-3,1.2638002501777696E-2,0,0,8.4595629246274791E-3,1.28907625518133E-2,0,0,8.6287541831200319E-3,1.3148577802849571E-2,0,0,8.801329266782407E-3,1.3411549358906526E-2,0,0,8.9773558521180595E-3,1.3679780346084663E-2,0,0,9.1569029691604062E-3,1.3953375953006331E-2,0,0,9.340041028543614E-3,1.423244347206646E-2,0,0,9.5268418491145125E-3,1.4517092341507828E-2,0,0,9.7173786860967875E-3,1.4807434188337961E-2,0,0,9.9117262598187161E-3,1.5103582872104709E-2,0,0,1.0109960785015091E-2,1.5405654529546804E-2,0,0,1.0312160000715396E-2,1.5713767620137743E-2,0,0,1.0518403200729699E-2,1.6028042972540492E-2,0,0,1.0728771264744317E-2,1.6348603831991337E-2,0,0,1.0943346690039197E-2,1.6675575908631158E-2,0,0,1.1162213623839973E-2,1.7009087426803769E-2,0,0,1.138545789631675E-2,1.7349269175339809E-2,0,0,1.1613167054243109E-2,1.7696254558846641E-2,0,0,1.1845430395327991E-2,1.8050179650023607E-2,0,0,1.2082339003234535E-2,1.8411183243024053E-2,0,0,1.2323985783299206E-2,1.8779406907884502E-2,0,0,1.2553944343371259E-2,1.9129819951803819E-2,0,0,1.2788567115666902E-2,1.9487340366730516E-2,0,0,1.3023189887962474E-2,1.9844860781657103E-2,0]
["T&D ($/annual kWh)",0,"21-RSD-Restaurant–SitDown-LIT_INT",7,"TD:0:21-RSD-Restaurant–SitDown-LIT_INT:7",null,0,6.090156311307153E-3,9.2802381886585173E-3,0,0,6.2119594375333043E-3,9.4658429524316998E-3,0,0,6.3361986262839729E-3,9.6551598114803378E-3,0,0,6.4629225988096593E-3,9.8482630077099554E-3,0,0,6.5921810507858346E-3,1.0045228267864127E-2,0,0,6.7240246718015522E-3,1.0246132833221412E-2,0,0,6.8585051652375831E-3,1.0451055489885838E-2,0,0,6.9956752685423314E-3,1.0660076599683552E-2,0,0,7.1355887739131827E-3,1.0873278131677228E-2,0,0,7.2783005493914444E-3,1.1090743694310772E-2,0,0,7.4238665603792702E-3,1.1312558568196981E-2,0,0,7.5723438915868534E-3,1.1538809739560918E-2,0,0,7.7237907694185986E-3,1.1769585934352147E-2,0,0,7.8782665848069686E-3,1.2004977653039189E-2,0,0,8.0358319165031097E-3,1.2245077206099974E-2,0,0,8.1965485548331739E-3,1.2489978750221977E-2,0,0,8.3604795259298384E-3,1.2739778325226419E-2,0,0,8.5276891164484236E-3,1.2994573891730929E-2,0,0,8.6982428987773964E-3,1.3254465369565555E-2,0,0,8.8722077567529485E-3,1.3519554676956872E-2,0,0,9.0496519118880119E-3,1.3789945770496016E-2,0,0,9.2306449501257399E-3,1.4065744685905889E-2,0,0,9.4028835309380825E-3,1.4328203475715173E-2,0,0,9.578615598984614E-3,1.459598567464322E-2,0,0,9.7543476670311179E-3,1.4863767873571226E-2,0]
["T&D ($/annual kWh)",0,"22-RT3-Retail–3StoryLarge-LIT_INT",14,"TD:0:22-RT3-Retail–3StoryLarge-LIT_INT:14",null,0,7.7850649179390021E-3,1.1862956065430858E-2,0,0,7.9407662162977715E-3,1.210021518673946E-2,0,0,8.0995815406237695E-3,1.2342219490474312E-2,0,0,8.2615731714362275E-3,1.2589063880283772E-2,0,0,8.4268046348649588E-3,1.2840845157889458E-2,0,0,8.5953407275622448E-3,1.3097662061047228E-2,0,0,8.7672475421134884E-3,1.3359615302268169E-2,0,0,8.9425924929557535E-3,1.3626807608313529E-2,0,0,9.1214443428148644E-3,1.3899343760479792E-2,0,0,9.303873229671163E-3,1.4177330635689388E-2,0,0,9.4899506942645855E-3,1.4460877248403175E-2,0,0,9.67974970814987E-3,1.4750094793371226E-2,0,0,9.8733447023128841E-3,1.5045096689238679E-2,0,0,1.0070811596359135E-2,1.5345998623023441E-2,0,0,1.0272227828286334E-2,1.5652918595483931E-2,0,0,1.0477672384852052E-2,1.5965976967393599E-2,0,0,1.0687225832549097E-2,1.628529650674148E-2,0,0,1.0900970349200064E-2,1.6611002436876288E-2,0,0,1.1118989756184094E-2,1.6943222485613852E-2,0,0,1.1341369551307762E-2,1.728208693532611E-2,0,0,1.1568196942333893E-2,1.7627728674032596E-2,0,0,1.1799560881180565E-2,1.7980283247513239E-2,0,0,1.2019733971074547E-2,1.8315785098780259E-2,0,0,1.2244372796085656E-2,1.8658091879749567E-2,0,0,1.2469011621096694E-2,1.9000398660718766E-2,0]
["T&D ($/annual kWh)",0,"23-RTL-Retail–SingleStorylarge-VENT","SYSTEM","TD:0:23-RTL-Retail–SingleStorylarge-VENT:SYSTEM",null,0,8.0428501079419061E-3,1.225577159305433E-2,0,0,8.203707110100756E-3,1.2500887024915435E-2,0,0,8.3677812523027719E-3,1.2750904765413747E-2,0,0,8.5351368773488364E-3,1.3005922860722035E-2,0,0,8.7058396148957905E-3,1.326604131793644E-2,0,0,8.8799564071937072E-3,1.3531362144295171E-2,0,0,9.0575555353375817E-3,1.3801989387181074E-2,0,0,9.2387066460443302E-3,1.407802917492469E-2,0,0,9.4234807789652219E-3,1.4359589758423191E-2,0,0,9.6119503945445248E-3,1.4646781553591653E-2,0,0,9.8041894024354093E-3,1.4939717184663481E-2,0,0,1.0000273190484115E-2,1.5238511528356745E-2,0,0,1.0200278654293807E-2,1.5543281758923895E-2,0,0,1.0404284227379683E-2,1.5854147394102371E-2,0,0,1.0612369911927278E-2,1.6171230341984422E-2,0,0,1.0824617310165827E-2,1.6494654948824114E-2,0,0,1.1041109656369143E-2,1.6824548047800598E-2,0,0,1.1261931849496511E-2,1.7161039008756585E-2,0,0,1.1487170486486448E-2,1.7504259788931727E-2,0,0,1.1716913896216182E-2,1.785434498471037E-2,0,0,1.1951252174140514E-2,1.8211431884404588E-2,0,0,1.219027721762328E-2,1.8575660522092613E-2,0,0,1.2417740851964874E-2,1.8922271774422662E-2,0,0,1.2649818094355642E-2,1.9275913286637168E-2,0,0,1.2881895336746373E-2,1.962955479885161E-2,0]
["T&D ($/annual kWh)",0,"25-SCN-Storage–Conditioned-Exit",15,"TD:0:25-SCN-Storage–Conditioned-Exit:15",null,0,4.8222474442316862E-3,7.3473049907092488E-3,0,0,4.9186923931163213E-3,7.4942510905234346E-3,0,0,5.0170662409786482E-3,7.6441361123339054E-3,0,0,5.1174075657982199E-3,7.7970188345805819E-3,0,0,5.2197557171141861E-3,7.9529592112721967E-3,0,0,5.3241508314564694E-3,8.1120183954976385E-3,0,0,5.4306338480855981E-3,8.2742587634075902E-3,0,0,5.5392465250473106E-3,8.4397439386757443E-3,0,0,5.6500314555482552E-3,8.6085388174492548E-3,0,0,5.7630320846592236E-3,8.7807095937982443E-3,0,0,5.8782927263524064E-3,8.9563237856742067E-3,0,0,5.9958585808794554E-3,9.1354502613876943E-3,0,0,6.1157757524970416E-3,9.3181592666154445E-3,0,0,6.238091267546984E-3,9.5045224519477532E-3,0,0,6.3628530928979228E-3,9.6946129009867089E-3,0,0,6.490110154755882E-3,9.888505159006444E-3,0,0,6.6199123578509975E-3,1.0086275262186568E-2,0,0,6.7523106050080195E-3,1.0288000767430304E-2,0,0,6.8873568171081787E-3,1.0493760782778909E-2,0,0,7.0251039534503451E-3,1.0703635998434491E-2,0,0,7.1656060325193524E-3,1.0917708718403179E-2,0,0,7.3089181531697392E-3,1.1136062892771241E-2,0,0,7.4452984057714923E-3,1.1343855487855442E-2,0,0,7.5844448369449856E-3,1.1555862706486109E-2,0,0,7.723591268118439E-3,1.1767869925116711E-2,0]
["T&D ($/annual kWh)",0,"27-SMO-ResidentialMobileHome–SingleWide-SP_COOL","SYSTEM","TD:0:27-SMO-ResidentialMobileHome–SingleWide-SP_COOL:SYSTEM",null,0,5.8820888105534826E-2,8.9610246472104582E-2,0,0,5.9997305867645533E-2,9.1402451401546708E-2,0,0,6.1197251984998459E-2,9.3230500429577673E-2,0,0,6.2421197024698415E-2,9.5095110438169178E-2,0,0,6.3669620965192394E-2,9.6997012646932598E-2,0,0,6.4943013384496248E-2,9.8936952899871242E-2,0,0,6.6241873652186159E-2,0.10091569195786868,0,0,6.7566711125229897E-2,0.10293400579702605,0,0,6.8918045347734463E-2,0.10499268591296652,0,0,7.0296406254689178E-2,0.10709253963122591,0,0,7.1702334379782975E-2,0.10923439042385043,0,0,7.3136381067378631E-2,0.11141907823232743,0,0,7.4599108688726171E-2,0.11364745979697394,0,0,7.609109086250071E-2,0.11592040899291342,0,0,7.761291267975072E-2,0.1182388171727717,0,0,7.9165170933345741E-2,0.12060359351622715,0,0,8.0748474352012642E-2,0.12301566538655165,0,0,8.2363443839052891E-2,0.1254759786942827,0,0,8.4010712715833949E-2,0.12798549826816832,0,0,8.5690926970150669E-2,0.1305452082335318,0,0,8.7404745509553683E-2,0.13315611239820244,0,0,8.915284041974475E-2,0.13581923464616646,0,0,9.0816381677397987E-2,0.13835354425821042,0,0,9.2513664272908733E-2,0.1409392568615912,0,0,9.4210946868418965E-2,0.14352496946497123,0]
["T&D ($/annual kWh)",0,"30-S20-SIC20Food&KindredProducts-COMP_AIR","SYSTEM","TD:0:30-S20-SIC20Food&KindredProducts-COMP_AIR:SYSTEM",null,0,5.1878515765121751E-3,7.9052976403995046E-3,0,0,5.291608608042426E-3,8.0634035932075059E-3,0,0,5.3974407802032769E-3,8.2246716650716586E-3,0,0,5.5053895958073473E-3,8.3891650983731018E-3,0,0,5.6154973877234789E-3,8.5569484003405385E-3,0,0,5.7278073354779507E-3,8.7280873683473516E-3,0,0,5.8423634821875084E-3,8.9026491157142978E-3,0,0,5.9592107518312565E-3,9.0807020980285796E-3,0,0,6.0783949668678852E-3,9.2623161399891588E-3,0,0,6.1999628662052419E-3,9.4475624627889387E-3,0,0,6.3239621235293437E-3,9.6365137120447125E-3,0,0,6.4504413659999286E-3,9.8292439862856049E-3,0,0,6.5794501933199336E-3,1.0025828866011327E-2,0,0,6.7110391971863309E-3,1.0226345443331552E-2,0,0,6.8452599811300602E-3,1.0430872352198185E-2,0,0,6.9821651807526631E-3,1.0639489799242152E-2,0,0,7.1218084843677164E-3,1.0852279595226996E-2,0,0,7.2642446540550597E-3,1.106932518713152E-2,0,0,7.409529547136166E-3,1.1290711690874155E-2,0,0,7.5577201380788925E-3,1.1516525924691644E-2,0,0,7.7088745408404741E-3,1.1746856443185485E-2,0,0,7.8630520316572573E-3,1.1981793572049152E-2,0,0,8.0097721070261831E-3,1.2205367020230375E-2,0,0,8.1594680819170595E-3,1.2433475172445042E-2,0,0,8.3091640568079099E-3,1.2661583324659671E-2,0]
["T&D ($/annual kWh)",0,"31-S26-SIC26Paper&AlliedProducts-LIGHT",10,"TD:0:31-S26-SIC26Paper&AlliedProducts-LIGHT:10",null,0,8.3072024970858131E-3,1.2658594281273618E-2,0,0,8.4733465470275236E-3,1.2911766166899081E-2,0,0,8.6428134779681087E-3,1.3170001490237114E-2,0,0,8.8156697475274739E-3,1.3433401520041861E-2,0,0,8.9919831424779984E-3,1.3702069550442663E-2,0,0,9.1718228053275647E-3,1.3976110941451521E-2,0,0,9.3552592614340995E-3,1.4255633160280527E-2,0,0,9.5423644466627808E-3,1.4540745823486138E-2,0,0,9.7332117355960601E-3,1.4831560739955901E-2,0,0,9.9278759703079686E-3,1.5128191954754996E-2,0,0,1.0126433489714119E-2,1.5430755793850084E-2,0,0,1.0328962159508404E-2,1.5739370909727088E-2,0,0,1.0535541402698575E-2,1.6054158327921633E-2,0,0,1.0746252230752542E-2,1.637524149448006E-2,0,0,1.0961177275367617E-2,1.6702746324369699E-2,0,0,1.1180400820874962E-2,1.7036801250857082E-2,0,0,1.1404008837292454E-2,1.7377537275874214E-2,0,0,1.1632089014038281E-2,1.7725088021391659E-2,0,0,1.1864730794319069E-2,1.8079589781819529E-2,0,0,1.2102025410205473E-2,1.8441181577455952E-2,0,0,1.2344065918409565E-2,1.8810005209005047E-2,0,0,1.2590947236777734E-2,1.9186205313185118E-2,0,0,1.2825887145620888E-2,1.9544208983803251E-2,0,0,1.3065592302577839E-2,1.9909473984880511E-2,0,0,1.3305297459534715E-2,2.0274738985957653E-2,0]
["T&D ($/annual kWh)",0,"34-S33-SIC33Metals-MOTOR",14,"TD:0:34-S33-SIC33Metals-MOTOR:14",null,0,5.7404362007156939E-3,8.7473313534715338E-3,0,0,5.8552449247300008E-3,8.9222779805409533E-3,0,0,5.9723498232246309E-3,9.1007235401518172E-3,0,0,6.0917968196891109E-3,9.2827380109548347E-3,0,0,6.2136327560828987E-3,9.4683927711739398E-3,0,0,6.3379054112045466E-3,9.6577606265974038E-3,0,0,6.4646635194286362E-3,9.8509158391293494E-3,0,0,6.5939567898172062E-3,1.0047934155911932E-2,0,0,6.7258359256135471E-3,1.0248892839030167E-2,0,0,6.8603526441258196E-3,1.0453870695810772E-2,0,0,6.9975596970083351E-3,1.0662948109726986E-2,0,0,7.1375108909484961E-3,1.0876207071921516E-2,0,0,7.2802611087674782E-3,1.1093731213359966E-2,0,0,7.4258663309428223E-3,1.1315605837627158E-2,0,0,7.5743836575616914E-3,1.1541917954379718E-2,0,0,7.7258713307129176E-3,1.1772756313467303E-2,0,0,7.8803887573271805E-3,1.2008211439736655E-2,0,0,8.0379965324737131E-3,1.2248375668531373E-2,0,0,8.1987564631232079E-3,1.249334318190203E-2,0,0,8.3627315923856613E-3,1.2743210045540056E-2,0,0,8.5299862242333574E-3,1.299807424645083E-2,0,0,8.7005859487180193E-3,1.325803573137984E-2,0,0,8.8629339302664454E-3,1.350542313183458E-2,0,0,9.028574789626341E-3,1.3757828250859184E-2,0,0,9.1942156489861863E-3,1.4010233369883711E-2,0]
["T&D ($/annual kWh)",0,"36-GST-Lodging-GuestRooms-OffEquip",10,"TD:0:36-GST-Lodging-GuestRooms-OffEquip:10",null,0,5.6305026128807105E-3,8.5798135053420359E-3,0,0,5.743112665138321E-3,8.75140977544887E-3,0,0,5.8579749184411107E-3,8.9264379709578824E-3,0,0,5.9751344168099347E-3,9.1049667303770426E-3,0,0,6.0946371051461166E-3,9.2870660649845595E-3,0,0,6.2165298472490419E-3,9.4728073862842561E-3,0,0,6.3408604441940117E-3,9.6622635340099221E-3,0,0,6.4676776530778919E-3,9.8555088046901225E-3,0,0,6.5970312061394681E-3,1.005261898078395E-2,0,0,6.7289718302622472E-3,1.0253671360399614E-2,0,0,6.8635512668674863E-3,1.0458744787607598E-2,0,0,7.000822292204837E-3,1.066791968335975E-2,0,0,7.1408387380489362E-3,1.0881278077026948E-2,0,0,7.2836555128099117E-3,1.1098903638567484E-2,0,0,7.4293286230661263E-3,1.1320881711338857E-2,0,0,7.5779151955274442E-3,1.1547299345565629E-2,0,0,7.729473499437989E-3,1.1778245332476935E-2,0,0,7.8840629694267323E-3,1.2013810239126449E-2,0,0,8.0417442288152844E-3,1.2254086443909002E-2,0,0,8.2025791133916032E-3,1.2499168172787203E-2,0,0,8.3666306956594241E-3,1.2749151536242931E-2,0,0,8.533963309572597E-3,1.3004134566967767E-2,0,0,8.6932022075139163E-3,1.3246784316211683E-2,0,0,8.8556709222275126E-3,1.349435569101335E-2,0,0,9.0181396369410534E-3,1.374192706581494E-2,0]
["T&D ($/Annual kWh)","Res","DEER:HVAC_Eff_AC",15,"TD:0:Res:DEER:HVAC_Eff_AC:15",null,0,7.1746805259383199E-3,4.8283185921872515E-2,0,0,7.3181741364570793E-3,4.9248849640309941E-2,0,0,7.4645376191862321E-3,5.0233826633116194E-2,0,0,7.6138283715699567E-3,5.12385031657785E-2,0,0,7.7661049390013465E-3,5.2263273229094034E-2,0,0,7.9214270377813839E-3,5.3308538693676022E-2,0,0,8.0798555785370034E-3,5.4374709467549416E-2,0,0,8.2414526901077572E-3,5.5462203656900515E-2,0,0,8.4062817439098901E-3,5.657144773003836E-2,0,0,8.5744073787880903E-3,5.7702876684639179E-2,0,0,8.7458955263638588E-3,5.8856934218331963E-2,0,0,8.9208134368911323E-3,6.0034072902698583E-2,0,0,9.0992297056289601E-3,6.1234754360752597E-2,0,0,9.2812142997415296E-3,6.2459449447967601E-2,0,0,9.4668385857363604E-3,6.3708638436926951E-2,0,0,9.6561753574510942E-3,6.4982811205665555E-2,0,0,9.8492988646001253E-3,6.6282467429778918E-2,0,0,1.0046284841892128E-2,6.76081167783745E-2,0,0,1.024721053872997E-2,6.8960279113941952E-2,0,0,1.0452154749504578E-2,7.0339484696220839E-2,0,0,1.0661197844494659E-2,7.1746274390145262E-2,0,0,1.0874421801384553E-2,7.3181199877948119E-2,0,0,1.1077332322626065E-2,7.4546719413931359E-2,0,0,1.1284358445101006E-2,7.5939935561466387E-2,0,0,1.1491384567575967E-2,7.7333151709001402E-2,0]
["Load Impacts",0,"07-ESE-Education–SecondarySchool-LIT_INT","NA","Load:0:07-ESE-Education–SecondarySchool-LIT_INT:NA","kWh",2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,1.7306959114948693E-4,1.7306959114948693E-4,1.7306959114948693E-4,1.7306959114948693E-4,1.7306959114948693E-4,2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,1.9428667722258175E-4,1.9428667722258175E-4,1.9428667722258175E-4,1.9428667722258175E-4,1.9428667722258175E-4,2.9077424862652458E-4,2.9077424862652458E-4,2.9077424862652458E-4,8.7342857142857139E-2,8.7342857142857139E-2,8.7342857142857139E-2,8.7342857142857139E-2,7.7719999999999984E-2,7.7719999999999984E-2,7.7719999999999984E-2,7.7719999999999984E-2,7.7719999999999984E-2,8.7342857142857139E-2,8.7342857142857139E-2,8.7342857142857139E-2,5.1516028827138481E-4,1.2705468216083125E-4,6.7714478547320798E-5]
["Load Impacts",0,"16-NRS-Health/Medical–Clinic-LIT_INT","NA","Load:0:16-NRS-Health/Medical–Clinic-LIT_INT:NA","kWh",1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.8967862816833745E-4,1.5501907330602716E-4,1.5501907330602716E-4,1.5501907330602716E-4,8.3471428571428571E-2,8.3471428571428571E-2,8.3471428571428571E-2,8.3471428571428571E-2,8.3139999999999992E-2,8.3139999999999992E-2,8.3139999999999992E-2,8.3139999999999992E-2,8.3139999999999992E-2,8.3471428571428571E-2,8.3471428571428571E-2,8.3471428571428571E-2,5.0612595992128228E-4,1.2266659877116392E-4,6.6799106071319177E-5]
["Load Impacts",0,"19-RES-AllResidential-SP_HEAT","NA","Load:0:19-RES-AllResidential-SP_HEAT:NA","kWh",9.1459621227061051E-5,9.1459621227061051E-5,9.1459621227061051E-5,9.1459621227061051E-5,0,0,0,0,0,9.1459621227061051E-5,9.1459621227061051E-5,9.1459621227061051E-5,2.7503211765622838E-4,2.7503211765622838E-4,2.7503211765622838E-4,2.7503211765622838E-4,0,0,0,0,0,2.7503211765622838E-4,2.7503211765622838E-4,2.7503211765622838E-4,0.14285709149701428,0.14285709149701428,0.14285709149701428,0.14285709149701428,0,0,0,0,0,0.14285709149701428,0.14285709149701428,0.14285709149701428,4.8773268914279442E-4,1.1373280725799756E-4,6.4935465127189057E-5]
["Load Impacts",0,"26-SFM-ResidentialSingleFamily-WAT_HEAT","NA","Load:0:26-SFM-ResidentialSingleFamily-WAT_HEAT:NA","kWh",1.2887830384615385E-4,1.2887830384615385E-4,1.2887830384615385E-4,1.2887830384615385E-4,1.2887162951482481E-4,1.2887162951482481E-4,1.2887162951482481E-4,1.2887162951482481E-4,1.2887162951482481E-4,1.2887830384615385E-4,1.2887830384615385E-4,1.2887830384615385E-4,1.288785894117647E-4,1.288785894117647E-4,1.288785894117647E-4,1.288785894117647E-4,1.2888406540880504E-4,1.2888406540880504E-4,1.2888406540880504E-4,1.2888406540880504E-4,1.2888406540880504E-4,1.288785894117647E-4,1.288785894117647E-4,1.288785894117647E-4,9.191714285714285E-2,9.191714285714285E-2,9.191714285714285E-2,9.191714285714285E-2,7.1314000000000002E-2,7.1314000000000002E-2,7.1314000000000002E-2,7.1314000000000002E-2,7.1314000000000002E-2,9.191714285714285E-2,9.191714285714285E-2,9.191714285714285E-2,4.9994586564168638E-4,1.1966608330631524E-4,6.61727739416685E-5]
["Load Impacts","Res","DEER:HVAC_Refrig_Charge","NA","Load:0:Res:DEER:HVAC_Refrig_Charge:NA","kWh",8.9968358156116123E-5,1.2535129743094972E-4,4.2726029124338409E-5,1.4310913706700628E-4,3.3343159316638477E-5,9.5565238041409159E-5,6.6186438643521907E-4,7.756001841042261E-4,5.7741298816603394E-4,1.8550059619820166E-4,1.624878566698432E-4,1.0139899792184739E-4,4.4918999079393909E-4,4.2718699124488627E-4,2.9145799402662551E-4,4.7892499018452615E-4,4.3106699116536644E-4,1.0186099791237881E-3,1.3857099716001458E-3,1.1045099773632843E-3,1.2258299748768549E-3,1.0427199786296583E-3,4.2722399124412797E-4,2.7852399429170531E-4,3.9446889415243797E-2,3.3449985435049151E-2,2.704984082851879E-2,4.1645025965493326E-2,2.5543628705388333E-2,6.7962501027121883E-2,0.19214339972205874,0.19515083479042197,0.15423520497297957,0.14508940378142118,4.4304805407381687E-2,3.3979988533886785E-2,5.6144462871828482E-4,1.4953536462273845E-4,7.240410473352885E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1932433551196883E-2,0,0,6.8126890854830159E-3,3.2622939165481896E-2,0,0,6.9568882343715721E-3,3.3313444779766832E-2,0,0,7.1010873832600841E-3,3.4003950394051942E-2,0,0,7.2452865321486057E-3,3.4694456008336969E-2,0]
["Load Impacts","Non_Res","DEER:HVAC_Split-Package_HP","NA","Load:0:Non_Res:DEER:HVAC_Split-Package_HP:NA","kWh",7.9174872298368355E-5,6.8492773802835604E-5,4.5261207407156763E-5,9.541286533426327E-5,1.8552036396588881E-4,1.1383268213014365E-4,3.3422986230038541E-4,3.1774684843632238E-4,3.2611216034065458E-4,5.3725008478665251E-5,6.5175910166506248E-5,7.6875839648423881E-5,2.9030057036120961E-4,2.6220865706125241E-4,2.5777530888301684E-4,3.4117568084595745E-4,3.6501404571998296E-4,5.0590718647960996E-4,6.690687834188608E-4,6.5020522083429437E-4,5.8262311736547064E-4,5.1429099207275059E-4,3.254324145342303E-4,2.4858189069093084E-4,5.875029277470499E-2,5.4481801119439524E-2,5.961823893746028E-2,6.2609699512849185E-2,7.117388209769282E-2,8.9785619532813429E-2,0.13519963926316667,0.13574577755863451,0.12136389156882257,9.2661544907354815E-2,6.1957232924844487E-2,5.6643316240545361E-2,5.3466925758606911E-4,1.365315426445968E-4,6.9691017612703011E-5]
["Load Impacts","Res","DEER:Res_BldgShell_Ins","NA","Load:0:Res:DEER:Res_BldgShell_Ins:NA","kWh",6.0139399999999989E-5,7.30252E-5,6.367516E-5,5.4232059999999996E-5,1.7181911999999998E-5,1.7302139999999998E-4,5.9151479999999996E-4,6.6072599999999993E-4,4.0165740000000001E-4,2.8926196000000003E-5,4.8606099999999995E-5,4.0679140000000004E-5,4.2489099999999999E-4,3.6816000000000003E-4,3.3872900000000002E-4,3.30565E-4,4.1972599999999999E-4,5.5223000000000002E-4,1.0049900000000001E-3,1.1400399999999999E-3,1.1010099999999999E-3,2.64756E-4,3.2028100000000001E-4,4.0158700000000002E-4,9.9733549124999918E-2,9.2991132910000121E-2,9.2236211196999929E-2,7.6241713229999938E-2,5.8407393773999956E-2,5.1577970650999956E-2,0.11667909220300003,0.10872084296099996,7.1614816668000084E-2,4.6782554136500065E-2,7.8071297029100054E-2,0.10669567715899994,4.9802394416920983E-4,1.187618649608301E-4,6.5974352511863289E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3516427276653842E-2,0,0,3.0924268809722159E-3,4.4457424689205507E-2,0,0,3.1578819925501727E-3,4.5398422101757305E-2,0,0,3.2233371041281264E-3,4.6339419514309074E-2,0,0,3.2887922157060711E-3,4.7280416926860733E-2,0]
["Load Impacts","Res","DEER:Res_BldgShell_Ins","NA","Load:0:Res:DEER:Res_BldgShell_Ins:NA","kWh",6.0139399999999989E-5,7.30252E-5,6.367516E-5,5.4232059999999996E-5,1.7181911999999998E-5,1.7302139999999998E-4,5.9151479999999996E-4,6.6072599999999993E-4,4.0165740000000001E-4,2.8926196000000003E-5,4.8606099999999995E-5,4.0679140000000004E-5,4.2489099999999999E-4,3.6816000000000003E-4,3.3872900000000002E-4,3.30565E-4,4.1972599999999999E-4,5.5223000000000002E-4,1.0049900000000001E-3,1.1400399999999999E-3,1.1010099999999999E-3,2.64756E-4,3.2028100000000001E-4,4.0158700000000002E-4,9.9733549124999918E-2,9.2991132910000121E-2,9.2236211196999929E-2,7.6241713229999938E-2,5.8407393773999956E-2,5.1577970650999956E-2,0.11667909220300003,0.10872084296099996,7.1614816668000084E-2,4.6782554136500065E-2,7.8071297029100054E-2,0.10669567715899994,4.9802394416920983E-4,1.187618649608301E-4,6.5974352511863289E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2747477421592605E-2,0,0,6.699835699771184E-3,3.3455607510614077E-2,0,0,6.8416461645491537E-3,3.4163737599635487E-2,0,0,6.9834566293270842E-3,3.487186768865707E-2,0,0,7.1252670941050244E-3,3.5579997777678549E-2,0]
["Load Impacts","Res","DEER:Res_BldgShell_Ins","NA","Load:0:Res:DEER:Res_BldgShell_Ins:NA","kWh",6.0139399999999989E-5,7.30252E-5,6.367516E-5,5.4232059999999996E-5,1.7181911999999998E-5,1.7302139999999998E-4,5.9151479999999996E-4,6.6072599999999993E-4,4.0165740000000001E-4,2.8926196000000003E-5,4.8606099999999995E-5,4.0679140000000004E-5,4.2489099999999999E-4,3.6816000000000003E-4,3.3872900000000002E-4,3.30565E-4,4.1972599999999999E-4,5.5223000000000002E-4,1.0049900000000001E-3,1.1400399999999999E-3,1.1010099999999999E-3,2.64756E-4,3.2028100000000001E-4,4.0158700000000002E-4,9.9733549124999918E-2,9.2991132910000121E-2,9.2236211196999929E-2,7.6241713229999938E-2,5.8407393773999956E-2,5.1577970650999956E-2,0.11667909220300003,0.10872084296099996,7.1614816668000084E-2,4.6782554136500065E-2,7.8071297029100054E-2,0.10669567715899994,4.9802394416920983E-4,1.187618649608301E-4,6.5974352511863289E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1133718082111574E-2,0,0,4.1988959615546929E-3,2.1590712722467376E-2,0,0,4.2877708854401758E-3,2.2047707362823129E-2,0,0,4.3766458093256345E-3,2.250470200317899E-2,0,0,4.4655207332110992E-3,2.2961696643534805E-2,0]
["Load Impacts","Res","DEER:Res_BldgShell_Ins","SYSTEM","Load:0:Res:DEER:Res_BldgShell_Ins:SYSTEM","kWh",6.0139399999999989E-5,7.30252E-5,6.367516E-5,5.4232059999999996E-5,1.7181911999999998E-5,1.7302139999999998E-4,5.9151479999999996E-4,6.6072599999999993E-4,4.0165740000000001E-4,2.8926196000000003E-5,4.8606099999999995E-5,4.0679140000000004E-5,4.2489099999999999E-4,3.6816000000000003E-4,3.3872900000000002E-4,3.30565E-4,4.1972599999999999E-4,5.5223000000000002E-4,1.0049900000000001E-3,1.1400399999999999E-3,1.1010099999999999E-3,2.64756E-4,3.2028100000000001E-4,4.0158700000000002E-4,9.9733549124999918E-2,9.2991132910000121E-2,9.2236211196999929E-2,7.6241713229999938E-2,5.8407393773999956E-2,5.1577970650999956E-2,0.11667909220300003,0.10872084296099996,7.1614816668000084E-2,4.6782554136500065E-2,7.8071297029100054E-2,0.10669567715899994,4.9802394416920983E-4,1.187618649608301E-4,6.5974352511863289E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9590006647909105E-2,0,0,5.3231709776211771E-3,4.0446099304177655E-2,0,0,5.4358425988752122E-3,4.1302191960446218E-2,0,0,5.5485142201292421E-3,4.2158284616714746E-2,0,0,5.6611858413832834E-3,4.3014377272983316E-2,0]
[]
[]
["Last Row Used Above"]

{"sheet":"Rates","index":14,"n_rows":28,"n_cols":30,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
["Average decremental electric rates ($/kWh)"]
[null,2013,2014,{"$f":"C3+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"Z3+1","v":2038},{"$f":"AA3+1","v":2039},{"$f":"AB3+1","v":2040},{"$f":"AC3+1","v":2041}]
["Residential",{"$f":"C4/1.02","v":0.13885312350544496},{"$f":"0.12827882304*1.02*1.02^4","v":0.14163018597555385},{"$f":"C4*1.02","v":0.14446278969506493},{"$f":"D4*1.02","v":0.14735204548896624},0.15029908639874556,0.15330506812672048,0.15637116948925489,0.15949859287904,0.1626885647366208,0.16594233603135322,0.16926118275198029,0.17264640640701989,0.1760993345351603,0.17962132122586352,0.18321374765038079,0.1868780226033884,0.19061558305545617,0.1944278947165653,0.19831645261089662,0.20228278166311456,0.20632843729637684,0.21045500604230438,0.21466410616315049,0.21895738828641351,0.22333653605214179,{"$f":"Z4*1.02","v":0.22780326677318463},0.23235933210864834,0.23700651875082132,0.24174664912583776]
["Commercial",{"$f":"C5/1.02","v":9.7058195488025911E-2},{"$f":"0.08966676996*1.02*1.02^4","v":9.8999359397786438E-2},{"$f":"C5*1.02","v":0.10097934658574217},0.10299893351745702,0.10505891218780616,0.10716009043156229,0.10930329224019353,0.11148935808499739,0.11371914524669735,0.1159935281516313,0.11831339871466393,0.1206796666889572,0.12309326002273635,0.12555512522319107,0.12806622772765489,0.13062755228220799,0.13324010332785216,0.13590490539440922,0.13862300350229742,0.14139546357234337,0.14422337284379025,0.14710784030066607,0.15004999710667938,0.15305099704881298,0.15611201698978924,0.15923425732958504,0.16241894247617675,0.16566732132570028,0.16898066775221429]
["Not Used",{"$f":"C6/1.02","v":0},0,{"$f":"C6*(1.02)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Not Used",{"$f":"C7/1.02","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Not Used",{"$f":"C8/1.02","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Average decremental gas rates ($/Therm)"]
[null,{"$f":"B3","v":2013},{"$f":"C3","v":2014},{"$f":"D3","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"AA3","v":2038},{"$f":"AB3","v":2039},{"$f":"AC3","v":2040},{"$f":"AD3","v":2041}]
["Residential",{"$f":"C16/1.02","v":1.3191621075851097},{"$f":"1.21870187928*1.02*1.02^4","v":1.3455453497368119},{"$f":"C16*(1.02)","v":1.3724562567315481},1.3999053818661791,1.4279034895035028,1.4564615592935728,1.4855907904794443,1.5153026062890331,1.5456086584148139,1.5765208315831101,1.6080512482147724,1.6402122731790678,1.6730165186426491,1.7064768490155022,1.7406063859958123,1.7754185137157286,1.8109268839900432,1.8471454216698442,1.8840883301032412,1.921770096705306,1.9602054986394122,1.9994096086122004,2.0393978007844447,2.0801857568001334,2.1217894719361361,{"$f":"Z16*(1.02)","v":2.1642252613748587},2.2075097666023558,2.2516599619344029,2.2966931611730912]
["Not Used",{"$f":"C17/1.02","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Not Used",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Rates from SCE System Level Forecast"]
[null,"F_Schultz_CEC Forecast.xls"]
[]
[]
[]
[]
["Small Commercial:  GN-10:  Tier 2 rate."]
["Large Commercial:  GN-10, Tier III."]

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

{"sheet":"Notes","index":16,"n_rows":415,"n_cols":5,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Based on SDG&E Version 1g"]
[]
[]
["Version 2a"]
[null,"Output Changes"]
[null,null,"Report total installations times estimated (shape-based)  and user entered kW (The user entered values will typically be DEER values)."]
[null,null,"Report annual installations times estimated (shape-based) and user entered kW (The user entered values will typically be DEER values)."]
[null,null,"Report the peak kW reductions for the total installations installed prior to, and till operational as of July 1st of each year."]
[null,null,"Use total installations 2006-2008 for the primary kW value for reporting purposes."]
[null,"Change allocation of annual gas therm savings to use CO2 as the basis (per Sempra calculator)."]
[null,"Revise to accommodate decimal EULs "]
[null,"Modify calculator to end of quarter convention, using approximations as needed. "]
[null,"Allow installations for all IOUs through 2012."]
[null,"Correct Gas Benefits calculation for measures installed after 3rd Qtr 2008."]
[null,"Refine tracking of units with EULs of less than three years. "]
[null,"Moved the tracking of installations and end use lives (for monthly impact tracking purposes) from the bottom of the Calculation tab to a new tab, InPlace."]
[null,"Moved the monthly “coincident” peak, noncoincident peak, Monthly usage, Gas savings profile, and the calculation of the Avg Jul-Sept Peak, Avg Dec-Feb peak and  NCP factors from the Calculation tab to a new tab, Loads.  "]
[null,"Added blank rows where needed so that all tabs that calculate values on a pre-measure basis start with the first measure in row 17 to match the Input tab."]
[null,"Measure End Use Shape (INPUT Col F) label changed to Measure Electric End Use Shape for clarity."]
[null,"Measure Type Generic Life changes.  Users can now enter one decimal place numeric values 0.1 through 18.0 or the integer values 19 or 20."]
[null,"Update EUL List"]
["Version 2b"]
[null,"Correct T&D avoided costs for TOU based shapes"]
["Version 2c"]
[null,"Version consistency"]
["Version 2d"]
[null,"Change max measures from 300 to 500 rows"]
[null,"Chagne conditional formatting on user input kW"]
["Version 2d1"]
[null,"Change rate impact indexing consistent with SCE changes."]
[null,"Correct gas emission reduction index (does not affect results)"]
[null,"Res Duplicated for Res_new-Construction"]
[null,"define end uses that qualify for TOU correction factor"]
["Version 3b3"]
[]
[null,"Revise export dialog box"]
[null,"Input Tab"]
[null,null,null,"Col GK","IF(GF17<>0,(ET17-(GB17+FW17 +FX17+FY17+FZ17)*(1-GG17))/GF17,0)"]
[]
["Version 4a",null,"2007-10-11"]
[null,null,"Colleges Process"]
["Version 4b",null,"2007-12-30"]
[null,"E100","SUM(IF(Calculations!$HI$17:$HI$1016=$B100,Calculations!GX$17:GX$1016*IF(Calculations!$E$17:$E$1016>1,1,Calculations!$E$17:$E$1016),0))"]
[null,"Allow any numeric entry for EULs"]
[null,null,"from","NPV(Disc,OFFSET(CostE!G$5,$X17-1,SkipYrs*Periods+1,1,$AD17))+OFFSET(CostE!G$5,$X17-1,SkipYrs*Periods+1+$AD17)*$AE17*(1/(1+Disc)^($AD17+1))"]
[]
[null,null,"Revise Q58:Q64 to array formula so it can be copied downward.  Also remove NTG"]
[null,"Move some gas calculations to new GasCalcs tab"]
[null,"Correct NPV bill impact calculations for improper copying across of formulas on Calculation tab"]
[null,"Update start years for 2009"]
["Version 10-12 4g"]
[null,"Modify to allow import of multiple NTG information from import files"]
[null,"Updatefor DEER daylight savings correction and statewide capacity and energy"]
[null,"Input Tab"]
[null,"3.       Insert IR * GRR joint factor in Column K"]
[]
[null,"Update RIM electric revenue formulas"]
[null,"Update startyr"]
[null,"Revise Column GA to use Column M instead of Input!AC"]
[null,"Revise ProcessOneImportFile:  add message box if an error processing files."]
[null,"Change Export tab to use NPV of multiyear lumpsum admin costs"]
[null,"Add market effects adjustments"]
[null,"Replace InPlace with four tabs for decay and baselines"]
[null,"Add Goals for Attainment Tables to Output Tab"]
[null,"Revise Export Tab Save as dialog box to default to Excel format"]
[null,"Revise Main Output tab top tables for 2013-2014 only"]
[]
["v1c4",null,"2012-06-21"]
[null,"For dual measures, treat incentives to others and DI NPV in excess of gross Measure NPV as an excess incentive"]